{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["Cover","UserInterface","Input","Totex","TIM","Depn","Return&RAV","TaxPools","Finance&Tax","NonCore","ReturnAdj","Revenue","AR","LiveResults","SavedResults","Annual Inflation","Monthly Inflation","SHET","SPTL","NGET"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":103,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"row_number_cap","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":44,"n_cols":11,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
["RIIO-2 Price Control Financial Model (PCFM)"]
[null,"Electricity Transmission"]
[null,null,"Model Version",null,null,null,{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"ET2 PCFM November 2021.xlsm"}]
[]
[]
[null,"Model key"]
[]
[null,null,null,null,"Sample",null,"Calculated value",null,"Sample",null,"Information and interface"]
[null,null,null,null,"Sample",null,"Import",null,"Sample",null,"Fixed input value"]
[null,null,null,null,"Sample",null,"Export",null,"Sample",null,"Ofgem annual update input (outturn value)"]
[null,null,null,null,"Sample",null,"Named range",null,"Sample",null,"Ofgem annual update input (forecasted value)"]
[null,null,null,null,"Sample",null,"Formula change in cells to the right",null,"Sample",null,"Other annual update input (outturn value)"]
[null,null,null,null,null,null,null,null,"Sample",null,"Other annual update input (forecasted value)"]
[null,null,null,null,null,null,null,null,"Sample",null,"Input linked from annual update"]
[null,null,null,null,null,null,null,null,"Sample",null,"Notes and instructions"]
[null,null,null,null,null,null,null,null,"Sample",null,"Check"]
[]
[null,"Contents"]
[]
[null,null,null,null,"INTERFACE >",null,null,null,"GENERAL INPUT SHEETS >"]
[null,null,null,null,"Cover",null,"Model key and content directory",null,"Annual Inflation",null,"Derivation of annual inflation rates and price indices"]
[null,null,null,null,"UserInterface",null,"Model operation",null,"Monthly Inflation",null,"Dataset and derivation of monthly inflation rates and price indices"]
[]
[null,null,null,null,"INPUT SELECTION >",null,null,null,"COMPANY SPECIFIC INPUT SHEETS >"]
[null,null,null,null,"Input",null,"Inputs for selected licensee",null,"SHET",null,"Inputs for SHE-Transmission PLC TO"]
[null,null,null,null,null,null,null,null,"SPTL",null,"Inputs for SPTL TO"]
[null,null,null,null,"CALCULATION >",null,null,null,"NGET",null,"Inputs for NGET TO"]
[null,null,null,null,"Totex",null,"Totex allowance and actuals"]
[null,null,null,null,"TIM",null,"Totex Incentive Mechanism and capitalisation"]
[null,null,null,null,"Depn",null,"Electricity transmission regulatory depreciation"]
[null,null,null,null,"Return&RAV",null,"RAV and return calculations"]
[null,null,null,null,"TaxPools",null,"Tax pools and capital allowances"]
[null,null,null,null,"Finance&Tax",null,"Net debt, equity issuance, financing costs and tax"]
[null,null,null,null,"NonCore",null,"Calculations for non-core regulatory assets (TIRG)"]
[null,null,null,null,"ReturnAdj",null,"Calculations for the Return Adjustment"]
[null,null,null,null,"Revenue",null,"Summary of calculated revenue"]
[null,null,null,null,"AR",null,"Derivation of allowed revenue"]
[]
[null,null,null,null,"OUTPUT >"]
[null,null,null,null,"LiveResults",null,"Results for selected company"]
[null,null,null,null,"SavedResults",null,"Saved results for all companies"]
[]
[null,"End of sheet"]

{"sheet":"UserInterface","index":1,"n_rows":51,"n_cols":7,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
["User Interface"]
[]
[null,"Model operation"]
[]
[null,null,"PCFM year t"]
[null,null,"Instruction: Use the following drop-down list to identify year t in the model. Year t is identified here by its end date."]
[]
[null,null,null,null,"Year t selection:"]
[]
[null,null,null,null,"Year t selected:",null,{"$f":"INDEX($G$37:$G$43, m_PCFM_year_t)","v":"2023-03-31"}]
[]
[null,null,"Active company"]
[null,null,"Instruction: Use the following drop-down list to select the active company in the model."]
[]
[null,null,null,null,"Company selection:"]
[]
[null,null,null,null,"Selected company:",null,{"$f":"INDEX(E37:E39, E40)","v":"SHET"}]
[]
[null,null,"Run model for all licensees"]
[null,null,"Instruction: Click on the left button to save results for the selected company only. Click the right button to save results for all."]
[null,null,"Note: Annual iterations must have been completed for all prior years before running the model to generate MOD."]
[null,null,"The macros save results and values required for future years which cannot be recreated once inputs are revised."]
[null,null,"Running the macro saves the output from year t's iteration for use in future iterations."]
[null,null,"Results for the selected company can be found on the \"LiveResults\" sheet and also on the \"SavedResults\" sheet once saved by a macro."]
[]
[]
[]
[]
[]
[null,"User selection lists"]
[null,"Note: The lists below drive the drop-down lists above."]
[null,"Using the drop-down lists above returns an integer in the \"cell link\" positioned below their \"source list.\""]
[null,"The number returned in the cell link corresponds to the position of the selected item in the source list."]
[null,"The company selection output is set as a \"named range.\" This gives a stable anchor point for the \"RunForAll\" macro to change the company."]
[]
[null,null,null,null,{"$f":"\"Source for ''\"&C12&\"'' drop-down list\"","v":"Source for ''Active company'' drop-down list"},null,{"$f":"\"Source for ''\"&C5&\"'' drop-down list\"","v":"Source for ''PCFM year t'' drop-down list"}]
[null,null,null,null,"SHET",null,"2022-03-31"]
[null,null,null,null,"SPTL",null,"2023-03-31"]
[null,null,null,null,"NGET",null,"2024-03-31"]
[null,null,null,null,1,null,"2025-03-31"]
[null,null,null,null,"Adjacent named range: m_identity",null,"2026-03-31"]
[null,null,null,null,null,null,"2027-03-31"]
[null,null,null,null,null,null,"2028-03-31"]
[null,null,null,null,null,null,2]
[null,null,null,null,null,null,"Adjacent named range: m_PCFM_year_t"]
[]
[null,"End of sheet"]
[]
[]
[]
[null,null,null,null,0]

{"sheet":"Input","index":2,"n_rows":771,"n_cols":58,"rows_kept":771,"cut":false,"hidden":false,"merged":[[2,54,3,54],[2,55,3,55],[2,56,3,56],[2,57,3,57]]}
["Input"]
[null,{"$f":"UserInterface!G17","v":"SHET"},null,null,null,null,"Price shock:"]
[null,null,null,null,"Parameter","Licence condition","Units","Term","Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values",null,null,null,null,null,null,null,null,null,null,null,null,"TIM/\nNon-TIM","RPE Incl. or Excl.","Baseline/UM","Fast/slow split or 100% fast money award"]
[null,null,null,null,"PCFM year ending",{"$f":"Cover!C4","v":"Model Version"},null,null,{"$f":"UserInterface!$G$10","v":"2023-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Totex allowance"]
[]
[null,null,"Non-variant allowances"]
[null,null,"Note: Disposals net sales proceeds are deducted from non-variant \"other capex\"."]
[]
[null,null,null,null,"Non-variant allowed load related capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP10, SPTL!AP10, NGET!AP10))","v":-2.8421709430404007E-14},{"$f":"(CHOOSE(m_identity,SHET!AQ10, SPTL!AQ10, NGET!AQ10))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR10, SPTL!AR10, NGET!AR10))","v":2.0782638474551618},{"$f":"(CHOOSE(m_identity,SHET!AS10, SPTL!AS10, NGET!AS10))","v":2.0543638132094344},{"$f":"(CHOOSE(m_identity,SHET!AT10, SPTL!AT10, NGET!AT10))","v":2.0307386293575433}]
[null,null,null,null,"Non-variant allowed asset replacement capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP11, SPTL!AP11, NGET!AP11))","v":6.4720027185943536},{"$f":"(CHOOSE(m_identity,SHET!AQ11, SPTL!AQ11, NGET!AQ11))","v":4.4679965058244306},{"$f":"(CHOOSE(m_identity,SHET!AR11, SPTL!AR11, NGET!AR11))","v":19.56207715079168},{"$f":"(CHOOSE(m_identity,SHET!AS11, SPTL!AS11, NGET!AS11))","v":13.306151781296734},{"$f":"(CHOOSE(m_identity,SHET!AT11, SPTL!AT11, NGET!AT11))","v":3.9734922353412401}]
[null,null,null,null,"Non-variant allowed other capex expenditure (net of disposals)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - AP711 + CHOOSE(m_identity,SHET!AP12, SPTL!AP12, NGET!AP12)","v":12.136926792675402},{"$f":" - AQ711 + CHOOSE(m_identity,SHET!AQ12, SPTL!AQ12, NGET!AQ12)","v":5.2216632213314549},{"$f":" - AR711 + CHOOSE(m_identity,SHET!AR12, SPTL!AR12, NGET!AR12)","v":5.1704367455562483},{"$f":" - AS711 + CHOOSE(m_identity,SHET!AS12, SPTL!AS12, NGET!AS12)","v":3.7079230614838967},{"$f":" - AT711 + CHOOSE(m_identity,SHET!AT12, SPTL!AT12, NGET!AT12)","v":3.6104189824007857}]
[null,null,null,null,"Non-variant allowed network operating costs (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP13, SPTL!AP13, NGET!AP13))","v":15.733001200600249},{"$f":"(CHOOSE(m_identity,SHET!AQ13, SPTL!AQ13, NGET!AQ13))","v":25.451769859985628},{"$f":"(CHOOSE(m_identity,SHET!AR13, SPTL!AR13, NGET!AR13))","v":24.983487379230425},{"$f":"(CHOOSE(m_identity,SHET!AS13, SPTL!AS13, NGET!AS13))","v":27.960844187882824},{"$f":"(CHOOSE(m_identity,SHET!AT13, SPTL!AT13, NGET!AT13))","v":13.715269632504741}]
[null,null,null,null,"Non-variant allowed indirects (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP14, SPTL!AP14, NGET!AP14))","v":33.586883141208723},{"$f":"(CHOOSE(m_identity,SHET!AQ14, SPTL!AQ14, NGET!AQ14))","v":24.526051400337636},{"$f":"(CHOOSE(m_identity,SHET!AR14, SPTL!AR14, NGET!AR14))","v":33.523003524019536},{"$f":"(CHOOSE(m_identity,SHET!AS14, SPTL!AS14, NGET!AS14))","v":31.335444083535116},{"$f":"(CHOOSE(m_identity,SHET!AT14, SPTL!AT14, NGET!AT14))","v":42.51070240581965}]
[null,null,null,null,"Non-variant allowed non-operational capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP15, SPTL!AP15, NGET!AP15))","v":8.1608844295717446},{"$f":"(CHOOSE(m_identity,SHET!AQ15, SPTL!AQ15, NGET!AQ15))","v":17.268302188530491},{"$f":"(CHOOSE(m_identity,SHET!AR15, SPTL!AR15, NGET!AR15))","v":14.67827526858488},{"$f":"(CHOOSE(m_identity,SHET!AS15, SPTL!AS15, NGET!AS15))","v":-4.2934144533078822},{"$f":"(CHOOSE(m_identity,SHET!AT15, SPTL!AT15, NGET!AT15))","v":-1.6720902363151966}]
[null,null,null,null,"Total",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP11:AP16)","v":76.08969828265046},{"$f":"SUM(AQ11:AQ16)","v":76.935783176009636},{"$f":"SUM(AR11:AR16)","v":99.995543915637938},{"$f":"SUM(AS11:AS16)","v":74.071312474100125},{"$f":"SUM(AT11:AT16)","v":64.168531649108758}]
[]
[null,null,"Variant allowances (including Real Price Effects)"]
[null,null,"Note: In the table below RPEs are aggregated in three groups: RPE non-variant allowances, PCDs and UMs. This allows to apply the correct capitalisation rate to each group."]
[]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E20, SPTL!E20, NGET!E20))","v":"Enhancing Pre-existing Infrastructure Projects"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H20, SPTL!H20, NGET!H20)","v":"EPIt"},{"$f":"CHOOSE(m_identity,SHET!I20, SPTL!I20, NGET!I20)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP20, SPTL!AP20, NGET!AP20)","v":7.0540000000000003},{"$f":"CHOOSE(m_identity,SHET!AQ20, SPTL!AQ20, NGET!AQ20)","v":0.88900000000000001},{"$f":"CHOOSE(m_identity,SHET!AR20, SPTL!AR20, NGET!AR20)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS20, SPTL!AS20, NGET!AS20)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT20, SPTL!AT20, NGET!AT20)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC20, SPTL!BC20, NGET!BC20)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD20, SPTL!BD20, NGET!BD20)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE20, SPTL!BE20, NGET!BE20)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF20, SPTL!BF20, NGET!BF20)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E21, SPTL!E21, NGET!E21))","v":"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H21, SPTL!H21, NGET!H21)","v":"LOTIAt"},{"$f":"CHOOSE(m_identity,SHET!I21, SPTL!I21, NGET!I21)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP21, SPTL!AP21, NGET!AP21)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ21, SPTL!AQ21, NGET!AQ21)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR21, SPTL!AR21, NGET!AR21)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS21, SPTL!AS21, NGET!AS21)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT21, SPTL!AT21, NGET!AT21)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC21, SPTL!BC21, NGET!BC21)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD21, SPTL!BD21, NGET!BD21)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE21, SPTL!BE21, NGET!BE21)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF21, SPTL!BF21, NGET!BF21)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E22, SPTL!E22, NGET!E22))","v":"Wider Works Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H22, SPTL!H22, NGET!H22)","v":"WWt"},{"$f":"CHOOSE(m_identity,SHET!I22, SPTL!I22, NGET!I22)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP22, SPTL!AP22, NGET!AP22)","v":59.79},{"$f":"CHOOSE(m_identity,SHET!AQ22, SPTL!AQ22, NGET!AQ22)","v":69.484105264891454},{"$f":"CHOOSE(m_identity,SHET!AR22, SPTL!AR22, NGET!AR22)","v":67.322527050428022},{"$f":"CHOOSE(m_identity,SHET!AS22, SPTL!AS22, NGET!AS22)","v":91.527835801749973},{"$f":"CHOOSE(m_identity,SHET!AT22, SPTL!AT22, NGET!AT22)","v":83.913716603970073},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC22, SPTL!BC22, NGET!BC22)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD22, SPTL!BD22, NGET!BD22)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE22, SPTL!BE22, NGET!BE22)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF22, SPTL!BF22, NGET!BF22)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E23, SPTL!E23, NGET!E23))","v":"Physical Security Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H23, SPTL!H23, NGET!H23)","v":"PSUPt"},{"$f":"CHOOSE(m_identity,SHET!I23, SPTL!I23, NGET!I23)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP23, SPTL!AP23, NGET!AP23)","v":2.82274293158651},{"$f":"CHOOSE(m_identity,SHET!AQ23, SPTL!AQ23, NGET!AQ23)","v":2.8333691760780213},{"$f":"CHOOSE(m_identity,SHET!AR23, SPTL!AR23, NGET!AR23)","v":0.94709294618996331},{"$f":"CHOOSE(m_identity,SHET!AS23, SPTL!AS23, NGET!AS23)","v":2.3082477351489005E-2},{"$f":"CHOOSE(m_identity,SHET!AT23, SPTL!AT23, NGET!AT23)","v":2.2793946384595393E-2},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC23, SPTL!BC23, NGET!BC23)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD23, SPTL!BD23, NGET!BD23)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE23, SPTL!BE23, NGET!BE23)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF23, SPTL!BF23, NGET!BF23)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E24, SPTL!E24, NGET!E24))","v":"Cyber Resilience OT Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H24, SPTL!H24, NGET!H24)","v":"CROTt"},{"$f":"CHOOSE(m_identity,SHET!I24, SPTL!I24, NGET!I24)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP24, SPTL!AP24, NGET!AP24)","v":1.6339999999999999},{"$f":"CHOOSE(m_identity,SHET!AQ24, SPTL!AQ24, NGET!AQ24)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR24, SPTL!AR24, NGET!AR24)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS24, SPTL!AS24, NGET!AS24)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT24, SPTL!AT24, NGET!AT24)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC24, SPTL!BC24, NGET!BC24)","v":"Non-Tim"},{"$f":"CHOOSE(m_identity,SHET!BD24, SPTL!BD24, NGET!BD24)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE24, SPTL!BE24, NGET!BE24)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF24, SPTL!BF24, NGET!BF24)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E25, SPTL!E25, NGET!E25))","v":"Cyber Resilience IT Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H25, SPTL!H25, NGET!H25)","v":"CRITt"},{"$f":"CHOOSE(m_identity,SHET!I25, SPTL!I25, NGET!I25)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP25, SPTL!AP25, NGET!AP25)","v":1.4917170011179006},{"$f":"CHOOSE(m_identity,SHET!AQ25, SPTL!AQ25, NGET!AQ25)","v":2.0379212140068055},{"$f":"CHOOSE(m_identity,SHET!AR25, SPTL!AR25, NGET!AR25)","v":1.4540296473158321},{"$f":"CHOOSE(m_identity,SHET!AS25, SPTL!AS25, NGET!AS25)","v":1.1113739712793649},{"$f":"CHOOSE(m_identity,SHET!AT25, SPTL!AT25, NGET!AT25)","v":1.149280480576387},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC25, SPTL!BC25, NGET!BC25)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD25, SPTL!BD25, NGET!BD25)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE25, SPTL!BE25, NGET!BE25)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF25, SPTL!BF25, NGET!BF25)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E26, SPTL!E26, NGET!E26))","v":"Baseline Network Risk Output"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H26, SPTL!H26, NGET!H26)","v":"NARMt"},{"$f":"CHOOSE(m_identity,SHET!I26, SPTL!I26, NGET!I26)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP26, SPTL!AP26, NGET!AP26)","v":92.595407329358778},{"$f":"CHOOSE(m_identity,SHET!AQ26, SPTL!AQ26, NGET!AQ26)","v":156.82758514852136},{"$f":"CHOOSE(m_identity,SHET!AR26, SPTL!AR26, NGET!AR26)","v":153.21552600785992},{"$f":"CHOOSE(m_identity,SHET!AS26, SPTL!AS26, NGET!AS26)","v":216.78548761981165},{"$f":"CHOOSE(m_identity,SHET!AT26, SPTL!AT26, NGET!AT26)","v":110.18219767995393},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC26, SPTL!BC26, NGET!BC26)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD26, SPTL!BD26, NGET!BD26)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE26, SPTL!BE26, NGET!BE26)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF26, SPTL!BF26, NGET!BF26)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E27, SPTL!E27, NGET!E27))","v":"Generation Related Infrastructure Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H27, SPTL!H27, NGET!H27)","v":"GRIt"},{"$f":"CHOOSE(m_identity,SHET!I27, SPTL!I27, NGET!I27)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP27, SPTL!AP27, NGET!AP27)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ27, SPTL!AQ27, NGET!AQ27)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR27, SPTL!AR27, NGET!AR27)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS27, SPTL!AS27, NGET!AS27)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT27, SPTL!AT27, NGET!AT27)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC27, SPTL!BC27, NGET!BC27)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD27, SPTL!BD27, NGET!BD27)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE27, SPTL!BE27, NGET!BE27)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF27, SPTL!BF27, NGET!BF27)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E28, SPTL!E28, NGET!E28))","v":"Resilience and Operability Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H28, SPTL!H28, NGET!H28)","v":"ROt"},{"$f":"CHOOSE(m_identity,SHET!I28, SPTL!I28, NGET!I28)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP28, SPTL!AP28, NGET!AP28)","v":25.270627603822629},{"$f":"CHOOSE(m_identity,SHET!AQ28, SPTL!AQ28, NGET!AQ28)","v":39.608918340046024},{"$f":"CHOOSE(m_identity,SHET!AR28, SPTL!AR28, NGET!AR28)","v":39.196528943948543},{"$f":"CHOOSE(m_identity,SHET!AS28, SPTL!AS28, NGET!AS28)","v":39.327553108731628},{"$f":"CHOOSE(m_identity,SHET!AT28, SPTL!AT28, NGET!AT28)","v":24.176246965322658},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC28, SPTL!BC28, NGET!BC28)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD28, SPTL!BD28, NGET!BD28)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE28, SPTL!BE28, NGET!BE28)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF28, SPTL!BF28, NGET!BF28)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E29, SPTL!E29, NGET!E29))","v":"Operational transport carbon reduction Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H29, SPTL!H29, NGET!H29)","v":"OTCt"},{"$f":"CHOOSE(m_identity,SHET!I29, SPTL!I29, NGET!I29)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP29, SPTL!AP29, NGET!AP29)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ29, SPTL!AQ29, NGET!AQ29)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR29, SPTL!AR29, NGET!AR29)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS29, SPTL!AS29, NGET!AS29)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT29, SPTL!AT29, NGET!AT29)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC29, SPTL!BC29, NGET!BC29)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD29, SPTL!BD29, NGET!BD29)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE29, SPTL!BE29, NGET!BE29)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF29, SPTL!BF29, NGET!BF29)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E30, SPTL!E30, NGET!E30))","v":"Shared Schemes Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H30, SPTL!H30, NGET!H30)","v":"SSt"},{"$f":"CHOOSE(m_identity,SHET!I30, SPTL!I30, NGET!I30)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP30, SPTL!AP30, NGET!AP30)","v":100.15},{"$f":"CHOOSE(m_identity,SHET!AQ30, SPTL!AQ30, NGET!AQ30)","v":147.23760289264476},{"$f":"CHOOSE(m_identity,SHET!AR30, SPTL!AR30, NGET!AR30)","v":65.443759002381142},{"$f":"CHOOSE(m_identity,SHET!AS30, SPTL!AS30, NGET!AS30)","v":-7.7798433422252815},{"$f":"CHOOSE(m_identity,SHET!AT30, SPTL!AT30, NGET!AT30)","v":1.0528395025281534},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC30, SPTL!BC30, NGET!BC30)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD30, SPTL!BD30, NGET!BD30)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE30, SPTL!BE30, NGET!BE30)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF30, SPTL!BF30, NGET!BF30)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E31, SPTL!E31, NGET!E31))","v":"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H31, SPTL!H31, NGET!H31)","v":"EERt"},{"$f":"CHOOSE(m_identity,SHET!I31, SPTL!I31, NGET!I31)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP31, SPTL!AP31, NGET!AP31)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ31, SPTL!AQ31, NGET!AQ31)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR31, SPTL!AR31, NGET!AR31)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS31, SPTL!AS31, NGET!AS31)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT31, SPTL!AT31, NGET!AT31)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC31, SPTL!BC31, NGET!BC31)","v":"Non-Tim"},{"$f":"CHOOSE(m_identity,SHET!BD31, SPTL!BD31, NGET!BD31)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE31, SPTL!BE31, NGET!BE31)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF31, SPTL!BF31, NGET!BF31)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E32, SPTL!E32, NGET!E32))","v":"SF6 asset intervention Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H32, SPTL!H32, NGET!H32)","v":"SF6t"},{"$f":"CHOOSE(m_identity,SHET!I32, SPTL!I32, NGET!I32)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP32, SPTL!AP32, NGET!AP32)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ32, SPTL!AQ32, NGET!AQ32)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR32, SPTL!AR32, NGET!AR32)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS32, SPTL!AS32, NGET!AS32)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT32, SPTL!AT32, NGET!AT32)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC32, SPTL!BC32, NGET!BC32)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD32, SPTL!BD32, NGET!BD32)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE32, SPTL!BE32, NGET!BE32)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF32, SPTL!BF32, NGET!BF32)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E33, SPTL!E33, NGET!E33))","v":"Substation Auxiliary Systems use it or lose it allowance (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H33, SPTL!H33, NGET!H33)","v":"SASt"},{"$f":"CHOOSE(m_identity,SHET!I33, SPTL!I33, NGET!I33)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP33, SPTL!AP33, NGET!AP33)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ33, SPTL!AQ33, NGET!AQ33)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR33, SPTL!AR33, NGET!AR33)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS33, SPTL!AS33, NGET!AS33)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT33, SPTL!AT33, NGET!AT33)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC33, SPTL!BC33, NGET!BC33)","v":"Non-Tim"},{"$f":"CHOOSE(m_identity,SHET!BD33, SPTL!BD33, NGET!BD33)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE33, SPTL!BE33, NGET!BE33)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF33, SPTL!BF33, NGET!BF33)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E34, SPTL!E34, NGET!E34))","v":"Instrument Transformer Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H34, SPTL!H34, NGET!H34)","v":"InTt"},{"$f":"CHOOSE(m_identity,SHET!I34, SPTL!I34, NGET!I34)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP34, SPTL!AP34, NGET!AP34)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ34, SPTL!AQ34, NGET!AQ34)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR34, SPTL!AR34, NGET!AR34)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS34, SPTL!AS34, NGET!AS34)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT34, SPTL!AT34, NGET!AT34)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC34, SPTL!BC34, NGET!BC34)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD34, SPTL!BD34, NGET!BD34)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE34, SPTL!BE34, NGET!BE34)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF34, SPTL!BF34, NGET!BF34)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E35, SPTL!E35, NGET!E35))","v":"Bay Assets Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H35, SPTL!H35, NGET!H35)","v":"BAt"},{"$f":"CHOOSE(m_identity,SHET!I35, SPTL!I35, NGET!I35)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP35, SPTL!AP35, NGET!AP35)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ35, SPTL!AQ35, NGET!AQ35)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR35, SPTL!AR35, NGET!AR35)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS35, SPTL!AS35, NGET!AS35)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT35, SPTL!AT35, NGET!AT35)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC35, SPTL!BC35, NGET!BC35)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD35, SPTL!BD35, NGET!BD35)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE35, SPTL!BE35, NGET!BE35)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF35, SPTL!BF35, NGET!BF35)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E36, SPTL!E36, NGET!E36))","v":"Protection and Control Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H36, SPTL!H36, NGET!H36)","v":"PCt"},{"$f":"CHOOSE(m_identity,SHET!I36, SPTL!I36, NGET!I36)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP36, SPTL!AP36, NGET!AP36)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ36, SPTL!AQ36, NGET!AQ36)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR36, SPTL!AR36, NGET!AR36)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS36, SPTL!AS36, NGET!AS36)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT36, SPTL!AT36, NGET!AT36)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC36, SPTL!BC36, NGET!BC36)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD36, SPTL!BD36, NGET!BD36)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE36, SPTL!BE36, NGET!BE36)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF36, SPTL!BF36, NGET!BF36)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E37, SPTL!E37, NGET!E37))","v":"Overhead Line Conductor Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H37, SPTL!H37, NGET!H37)","v":"OCt"},{"$f":"CHOOSE(m_identity,SHET!I37, SPTL!I37, NGET!I37)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP37, SPTL!AP37, NGET!AP37)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ37, SPTL!AQ37, NGET!AQ37)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR37, SPTL!AR37, NGET!AR37)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS37, SPTL!AS37, NGET!AS37)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT37, SPTL!AT37, NGET!AT37)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC37, SPTL!BC37, NGET!BC37)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD37, SPTL!BD37, NGET!BD37)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE37, SPTL!BE37, NGET!BE37)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF37, SPTL!BF37, NGET!BF37)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E38, SPTL!E38, NGET!E38))","v":"Pre-Construction Funding Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H38, SPTL!H38, NGET!H38)","v":"PCFt"},{"$f":"CHOOSE(m_identity,SHET!I38, SPTL!I38, NGET!I38)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP38, SPTL!AP38, NGET!AP38)","v":18.759791158671227},{"$f":"CHOOSE(m_identity,SHET!AQ38, SPTL!AQ38, NGET!AQ38)","v":18.542227844344861},{"$f":"CHOOSE(m_identity,SHET!AR38, SPTL!AR38, NGET!AR38)","v":18.327189329583263},{"$f":"CHOOSE(m_identity,SHET!AS38, SPTL!AS38, NGET!AS38)","v":18.114646293923322},{"$f":"CHOOSE(m_identity,SHET!AT38, SPTL!AT38, NGET!AT38)","v":17.904569757653089},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC38, SPTL!BC38, NGET!BC38)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD38, SPTL!BD38, NGET!BD38)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE38, SPTL!BE38, NGET!BE38)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF38, SPTL!BF38, NGET!BF38)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E39, SPTL!E39, NGET!E39))","v":"Net Zero And Re-opener Development Fund use it or lose it allowance"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H39, SPTL!H39, NGET!H39)","v":"RDFt"},{"$f":"CHOOSE(m_identity,SHET!I39, SPTL!I39, NGET!I39)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP39, SPTL!AP39, NGET!AP39)","v":2.4},{"$f":"CHOOSE(m_identity,SHET!AQ39, SPTL!AQ39, NGET!AQ39)","v":2.4},{"$f":"CHOOSE(m_identity,SHET!AR39, SPTL!AR39, NGET!AR39)","v":2.4},{"$f":"CHOOSE(m_identity,SHET!AS39, SPTL!AS39, NGET!AS39)","v":2.4},{"$f":"CHOOSE(m_identity,SHET!AT39, SPTL!AT39, NGET!AT39)","v":2.4},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC39, SPTL!BC39, NGET!BC39)","v":"Non-Tim"},{"$f":"CHOOSE(m_identity,SHET!BD39, SPTL!BD39, NGET!BD39)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE39, SPTL!BE39, NGET!BE39)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF39, SPTL!BF39, NGET!BF39)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E40, SPTL!E40, NGET!E40))","v":"Spare PCD 1"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H40, SPTL!H40, NGET!H40)","v":0},{"$f":"CHOOSE(m_identity,SHET!I40, SPTL!I40, NGET!I40)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP40, SPTL!AP40, NGET!AP40)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ40, SPTL!AQ40, NGET!AQ40)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR40, SPTL!AR40, NGET!AR40)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS40, SPTL!AS40, NGET!AS40)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT40, SPTL!AT40, NGET!AT40)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC40, SPTL!BC40, NGET!BC40)","v":0},{"$f":"CHOOSE(m_identity,SHET!BD40, SPTL!BD40, NGET!BD40)","v":0},{"$f":"CHOOSE(m_identity,SHET!BE40, SPTL!BE40, NGET!BE40)","v":0},{"$f":"CHOOSE(m_identity,SHET!BF40, SPTL!BF40, NGET!BF40)","v":0}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E41, SPTL!E41, NGET!E41))","v":"Spare PCD 2"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H41, SPTL!H41, NGET!H41)","v":0},{"$f":"CHOOSE(m_identity,SHET!I41, SPTL!I41, NGET!I41)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP41, SPTL!AP41, NGET!AP41)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ41, SPTL!AQ41, NGET!AQ41)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR41, SPTL!AR41, NGET!AR41)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS41, SPTL!AS41, NGET!AS41)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT41, SPTL!AT41, NGET!AT41)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC41, SPTL!BC41, NGET!BC41)","v":0},{"$f":"CHOOSE(m_identity,SHET!BD41, SPTL!BD41, NGET!BD41)","v":0},{"$f":"CHOOSE(m_identity,SHET!BE41, SPTL!BE41, NGET!BE41)","v":0},{"$f":"CHOOSE(m_identity,SHET!BF41, SPTL!BF41, NGET!BF41)","v":0}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E42, SPTL!E42, NGET!E42))","v":"Spare PCD 3"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H42, SPTL!H42, NGET!H42)","v":0},{"$f":"CHOOSE(m_identity,SHET!I42, SPTL!I42, NGET!I42)","v":"PCD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP42, SPTL!AP42, NGET!AP42)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ42, SPTL!AQ42, NGET!AQ42)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR42, SPTL!AR42, NGET!AR42)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS42, SPTL!AS42, NGET!AS42)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT42, SPTL!AT42, NGET!AT42)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC42, SPTL!BC42, NGET!BC42)","v":0},{"$f":"CHOOSE(m_identity,SHET!BD42, SPTL!BD42, NGET!BD42)","v":0},{"$f":"CHOOSE(m_identity,SHET!BE42, SPTL!BE42, NGET!BE42)","v":0},{"$f":"CHOOSE(m_identity,SHET!BF42, SPTL!BF42, NGET!BF42)","v":0}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E43, SPTL!E43, NGET!E43))","v":"Visual Impact Mitigation Re-opener"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H43, SPTL!H43, NGET!H43)","v":"VIMREt"},{"$f":"CHOOSE(m_identity,SHET!I43, SPTL!I43, NGET!I43)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP43, SPTL!AP43, NGET!AP43)","v":24.957690923863339},{"$f":"CHOOSE(m_identity,SHET!AQ43, SPTL!AQ43, NGET!AQ43)","v":3.0492577494915984},{"$f":"CHOOSE(m_identity,SHET!AR43, SPTL!AR43, NGET!AR43)","v":4.8593581102763883},{"$f":"CHOOSE(m_identity,SHET!AS43, SPTL!AS43, NGET!AS43)","v":3.2880455424392157},{"$f":"CHOOSE(m_identity,SHET!AT43, SPTL!AT43, NGET!AT43)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC43, SPTL!BC43, NGET!BC43)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD43, SPTL!BD43, NGET!BD43)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE43, SPTL!BE43, NGET!BE43)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF43, SPTL!BF43, NGET!BF43)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E44, SPTL!E44, NGET!E44))","v":"Large Onshore Transmission Investment Re-opener Project 2 - Shetland"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H44, SPTL!H44, NGET!H44)","v":"LOTIREt"},{"$f":"CHOOSE(m_identity,SHET!I44, SPTL!I44, NGET!I44)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP44, SPTL!AP44, NGET!AP44)","v":189.35673465807571},{"$f":"CHOOSE(m_identity,SHET!AQ44, SPTL!AQ44, NGET!AQ44)","v":158.36475143212954},{"$f":"CHOOSE(m_identity,SHET!AR44, SPTL!AR44, NGET!AR44)","v":97.799435546050162},{"$f":"CHOOSE(m_identity,SHET!AS44, SPTL!AS44, NGET!AS44)","v":22.505346074503194},{"$f":"CHOOSE(m_identity,SHET!AT44, SPTL!AT44, NGET!AT44)","v":5.3471280072914595},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC44, SPTL!BC44, NGET!BC44)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD44, SPTL!BD44, NGET!BD44)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE44, SPTL!BE44, NGET!BE44)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF44, SPTL!BF44, NGET!BF44)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E45, SPTL!E45, NGET!E45))","v":"Large Onshore Transmission Investment Re-opener Project 3"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H45, SPTL!H45, NGET!H45)","v":"LOTIREt"},{"$f":"CHOOSE(m_identity,SHET!I45, SPTL!I45, NGET!I45)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP45, SPTL!AP45, NGET!AP45)","v":2.512492900128597E-17},{"$f":"CHOOSE(m_identity,SHET!AQ45, SPTL!AQ45, NGET!AQ45)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR45, SPTL!AR45, NGET!AR45)","v":105.39182734782784},{"$f":"CHOOSE(m_identity,SHET!AS45, SPTL!AS45, NGET!AS45)","v":110.72289074006453},{"$f":"CHOOSE(m_identity,SHET!AT45, SPTL!AT45, NGET!AT45)","v":53.27350270466183},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC45, SPTL!BC45, NGET!BC45)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD45, SPTL!BD45, NGET!BD45)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE45, SPTL!BE45, NGET!BE45)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF45, SPTL!BF45, NGET!BF45)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E46, SPTL!E46, NGET!E46))","v":"Large Onshore Transmission Investment Re-opener Project 4"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H46, SPTL!H46, NGET!H46)","v":"LOTIREt"},{"$f":"CHOOSE(m_identity,SHET!I46, SPTL!I46, NGET!I46)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP46, SPTL!AP46, NGET!AP46)","v":3.2574843447890665},{"$f":"CHOOSE(m_identity,SHET!AQ46, SPTL!AQ46, NGET!AQ46)","v":3.6838229353809822},{"$f":"CHOOSE(m_identity,SHET!AR46, SPTL!AR46, NGET!AR46)","v":92.410665763375391},{"$f":"CHOOSE(m_identity,SHET!AS46, SPTL!AS46, NGET!AS46)","v":151.95502074463602},{"$f":"CHOOSE(m_identity,SHET!AT46, SPTL!AT46, NGET!AT46)","v":57.692936960415224},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC46, SPTL!BC46, NGET!BC46)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD46, SPTL!BD46, NGET!BD46)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE46, SPTL!BE46, NGET!BE46)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF46, SPTL!BF46, NGET!BF46)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E47, SPTL!E47, NGET!E47))","v":"Large Onshore Transmission Investment Re-opener Project 5"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H47, SPTL!H47, NGET!H47)","v":"LOTIREt"},{"$f":"CHOOSE(m_identity,SHET!I47, SPTL!I47, NGET!I47)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP47, SPTL!AP47, NGET!AP47)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ47, SPTL!AQ47, NGET!AQ47)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR47, SPTL!AR47, NGET!AR47)","v":0.5891321133882359},{"$f":"CHOOSE(m_identity,SHET!AS47, SPTL!AS47, NGET!AS47)","v":87.497941883939575},{"$f":"CHOOSE(m_identity,SHET!AT47, SPTL!AT47, NGET!AT47)","v":127.52525306571819},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC47, SPTL!BC47, NGET!BC47)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD47, SPTL!BD47, NGET!BD47)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE47, SPTL!BE47, NGET!BE47)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF47, SPTL!BF47, NGET!BF47)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E48, SPTL!E48, NGET!E48))","v":"Large Onshore Transmission Investment Re-opener Project 6"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H48, SPTL!H48, NGET!H48)","v":"LOTIREt"},{"$f":"CHOOSE(m_identity,SHET!I48, SPTL!I48, NGET!I48)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP48, SPTL!AP48, NGET!AP48)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ48, SPTL!AQ48, NGET!AQ48)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR48, SPTL!AR48, NGET!AR48)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS48, SPTL!AS48, NGET!AS48)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT48, SPTL!AT48, NGET!AT48)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC48, SPTL!BC48, NGET!BC48)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD48, SPTL!BD48, NGET!BD48)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE48, SPTL!BE48, NGET!BE48)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF48, SPTL!BF48, NGET!BF48)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E49, SPTL!E49, NGET!E49))","v":"Large Onshore Transmission Investment Re-opener Project 7"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H49, SPTL!H49, NGET!H49)","v":"LOTIREt"},{"$f":"CHOOSE(m_identity,SHET!I49, SPTL!I49, NGET!I49)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP49, SPTL!AP49, NGET!AP49)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ49, SPTL!AQ49, NGET!AQ49)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR49, SPTL!AR49, NGET!AR49)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS49, SPTL!AS49, NGET!AS49)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT49, SPTL!AT49, NGET!AT49)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC49, SPTL!BC49, NGET!BC49)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD49, SPTL!BD49, NGET!BD49)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE49, SPTL!BE49, NGET!BE49)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF49, SPTL!BF49, NGET!BF49)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E50, SPTL!E50, NGET!E50))","v":"Large Onshore Transmission Investment Re-opener Project 8"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H50, SPTL!H50, NGET!H50)","v":"LOTIREt"},{"$f":"CHOOSE(m_identity,SHET!I50, SPTL!I50, NGET!I50)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP50, SPTL!AP50, NGET!AP50)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ50, SPTL!AQ50, NGET!AQ50)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR50, SPTL!AR50, NGET!AR50)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS50, SPTL!AS50, NGET!AS50)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT50, SPTL!AT50, NGET!AT50)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC50, SPTL!BC50, NGET!BC50)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD50, SPTL!BD50, NGET!BD50)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE50, SPTL!BE50, NGET!BE50)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF50, SPTL!BF50, NGET!BF50)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E51, SPTL!E51, NGET!E51))","v":"Large Onshore Transmission Investment Re-opener Project 9"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H51, SPTL!H51, NGET!H51)","v":"LOTIREt"},{"$f":"CHOOSE(m_identity,SHET!I51, SPTL!I51, NGET!I51)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP51, SPTL!AP51, NGET!AP51)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ51, SPTL!AQ51, NGET!AQ51)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR51, SPTL!AR51, NGET!AR51)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS51, SPTL!AS51, NGET!AS51)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT51, SPTL!AT51, NGET!AT51)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC51, SPTL!BC51, NGET!BC51)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD51, SPTL!BD51, NGET!BD51)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE51, SPTL!BE51, NGET!BE51)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF51, SPTL!BF51, NGET!BF51)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E52, SPTL!E52, NGET!E52))","v":"Large Onshore Transmission Investment Re-opener Project 10"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H52, SPTL!H52, NGET!H52)","v":"LOTIREt"},{"$f":"CHOOSE(m_identity,SHET!I52, SPTL!I52, NGET!I52)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP52, SPTL!AP52, NGET!AP52)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ52, SPTL!AQ52, NGET!AQ52)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR52, SPTL!AR52, NGET!AR52)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS52, SPTL!AS52, NGET!AS52)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT52, SPTL!AT52, NGET!AT52)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC52, SPTL!BC52, NGET!BC52)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD52, SPTL!BD52, NGET!BD52)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE52, SPTL!BE52, NGET!BE52)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF52, SPTL!BF52, NGET!BF52)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E53, SPTL!E53, NGET!E53))","v":"Generation Connections volume driver"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H53, SPTL!H53, NGET!H53)","v":"GCEt"},{"$f":"CHOOSE(m_identity,SHET!I53, SPTL!I53, NGET!I53)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP53, SPTL!AP53, NGET!AP53)","v":22.262575000000002},{"$f":"CHOOSE(m_identity,SHET!AQ53, SPTL!AQ53, NGET!AQ53)","v":37.716549999999998},{"$f":"CHOOSE(m_identity,SHET!AR53, SPTL!AR53, NGET!AR53)","v":46.681574999999995},{"$f":"CHOOSE(m_identity,SHET!AS53, SPTL!AS53, NGET!AS53)","v":44.025625000000005},{"$f":"CHOOSE(m_identity,SHET!AT53, SPTL!AT53, NGET!AT53)","v":27.074950000000001},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC53, SPTL!BC53, NGET!BC53)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD53, SPTL!BD53, NGET!BD53)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE53, SPTL!BE53, NGET!BE53)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF53, SPTL!BF53, NGET!BF53)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E54, SPTL!E54, NGET!E54))","v":"Demand Connections volume driver (SPTL and NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H54, SPTL!H54, NGET!H54)","v":"DRIt"},{"$f":"CHOOSE(m_identity,SHET!I54, SPTL!I54, NGET!I54)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP54, SPTL!AP54, NGET!AP54)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ54, SPTL!AQ54, NGET!AQ54)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR54, SPTL!AR54, NGET!AR54)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS54, SPTL!AS54, NGET!AS54)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT54, SPTL!AT54, NGET!AT54)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC54, SPTL!BC54, NGET!BC54)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD54, SPTL!BD54, NGET!BD54)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE54, SPTL!BE54, NGET!BE54)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF54, SPTL!BF54, NGET!BF54)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E55, SPTL!E55, NGET!E55))","v":"Net zero Re-opener"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H55, SPTL!H55, NGET!H55)","v":"NZt"},{"$f":"CHOOSE(m_identity,SHET!I55, SPTL!I55, NGET!I55)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP55, SPTL!AP55, NGET!AP55)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ55, SPTL!AQ55, NGET!AQ55)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR55, SPTL!AR55, NGET!AR55)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS55, SPTL!AS55, NGET!AS55)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT55, SPTL!AT55, NGET!AT55)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC55, SPTL!BC55, NGET!BC55)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD55, SPTL!BD55, NGET!BD55)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE55, SPTL!BE55, NGET!BE55)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF55, SPTL!BF55, NGET!BF55)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E56, SPTL!E56, NGET!E56))","v":"Coordinated adjustment mechanism Re-opener"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H56, SPTL!H56, NGET!H56)","v":"CAMt"},{"$f":"CHOOSE(m_identity,SHET!I56, SPTL!I56, NGET!I56)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP56, SPTL!AP56, NGET!AP56)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ56, SPTL!AQ56, NGET!AQ56)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR56, SPTL!AR56, NGET!AR56)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS56, SPTL!AS56, NGET!AS56)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT56, SPTL!AT56, NGET!AT56)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC56, SPTL!BC56, NGET!BC56)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD56, SPTL!BD56, NGET!BD56)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE56, SPTL!BE56, NGET!BE56)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF56, SPTL!BF56, NGET!BF56)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E57, SPTL!E57, NGET!E57))","v":"Medium Sized Investment Projects Re-opener"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H57, SPTL!H57, NGET!H57)","v":"MSIPREt"},{"$f":"CHOOSE(m_identity,SHET!I57, SPTL!I57, NGET!I57)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP57, SPTL!AP57, NGET!AP57)","v":2.9773274706963284},{"$f":"CHOOSE(m_identity,SHET!AQ57, SPTL!AQ57, NGET!AQ57)","v":6.4306293750725816},{"$f":"CHOOSE(m_identity,SHET!AR57, SPTL!AR57, NGET!AR57)","v":43.703173029011573},{"$f":"CHOOSE(m_identity,SHET!AS57, SPTL!AS57, NGET!AS57)","v":70.619596970110635},{"$f":"CHOOSE(m_identity,SHET!AT57, SPTL!AT57, NGET!AT57)","v":39.204095704907822},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC57, SPTL!BC57, NGET!BC57)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD57, SPTL!BD57, NGET!BD57)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE57, SPTL!BE57, NGET!BE57)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF57, SPTL!BF57, NGET!BF57)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E58, SPTL!E58, NGET!E58))","v":"SF6 asset intervention Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H58, SPTL!H58, NGET!H58)","v":"SF6REt"},{"$f":"CHOOSE(m_identity,SHET!I58, SPTL!I58, NGET!I58)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP58, SPTL!AP58, NGET!AP58)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ58, SPTL!AQ58, NGET!AQ58)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR58, SPTL!AR58, NGET!AR58)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS58, SPTL!AS58, NGET!AS58)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT58, SPTL!AT58, NGET!AT58)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC58, SPTL!BC58, NGET!BC58)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD58, SPTL!BD58, NGET!BD58)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE58, SPTL!BE58, NGET!BE58)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF58, SPTL!BF58, NGET!BF58)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E59, SPTL!E59, NGET!E59))","v":"Subsea Cable Re-opener (SHET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H59, SPTL!H59, NGET!H59)","v":"SCRt"},{"$f":"CHOOSE(m_identity,SHET!I59, SPTL!I59, NGET!I59)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP59, SPTL!AP59, NGET!AP59)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ59, SPTL!AQ59, NGET!AQ59)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR59, SPTL!AR59, NGET!AR59)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS59, SPTL!AS59, NGET!AS59)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT59, SPTL!AT59, NGET!AT59)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC59, SPTL!BC59, NGET!BC59)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD59, SPTL!BD59, NGET!BD59)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE59, SPTL!BE59, NGET!BE59)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF59, SPTL!BF59, NGET!BF59)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E60, SPTL!E60, NGET!E60))","v":"Uncertain non-load related projects Re-opener (SPTL only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H60, SPTL!H60, NGET!H60)","v":"UNLREt"},{"$f":"CHOOSE(m_identity,SHET!I60, SPTL!I60, NGET!I60)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP60, SPTL!AP60, NGET!AP60)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ60, SPTL!AQ60, NGET!AQ60)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR60, SPTL!AR60, NGET!AR60)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS60, SPTL!AS60, NGET!AS60)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT60, SPTL!AT60, NGET!AT60)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC60, SPTL!BC60, NGET!BC60)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD60, SPTL!BD60, NGET!BD60)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE60, SPTL!BE60, NGET!BE60)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF60, SPTL!BF60, NGET!BF60)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E61, SPTL!E61, NGET!E61))","v":"Non-operational IT Capex Reopener"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H61, SPTL!H61, NGET!H61)","v":"NOITt"},{"$f":"CHOOSE(m_identity,SHET!I61, SPTL!I61, NGET!I61)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP61, SPTL!AP61, NGET!AP61)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ61, SPTL!AQ61, NGET!AQ61)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR61, SPTL!AR61, NGET!AR61)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS61, SPTL!AS61, NGET!AS61)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT61, SPTL!AT61, NGET!AT61)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC61, SPTL!BC61, NGET!BC61)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD61, SPTL!BD61, NGET!BD61)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE61, SPTL!BE61, NGET!BE61)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF61, SPTL!BF61, NGET!BF61)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E62, SPTL!E62, NGET!E62))","v":"Tyne Crossing Project Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H62, SPTL!H62, NGET!H62)","v":"TCRt"},{"$f":"CHOOSE(m_identity,SHET!I62, SPTL!I62, NGET!I62)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP62, SPTL!AP62, NGET!AP62)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ62, SPTL!AQ62, NGET!AQ62)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR62, SPTL!AR62, NGET!AR62)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS62, SPTL!AS62, NGET!AS62)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT62, SPTL!AT62, NGET!AT62)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC62, SPTL!BC62, NGET!BC62)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD62, SPTL!BD62, NGET!BD62)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE62, SPTL!BE62, NGET!BE62)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF62, SPTL!BF62, NGET!BF62)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E63, SPTL!E63, NGET!E63))","v":"Bengeworth Road GSP Project Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H63, SPTL!H63, NGET!H63)","v":"BRGt"},{"$f":"CHOOSE(m_identity,SHET!I63, SPTL!I63, NGET!I63)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP63, SPTL!AP63, NGET!AP63)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ63, SPTL!AQ63, NGET!AQ63)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR63, SPTL!AR63, NGET!AR63)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS63, SPTL!AS63, NGET!AS63)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT63, SPTL!AT63, NGET!AT63)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC63, SPTL!BC63, NGET!BC63)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD63, SPTL!BD63, NGET!BD63)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE63, SPTL!BE63, NGET!BE63)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF63, SPTL!BF63, NGET!BF63)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E64, SPTL!E64, NGET!E64))","v":"Civil Related Works Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H64, SPTL!H64, NGET!H64)","v":"CWRt"},{"$f":"CHOOSE(m_identity,SHET!I64, SPTL!I64, NGET!I64)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP64, SPTL!AP64, NGET!AP64)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ64, SPTL!AQ64, NGET!AQ64)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR64, SPTL!AR64, NGET!AR64)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS64, SPTL!AS64, NGET!AS64)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT64, SPTL!AT64, NGET!AT64)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC64, SPTL!BC64, NGET!BC64)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD64, SPTL!BD64, NGET!BD64)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE64, SPTL!BE64, NGET!BE64)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF64, SPTL!BF64, NGET!BF64)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E65, SPTL!E65, NGET!E65))","v":"Tower Steelworks and Foundations Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H65, SPTL!H65, NGET!H65)","v":"TSFt"},{"$f":"CHOOSE(m_identity,SHET!I65, SPTL!I65, NGET!I65)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP65, SPTL!AP65, NGET!AP65)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ65, SPTL!AQ65, NGET!AQ65)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR65, SPTL!AR65, NGET!AR65)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS65, SPTL!AS65, NGET!AS65)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT65, SPTL!AT65, NGET!AT65)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC65, SPTL!BC65, NGET!BC65)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD65, SPTL!BD65, NGET!BD65)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE65, SPTL!BE65, NGET!BE65)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF65, SPTL!BF65, NGET!BF65)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E66, SPTL!E66, NGET!E66))","v":"Wider Works Volume Driver (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H66, SPTL!H66, NGET!H66)","v":"WWVt"},{"$f":"CHOOSE(m_identity,SHET!I66, SPTL!I66, NGET!I66)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP66, SPTL!AP66, NGET!AP66)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ66, SPTL!AQ66, NGET!AQ66)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR66, SPTL!AR66, NGET!AR66)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS66, SPTL!AS66, NGET!AS66)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT66, SPTL!AT66, NGET!AT66)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC66, SPTL!BC66, NGET!BC66)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD66, SPTL!BD66, NGET!BD66)","v":"RPEs Apply"},{"$f":"CHOOSE(m_identity,SHET!BE66, SPTL!BE66, NGET!BE66)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF66, SPTL!BF66, NGET!BF66)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E67, SPTL!E67, NGET!E67))","v":"Fibre Wrap Replacement Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H67, SPTL!H67, NGET!H67)","v":"FWRt"},{"$f":"CHOOSE(m_identity,SHET!I67, SPTL!I67, NGET!I67)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP67, SPTL!AP67, NGET!AP67)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ67, SPTL!AQ67, NGET!AQ67)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR67, SPTL!AR67, NGET!AR67)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS67, SPTL!AS67, NGET!AS67)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT67, SPTL!AT67, NGET!AT67)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC67, SPTL!BC67, NGET!BC67)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD67, SPTL!BD67, NGET!BD67)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE67, SPTL!BE67, NGET!BE67)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF67, SPTL!BF67, NGET!BF67)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E68, SPTL!E68, NGET!E68))","v":"Access Reform Change Re-Opener"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H68, SPTL!H68, NGET!H68)","v":"ARRt"},{"$f":"CHOOSE(m_identity,SHET!I68, SPTL!I68, NGET!I68)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP68, SPTL!AP68, NGET!AP68)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ68, SPTL!AQ68, NGET!AQ68)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR68, SPTL!AR68, NGET!AR68)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS68, SPTL!AS68, NGET!AS68)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT68, SPTL!AT68, NGET!AT68)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC68, SPTL!BC68, NGET!BC68)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD68, SPTL!BD68, NGET!BD68)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE68, SPTL!BE68, NGET!BE68)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF68, SPTL!BF68, NGET!BF68)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E69, SPTL!E69, NGET!E69))","v":"T1/T2 offset adjusment (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H69, SPTL!H69, NGET!H69)","v":"T1OAt"},{"$f":"CHOOSE(m_identity,SHET!I69, SPTL!I69, NGET!I69)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP69, SPTL!AP69, NGET!AP69)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ69, SPTL!AQ69, NGET!AQ69)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR69, SPTL!AR69, NGET!AR69)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS69, SPTL!AS69, NGET!AS69)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT69, SPTL!AT69, NGET!AT69)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC69, SPTL!BC69, NGET!BC69)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD69, SPTL!BD69, NGET!BD69)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE69, SPTL!BE69, NGET!BE69)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF69, SPTL!BF69, NGET!BF69)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E70, SPTL!E70, NGET!E70))","v":"Pre-Construction Funding Re-Opener"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H70, SPTL!H70, NGET!H70)","v":"PCFREt"},{"$f":"CHOOSE(m_identity,SHET!I70, SPTL!I70, NGET!I70)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP70, SPTL!AP70, NGET!AP70)","v":3.0321726242635325},{"$f":"CHOOSE(m_identity,SHET!AQ70, SPTL!AQ70, NGET!AQ70)","v":23.419729168455014},{"$f":"CHOOSE(m_identity,SHET!AR70, SPTL!AR70, NGET!AR70)","v":28.41140435931699},{"$f":"CHOOSE(m_identity,SHET!AS70, SPTL!AS70, NGET!AS70)","v":26.930361579017916},{"$f":"CHOOSE(m_identity,SHET!AT70, SPTL!AT70, NGET!AT70)","v":30.269776331223902},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC70, SPTL!BC70, NGET!BC70)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD70, SPTL!BD70, NGET!BD70)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE70, SPTL!BE70, NGET!BE70)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF70, SPTL!BF70, NGET!BF70)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E71, SPTL!E71, NGET!E71))","v":"Physical Security Re-Opener"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H71, SPTL!H71, NGET!H71)","v":"PSUPREt"},{"$f":"CHOOSE(m_identity,SHET!I71, SPTL!I71, NGET!I71)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP71, SPTL!AP71, NGET!AP71)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ71, SPTL!AQ71, NGET!AQ71)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR71, SPTL!AR71, NGET!AR71)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS71, SPTL!AS71, NGET!AS71)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT71, SPTL!AT71, NGET!AT71)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC71, SPTL!BC71, NGET!BC71)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD71, SPTL!BD71, NGET!BD71)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE71, SPTL!BE71, NGET!BE71)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF71, SPTL!BF71, NGET!BF71)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E72, SPTL!E72, NGET!E72))","v":"Cyber Resilience OT Re-Opener"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H72, SPTL!H72, NGET!H72)","v":"CROTREt"},{"$f":"CHOOSE(m_identity,SHET!I72, SPTL!I72, NGET!I72)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP72, SPTL!AP72, NGET!AP72)","v":7.5179999999999998},{"$f":"CHOOSE(m_identity,SHET!AQ72, SPTL!AQ72, NGET!AQ72)","v":7.0190000000000001},{"$f":"CHOOSE(m_identity,SHET!AR72, SPTL!AR72, NGET!AR72)","v":7.4379999999999997},{"$f":"CHOOSE(m_identity,SHET!AS72, SPTL!AS72, NGET!AS72)","v":7.9630000000000001},{"$f":"CHOOSE(m_identity,SHET!AT72, SPTL!AT72, NGET!AT72)","v":5.2210000000000001},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC72, SPTL!BC72, NGET!BC72)","v":"Non-Tim"},{"$f":"CHOOSE(m_identity,SHET!BD72, SPTL!BD72, NGET!BD72)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE72, SPTL!BE72, NGET!BE72)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF72, SPTL!BF72, NGET!BF72)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E73, SPTL!E73, NGET!E73))","v":"Cyber Resilience IT Re-Opener"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H73, SPTL!H73, NGET!H73)","v":"CRITREt"},{"$f":"CHOOSE(m_identity,SHET!I73, SPTL!I73, NGET!I73)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP73, SPTL!AP73, NGET!AP73)","v":-0.85},{"$f":"CHOOSE(m_identity,SHET!AQ73, SPTL!AQ73, NGET!AQ73)","v":-0.38},{"$f":"CHOOSE(m_identity,SHET!AR73, SPTL!AR73, NGET!AR73)","v":-0.18},{"$f":"CHOOSE(m_identity,SHET!AS73, SPTL!AS73, NGET!AS73)","v":0.48},{"$f":"CHOOSE(m_identity,SHET!AT73, SPTL!AT73, NGET!AT73)","v":-1E-3},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC73, SPTL!BC73, NGET!BC73)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD73, SPTL!BD73, NGET!BD73)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE73, SPTL!BE73, NGET!BE73)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF73, SPTL!BF73, NGET!BF73)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E74, SPTL!E74, NGET!E74))","v":"Opex escalator"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H74, SPTL!H74, NGET!H74)","v":"OEt"},{"$f":"CHOOSE(m_identity,SHET!I74, SPTL!I74, NGET!I74)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP74, SPTL!AP74, NGET!AP74)","v":26.259988797503432},{"$f":"CHOOSE(m_identity,SHET!AQ74, SPTL!AQ74, NGET!AQ74)","v":22.629754308335464},{"$f":"CHOOSE(m_identity,SHET!AR74, SPTL!AR74, NGET!AR74)","v":42.333538045419523},{"$f":"CHOOSE(m_identity,SHET!AS74, SPTL!AS74, NGET!AS74)","v":53.059734940169982},{"$f":"CHOOSE(m_identity,SHET!AT74, SPTL!AT74, NGET!AT74)","v":33.53910840782919},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC74, SPTL!BC74, NGET!BC74)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD74, SPTL!BD74, NGET!BD74)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE74, SPTL!BE74, NGET!BE74)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF74, SPTL!BF74, NGET!BF74)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E75, SPTL!E75, NGET!E75))","v":"Entry and Exit Connection Asset Allowance"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H75, SPTL!H75, NGET!H75)","v":"EECAt"},{"$f":"CHOOSE(m_identity,SHET!I75, SPTL!I75, NGET!I75)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP75, SPTL!AP75, NGET!AP75)","v":18.170687023352379},{"$f":"CHOOSE(m_identity,SHET!AQ75, SPTL!AQ75, NGET!AQ75)","v":18.220541749833306},{"$f":"CHOOSE(m_identity,SHET!AR75, SPTL!AR75, NGET!AR75)","v":53.956132647737704},{"$f":"CHOOSE(m_identity,SHET!AS75, SPTL!AS75, NGET!AS75)","v":71.483209004209513},{"$f":"CHOOSE(m_identity,SHET!AT75, SPTL!AT75, NGET!AT75)","v":36.959560573620436},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC75, SPTL!BC75, NGET!BC75)","v":"Non-Tim"},{"$f":"CHOOSE(m_identity,SHET!BD75, SPTL!BD75, NGET!BD75)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE75, SPTL!BE75, NGET!BE75)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF75, SPTL!BF75, NGET!BF75)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E76, SPTL!E76, NGET!E76))","v":"Legacy Baseline Connections Volume Driver (SHET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H76, SPTL!H76, NGET!H76)","v":"LGCEt"},{"$f":"CHOOSE(m_identity,SHET!I76, SPTL!I76, NGET!I76)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP76, SPTL!AP76, NGET!AP76)","v":88.413443295878892},{"$f":"CHOOSE(m_identity,SHET!AQ76, SPTL!AQ76, NGET!AQ76)","v":30.6027175843709},{"$f":"CHOOSE(m_identity,SHET!AR76, SPTL!AR76, NGET!AR76)","v":0.23215992466277918},{"$f":"CHOOSE(m_identity,SHET!AS76, SPTL!AS76, NGET!AS76)","v":0.22925792560449448},{"$f":"CHOOSE(m_identity,SHET!AT76, SPTL!AT76, NGET!AT76)","v":0.22639220153443829},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC76, SPTL!BC76, NGET!BC76)","v":"Non-Tim"},{"$f":"CHOOSE(m_identity,SHET!BD76, SPTL!BD76, NGET!BD76)","v":"RPEs Don’t Apply"},{"$f":"CHOOSE(m_identity,SHET!BE76, SPTL!BE76, NGET!BE76)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF76, SPTL!BF76, NGET!BF76)","v":"Fast/Slow Split"}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E77, SPTL!E77, NGET!E77))","v":"Spare UM 3"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H77, SPTL!H77, NGET!H77)","v":0},{"$f":"CHOOSE(m_identity,SHET!I77, SPTL!I77, NGET!I77)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP77, SPTL!AP77, NGET!AP77)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ77, SPTL!AQ77, NGET!AQ77)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR77, SPTL!AR77, NGET!AR77)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS77, SPTL!AS77, NGET!AS77)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT77, SPTL!AT77, NGET!AT77)","v":0},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC77, SPTL!BC77, NGET!BC77)","v":0},{"$f":"CHOOSE(m_identity,SHET!BD77, SPTL!BD77, NGET!BD77)","v":0},{"$f":"CHOOSE(m_identity,SHET!BE77, SPTL!BE77, NGET!BE77)","v":0},{"$f":"CHOOSE(m_identity,SHET!BF77, SPTL!BF77, NGET!BF77)","v":0}]
[null,null,null,null,"RPE non-variant allowances",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H78, SPTL!H78, NGET!H78)","v":"RPEAt (non-variant)"},{"$f":"CHOOSE(m_identity,SHET!I78, SPTL!I78, NGET!I78)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E80))","v":0.32963988301442154},{"$f":"SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E80))","v":0.15474948849151821},{"$f":"SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E80))","v":0.33535546609204581},{"$f":"SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E80))","v":0.48384717286476092},{"$f":"SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E80))","v":0.86034216686169751},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC78, SPTL!BC78, NGET!BC78)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD78, SPTL!BD78, NGET!BD78)","v":0},{"$f":"CHOOSE(m_identity,SHET!BE78, SPTL!BE78, NGET!BE78)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF78, SPTL!BF78, NGET!BF78)","v":"Fast/Slow Split"}]
[null,null,null,null,"RPE PCDs",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H79, SPTL!H79, NGET!H79)","v":"RPEAt (PCD)"},{"$f":"CHOOSE(m_identity,SHET!I79, SPTL!I79, NGET!I79)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E81))","v":1.3034897564982941},{"$f":"SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E81))","v":0.87812522469955578},{"$f":"SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E81))","v":1.1600685618028774},{"$f":"SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E81))","v":2.3457721783702254},{"$f":"SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E81))","v":3.1963796352633942},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC79, SPTL!BC79, NGET!BC79)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD79, SPTL!BD79, NGET!BD79)","v":0},{"$f":"CHOOSE(m_identity,SHET!BE79, SPTL!BE79, NGET!BE79)","v":"CapRate 1 (Baseline)"},{"$f":"CHOOSE(m_identity,SHET!BF79, SPTL!BF79, NGET!BF79)","v":"Fast/Slow Split"}]
[null,null,null,null,"RPE UMs",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H80, SPTL!H80, NGET!H80)","v":"RPEAt (UM)"},{"$f":"CHOOSE(m_identity,SHET!I80, SPTL!I80, NGET!I80)","v":"UM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E82))","v":9.6447124699311645E-2},{"$f":"SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E82))","v":7.5863487433566065E-2},{"$f":"SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E82))","v":0.15655618969624482},{"$f":"SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E82))","v":0.28758332312934942},{"$f":"SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E82))","v":0.36300848020099025},null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!BC80, SPTL!BC80, NGET!BC80)","v":"TIM"},{"$f":"CHOOSE(m_identity,SHET!BD80, SPTL!BD80, NGET!BD80)","v":0},{"$f":"CHOOSE(m_identity,SHET!BE80, SPTL!BE80, NGET!BE80)","v":"CapRate 2 (UM)"},{"$f":"CHOOSE(m_identity,SHET!BF80, SPTL!BF80, NGET!BF80)","v":"Fast/Slow Split"}]
[null,null,null,null,"Total",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP22:AP82)","v":699.05396692719182},{"$f":"SUM(AQ22:AQ82)","v":751.7262223842273},{"$f":"SUM(AR22:AR82)","v":873.58503503236466},{"$f":"SUM(AS22:AS82)","v":1015.3873690096814},{"$f":"SUM(AT22:AT82)","v":661.55407917591731}]
[]
[null,"Actual totex"]
[]
[null,null,null,null,"Capitalisation rate 1:"]
[null,null,null,null,"Actual load related capex expenditure",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H85, SPTL!H85, NGET!H85)","v":"ALC"},null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AH85, SPTL!AH85, NGET!AH85)","v":159.0182506628795},{"$f":"CHOOSE(m_identity,SHET!AI85, SPTL!AI85, NGET!AI85)","v":329.02920277293549},{"$f":"CHOOSE(m_identity,SHET!AJ85, SPTL!AJ85, NGET!AJ85)","v":529.07492470353475},{"$f":"CHOOSE(m_identity,SHET!AK85, SPTL!AK85, NGET!AK85)","v":428.74358940395456},{"$f":"CHOOSE(m_identity,SHET!AL85, SPTL!AL85, NGET!AL85)","v":352.90827899198854},{"$f":"CHOOSE(m_identity,SHET!AM85, SPTL!AM85, NGET!AM85)","v":249.53854633681465},{"$f":"CHOOSE(m_identity,SHET!AN85, SPTL!AN85, NGET!AN85)","v":223.86764587166158},{"$f":"CHOOSE(m_identity,SHET!AO85, SPTL!AO85, NGET!AO85)","v":290.75881524887927},{"$f":"CHOOSE(m_identity,SHET!AP85, SPTL!AP85, NGET!AP85)","v":129.90576477256454},{"$f":"CHOOSE(m_identity,SHET!AQ85, SPTL!AQ85, NGET!AQ85)","v":169.54172566205489},{"$f":"CHOOSE(m_identity,SHET!AR85, SPTL!AR85, NGET!AR85)","v":186.1826113672837},{"$f":"CHOOSE(m_identity,SHET!AS85, SPTL!AS85, NGET!AS85)","v":177.74783428461166},{"$f":"CHOOSE(m_identity,SHET!AT85, SPTL!AT85, NGET!AT85)","v":136.3780247258546}]
[null,null,null,null,"Actual asset replacement capex expenditure",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H86, SPTL!H86, NGET!H86)","v":"ARC"},null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AH86, SPTL!AH86, NGET!AH86)","v":21.55502869108112},{"$f":"CHOOSE(m_identity,SHET!AI86, SPTL!AI86, NGET!AI86)","v":21.530028657804532},{"$f":"CHOOSE(m_identity,SHET!AJ86, SPTL!AJ86, NGET!AJ86)","v":14.252018970321885},{"$f":"CHOOSE(m_identity,SHET!AK86, SPTL!AK86, NGET!AK86)","v":22.513210274656114},{"$f":"CHOOSE(m_identity,SHET!AL86, SPTL!AL86, NGET!AL86)","v":41.365046722110087},{"$f":"CHOOSE(m_identity,SHET!AM86, SPTL!AM86, NGET!AM86)","v":44.694887547529518},{"$f":"CHOOSE(m_identity,SHET!AN86, SPTL!AN86, NGET!AN86)","v":63.825826672750587},{"$f":"CHOOSE(m_identity,SHET!AO86, SPTL!AO86, NGET!AO86)","v":74.125734242207642},{"$f":"CHOOSE(m_identity,SHET!AP86, SPTL!AP86, NGET!AP86)","v":112.7847898007263},{"$f":"CHOOSE(m_identity,SHET!AQ86, SPTL!AQ86, NGET!AQ86)","v":150.12615179318996},{"$f":"CHOOSE(m_identity,SHET!AR86, SPTL!AR86, NGET!AR86)","v":167.97772740590636},{"$f":"CHOOSE(m_identity,SHET!AS86, SPTL!AS86, NGET!AS86)","v":160.279690160889},{"$f":"CHOOSE(m_identity,SHET!AT86, SPTL!AT86, NGET!AT86)","v":122.51703569260633}]
[null,null,null,null,"Actual other capex expenditure",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H87, SPTL!H87, NGET!H87)","v":"AOC"},null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AH87, SPTL!AH87, NGET!AH87)","v":0.73100097300766909},{"$f":"CHOOSE(m_identity,SHET!AI87, SPTL!AI87, NGET!AI87)","v":2.9491364566800313},{"$f":"CHOOSE(m_identity,SHET!AJ87, SPTL!AJ87, NGET!AJ87)","v":5.0686965005896596},{"$f":"CHOOSE(m_identity,SHET!AK87, SPTL!AK87, NGET!AK87)","v":11.164258614961193},{"$f":"CHOOSE(m_identity,SHET!AL87, SPTL!AL87, NGET!AL87)","v":11.268354256675376},{"$f":"CHOOSE(m_identity,SHET!AM87, SPTL!AM87, NGET!AM87)","v":8.8782654248178812},{"$f":"CHOOSE(m_identity,SHET!AN87, SPTL!AN87, NGET!AN87)","v":26.205649596356441},{"$f":"CHOOSE(m_identity,SHET!AO87, SPTL!AO87, NGET!AO87)","v":29.24991151602844},{"$f":"CHOOSE(m_identity,SHET!AP87, SPTL!AP87, NGET!AP87)","v":2.4545247516303754},{"$f":"CHOOSE(m_identity,SHET!AQ87, SPTL!AQ87, NGET!AQ87)","v":3.2671812936342475},{"$f":"CHOOSE(m_identity,SHET!AR87, SPTL!AR87, NGET!AR87)","v":3.6556834513669685},{"$f":"CHOOSE(m_identity,SHET!AS87, SPTL!AS87, NGET!AS87)","v":3.4881517922642455},{"$f":"CHOOSE(m_identity,SHET!AT87, SPTL!AT87, NGET!AT87)","v":2.6663267018115935}]
[null,null,null,null,"Actual network operating costs (opex)",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H88, SPTL!H88, NGET!H88)","v":"ACO"},null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AH88, SPTL!AH88, NGET!AH88)","v":14.741006428690527},{"$f":"CHOOSE(m_identity,SHET!AI88, SPTL!AI88, NGET!AI88)","v":18.006343515020696},{"$f":"CHOOSE(m_identity,SHET!AJ88, SPTL!AJ88, NGET!AJ88)","v":21.877546681313198},{"$f":"CHOOSE(m_identity,SHET!AK88, SPTL!AK88, NGET!AK88)","v":25.811105597775672},{"$f":"CHOOSE(m_identity,SHET!AL88, SPTL!AL88, NGET!AL88)","v":33.202884395100064},{"$f":"CHOOSE(m_identity,SHET!AM88, SPTL!AM88, NGET!AM88)","v":39.11814986868557},{"$f":"CHOOSE(m_identity,SHET!AN88, SPTL!AN88, NGET!AN88)","v":41.743940460465481},{"$f":"CHOOSE(m_identity,SHET!AO88, SPTL!AO88, NGET!AO88)","v":51.271856026433305},{"$f":"CHOOSE(m_identity,SHET!AP88, SPTL!AP88, NGET!AP88)","v":24.893342109761328},{"$f":"CHOOSE(m_identity,SHET!AQ88, SPTL!AQ88, NGET!AQ88)","v":38.06518430585205},{"$f":"CHOOSE(m_identity,SHET!AR88, SPTL!AR88, NGET!AR88)","v":38.771128961098945},{"$f":"CHOOSE(m_identity,SHET!AS88, SPTL!AS88, NGET!AS88)","v":41.50074249747599},{"$f":"CHOOSE(m_identity,SHET!AT88, SPTL!AT88, NGET!AT88)","v":23.351547944170946}]
[null,null,null,null,"Actual indirects (opex)",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H89, SPTL!H89, NGET!H89)","v":"AIO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP89, SPTL!AP89, NGET!AP89)","v":64.85111281034257},{"$f":"CHOOSE(m_identity,SHET!AQ89, SPTL!AQ89, NGET!AQ89)","v":63.886073953272799},{"$f":"CHOOSE(m_identity,SHET!AR89, SPTL!AR89, NGET!AR89)","v":77.738882937141341},{"$f":"CHOOSE(m_identity,SHET!AS89, SPTL!AS89, NGET!AS89)","v":73.475163453630927},{"$f":"CHOOSE(m_identity,SHET!AT89, SPTL!AT89, NGET!AT89)","v":76.507823193082558}]
[null,null,null,null,"Actual non-operational capex",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H90, SPTL!H90, NGET!H90)","v":"ANC"},null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AH90, SPTL!AH90, NGET!AH90)","v":0.33800044989957884},{"$f":"CHOOSE(m_identity,SHET!AI90, SPTL!AI90, NGET!AI90)","v":2.122002824517474},{"$f":"CHOOSE(m_identity,SHET!AJ90, SPTL!AJ90, NGET!AJ90)","v":1.8050024025702358},{"$f":"CHOOSE(m_identity,SHET!AK90, SPTL!AK90, NGET!AK90)","v":5.279007026686025},{"$f":"CHOOSE(m_identity,SHET!AL90, SPTL!AL90, NGET!AL90)","v":5.366007142488578},{"$f":"CHOOSE(m_identity,SHET!AM90, SPTL!AM90, NGET!AM90)","v":3.1352041731513585},{"$f":"CHOOSE(m_identity,SHET!AN90, SPTL!AN90, NGET!AN90)","v":3.8230381534336391},{"$f":"CHOOSE(m_identity,SHET!AO90, SPTL!AO90, NGET!AO90)","v":7.096024103588868},{"$f":"CHOOSE(m_identity,SHET!AP90, SPTL!AP90, NGET!AP90)","v":10.35643531783577},{"$f":"CHOOSE(m_identity,SHET!AQ90, SPTL!AQ90, NGET!AQ90)","v":13.785296610551947},{"$f":"CHOOSE(m_identity,SHET!AR90, SPTL!AR90, NGET!AR90)","v":15.424513108460971},{"$f":"CHOOSE(m_identity,SHET!AS90, SPTL!AS90, NGET!AS90)","v":14.717642749938573},{"$f":"CHOOSE(m_identity,SHET!AT90, SPTL!AT90, NGET!AT90)","v":11.250096380241539}]
[null,null,null,null,"Total",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH88:AH93)","v":196.38328720555839},373.63671422695825,572.07818925832976,493.51117091803354,444.11057150836263,345.36505335099895,359.46610075466771,452.50234113713748,345.24596956286086,438.6716136185558,489.75054723125834,471.20922493881039,372.6708546377676]
[]
[null,null,null,null,"Capitalisation rate 2:"]
[null,null,null,null,"Actual load related capex expenditure",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H93, SPTL!H93, NGET!H93)","v":"ALCU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP93, SPTL!AP93, NGET!AP93)","v":311.0983612784907},{"$f":"CHOOSE(m_identity,SHET!AQ93, SPTL!AQ93, NGET!AQ93)","v":259.0116277361596},{"$f":"CHOOSE(m_identity,SHET!AR93, SPTL!AR93, NGET!AR93)","v":475.73182517251053},{"$f":"CHOOSE(m_identity,SHET!AS93, SPTL!AS93, NGET!AS93)","v":607.2775220220135},{"$f":"CHOOSE(m_identity,SHET!AT93, SPTL!AT93, NGET!AT93)","v":375.70233958081542}]
[null,null,null,null,"Actual asset replacement capex expenditure",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H94, SPTL!H94, NGET!H94)","v":"ARCU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP94, SPTL!AP94, NGET!AP94)","v":1.2029941591160886},{"$f":"CHOOSE(m_identity,SHET!AQ94, SPTL!AQ94, NGET!AQ94)","v":9.2916205272366543},{"$f":"CHOOSE(m_identity,SHET!AR94, SPTL!AR94, NGET!AR94)","v":11.272034191933649},{"$f":"CHOOSE(m_identity,SHET!AS94, SPTL!AS94, NGET!AS94)","v":10.684440398676715},{"$f":"CHOOSE(m_identity,SHET!AT94, SPTL!AT94, NGET!AT94)","v":12.009330812112738}]
[null,null,null,null,"Actual other capex expenditure",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H95, SPTL!H95, NGET!H95)","v":"AOCU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP95, SPTL!AP95, NGET!AP95)","v":2.6180648515055308E-2},{"$f":"CHOOSE(m_identity,SHET!AQ95, SPTL!AQ95, NGET!AQ95)","v":0.20221266189487885},{"$f":"CHOOSE(m_identity,SHET!AR95, SPTL!AR95, NGET!AR95)","v":0.24531221784612367},{"$f":"CHOOSE(m_identity,SHET!AS95, SPTL!AS95, NGET!AS95)","v":0.23252446949812583},{"$f":"CHOOSE(m_identity,SHET!AT95, SPTL!AT95, NGET!AT95)","v":0.26135793470848151}]
[null,null,null,null,"Actual network operating costs (opex)",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H96, SPTL!H96, NGET!H96)","v":"ACOU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP96, SPTL!AP96, NGET!AP96)","v":8.2070077557908641E-2},{"$f":"CHOOSE(m_identity,SHET!AQ96, SPTL!AQ96, NGET!AQ96)","v":0.63388837886733329},{"$f":"CHOOSE(m_identity,SHET!AR96, SPTL!AR96, NGET!AR96)","v":0.76899518867748795},{"$f":"CHOOSE(m_identity,SHET!AS96, SPTL!AS96, NGET!AS96)","v":0.7289086530782003},{"$f":"CHOOSE(m_identity,SHET!AT96, SPTL!AT96, NGET!AT96)","v":0.81929467711868043}]
[null,null,null,null,"Actual indirects (opex)",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H97, SPTL!H97, NGET!H97)","v":"AIOU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP97, SPTL!AP97, NGET!AP97)","v":22.316088452210931},{"$f":"CHOOSE(m_identity,SHET!AQ97, SPTL!AQ97, NGET!AQ97)","v":22.222354178198387},{"$f":"CHOOSE(m_identity,SHET!AR97, SPTL!AR97, NGET!AR97)","v":45.525582485758832},{"$f":"CHOOSE(m_identity,SHET!AS97, SPTL!AS97, NGET!AS97)","v":58.889354695103663},{"$f":"CHOOSE(m_identity,SHET!AT97, SPTL!AT97, NGET!AT97)","v":38.044089376066005}]
[null,null,null,null,"Actual non-operational capex",null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H98, SPTL!H98, NGET!H98)","v":"ANCU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP98, SPTL!AP98, NGET!AP98)","v":0.11046463994509102},{"$f":"CHOOSE(m_identity,SHET!AQ98, SPTL!AQ98, NGET!AQ98)","v":0.8532007477091722},{"$f":"CHOOSE(m_identity,SHET!AR98, SPTL!AR98, NGET!AR98)","v":1.0350517407130218},{"$f":"CHOOSE(m_identity,SHET!AS98, SPTL!AS98, NGET!AS98)","v":0.98109608655274771},{"$f":"CHOOSE(m_identity,SHET!AT98, SPTL!AT98, NGET!AT98)","v":1.1027538197826809}]
[null,null,null,null,"Total",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP97:AP102)","v":334.8361592558357},{"$f":"SUM(AQ97:AQ102)","v":292.214904230066},{"$f":"SUM(AR97:AR102)","v":534.57880099743966},{"$f":"SUM(AS97:AS102)","v":678.79384632492292},{"$f":"SUM(AT97:AT102)","v":427.93916620060401}]
[]
[null,"Pass-through costs"]
[]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E102, SPTL!E102, NGET!E102)","v":"Prescribed Rates"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H102, SPTL!H102, NGET!H102)","v":"RBt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP102, SPTL!AP102, NGET!AP102)","v":41.115227394342675},{"$f":"CHOOSE(m_identity,SHET!AQ102, SPTL!AQ102, NGET!AQ102)","v":40.335064521483837},{"$f":"CHOOSE(m_identity,SHET!AR102, SPTL!AR102, NGET!AR102)","v":40.07488709995399},{"$f":"CHOOSE(m_identity,SHET!AS102, SPTL!AS102, NGET!AS102)","v":40.027985828694561},{"$f":"CHOOSE(m_identity,SHET!AT102, SPTL!AT102, NGET!AT102)","v":40.026134117626583}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E103, SPTL!E103, NGET!E103)","v":"Pension Scheme Established Deficit repair "},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H103, SPTL!H103, NGET!H103)","v":"EDEt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP103, SPTL!AP103, NGET!AP103)","v":-0.89549418801747049},{"$f":"CHOOSE(m_identity,SHET!AQ103, SPTL!AQ103, NGET!AQ103)","v":-1.8112566666706018},{"$f":"CHOOSE(m_identity,SHET!AR103, SPTL!AR103, NGET!AR103)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS103, SPTL!AS103, NGET!AS103)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT103, SPTL!AT103, NGET!AT103)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E104, SPTL!E104, NGET!E104)","v":"Temporary physical disconnection costs "},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H104, SPTL!H104, NGET!H104)","v":"TPDt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP104, SPTL!AP104, NGET!AP104)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ104, SPTL!AQ104, NGET!AQ104)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR104, SPTL!AR104, NGET!AR104)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS104, SPTL!AS104, NGET!AS104)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT104, SPTL!AT104, NGET!AT104)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E105, SPTL!E105, NGET!E105)","v":"Energy not supplied compensatory scheme (SHET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H105, SPTL!H105, NGET!H105)","v":"SHCPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP105, SPTL!AP105, NGET!AP105)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ105, SPTL!AQ105, NGET!AQ105)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR105, SPTL!AR105, NGET!AR105)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS105, SPTL!AS105, NGET!AS105)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT105, SPTL!AT105, NGET!AT105)","v":0}]
[null,null,null,null,"Pass-through expenditure",null,"£m 18/19 prices","PTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP107:AP110)","v":40.219733206325202},{"$f":"SUM(AQ107:AQ110)","v":38.523807854813235},{"$f":"SUM(AR107:AR110)","v":40.07488709995399},{"$f":"SUM(AS107:AS110)","v":40.027985828694561},{"$f":"SUM(AT107:AT110)","v":40.026134117626583}]
[]
[null,"Incentive revenue"]
[]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E109, SPTL!E109, NGET!E109))","v":"Business plan incentive"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H109, SPTL!H109, NGET!H109))","v":"BPIt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP109, SPTL!AP109, NGET!AP109))","v":4.3620000000000001},{"$f":"(CHOOSE(m_identity,SHET!AQ109, SPTL!AQ109, NGET!AQ109))","v":4.3620000000000001},{"$f":"(CHOOSE(m_identity,SHET!AR109, SPTL!AR109, NGET!AR109))","v":4.3620000000000001},{"$f":"(CHOOSE(m_identity,SHET!AS109, SPTL!AS109, NGET!AS109))","v":4.3620000000000001},{"$f":"(CHOOSE(m_identity,SHET!AT109, SPTL!AT109, NGET!AT109))","v":4.3620000000000001}]
[]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E111, SPTL!E111, NGET!E111)","v":"Energy not supplied ODI "},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H111, SPTL!H111, NGET!H111)","v":"ENSIt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP111, SPTL!AP111, NGET!AP111)","v":0.70712928000000008},{"$f":"CHOOSE(m_identity,SHET!AQ111, SPTL!AQ111, NGET!AQ111)","v":0.70712928000000008},{"$f":"CHOOSE(m_identity,SHET!AR111, SPTL!AR111, NGET!AR111)","v":0.70712928000000008},{"$f":"CHOOSE(m_identity,SHET!AS111, SPTL!AS111, NGET!AS111)","v":0.70712928000000008},{"$f":"CHOOSE(m_identity,SHET!AT111, SPTL!AT111, NGET!AT111)","v":0.70712928000000008}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E112, SPTL!E112, NGET!E112)","v":"Insulation And Interruption Gas emissions ODI "},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H112, SPTL!H112, NGET!H112)","v":"IIGIt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP112, SPTL!AP112, NGET!AP112)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ112, SPTL!AQ112, NGET!AQ112)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR112, SPTL!AR112, NGET!AR112)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS112, SPTL!AS112, NGET!AS112)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT112, SPTL!AT112, NGET!AT112)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E113, SPTL!E113, NGET!E113)","v":"Timely Connections ODI "},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H113, SPTL!H113, NGET!H113)","v":"CONADJt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP113, SPTL!AP113, NGET!AP113)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ113, SPTL!AQ113, NGET!AQ113)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR113, SPTL!AR113, NGET!AR113)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS113, SPTL!AS113, NGET!AS113)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT113, SPTL!AT113, NGET!AT113)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E114, SPTL!E114, NGET!E114)","v":"Quality of connections satisfaction survey ODI "},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H114, SPTL!H114, NGET!H114)","v":"QCSt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP114, SPTL!AP114, NGET!AP114)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ114, SPTL!AQ114, NGET!AQ114)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR114, SPTL!AR114, NGET!AR114)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS114, SPTL!AS114, NGET!AS114)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT114, SPTL!AT114, NGET!AT114)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E115, SPTL!E115, NGET!E115)","v":"SO-TO Optimisation ODI"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H115, SPTL!H115, NGET!H115)","v":"SOTOt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP115, SPTL!AP115, NGET!AP115)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ115, SPTL!AQ115, NGET!AQ115)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR115, SPTL!AR115, NGET!AR115)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS115, SPTL!AS115, NGET!AS115)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT115, SPTL!AT115, NGET!AT115)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E116, SPTL!E116, NGET!E116)","v":"Environmental scorecard ODI "},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H116, SPTL!H116, NGET!H116)","v":"ESIt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP116, SPTL!AP116, NGET!AP116)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ116, SPTL!AQ116, NGET!AQ116)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR116, SPTL!AR116, NGET!AR116)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS116, SPTL!AS116, NGET!AS116)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT116, SPTL!AT116, NGET!AT116)","v":0}]
[null,null,null,null,"Output delivery incentives",null,"£m 18/19 prices","ODIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AP117:AP122)","v":0.70712928000000008},{"$f":" SUM(AQ117:AQ122)","v":0.70712928000000008},{"$f":" SUM(AR117:AR122)","v":0.70712928000000008},{"$f":" SUM(AS117:AS122)","v":0.70712928000000008},{"$f":" SUM(AT117:AT122)","v":0.70712928000000008}]
[]
[null,"Other revenue allowances"]
[]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E128, SPTL!E128, NGET!E128))","v":"Transmission investment for renewable generation (SHET and SPTL only)"},null,"£m nominal",{"$f":"(CHOOSE(m_identity,SHET!H128, SPTL!H128, NGET!H128))","v":"LTIRGt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP128, SPTL!AP128, NGET!AP128))","v":82.881360588952006},{"$f":"(CHOOSE(m_identity,SHET!AQ128, SPTL!AQ128, NGET!AQ128))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR128, SPTL!AR128, NGET!AR128))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS128, SPTL!AS128, NGET!AS128))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT128, SPTL!AT128, NGET!AT128))","v":0}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E129, SPTL!E129, NGET!E129))","v":"Pre-RIIO-1 pension true-up"},null,"£m 18/19 prices","PRPNt",{"$f":"(CHOOSE(m_identity,SHET!I129, SPTL!I129, NGET!I129))","v":5.5908540410210525},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($I$128/9)*(1+$AH$210)*(1+$AI$210)*(1+$AJ$210)*(1+$AK$210)*(1+$AL$210)*(1+$AM$210)*(1+$AN$210)*(1+$AO$210)*(1+$AP$210) * (AP$4 = $I$215)","v":0.88150145258172419},{"$f":"($I$128/9)*(1+$AH$210)*(1+$AI$210)*(1+$AJ$210)*(1+$AK$210)*(1+$AL$210)*(1+$AM$210)*(1+$AN$210)*(1+$AO$210)*(1+$AP$210) * (AQ$4 = $I$215)","v":0},{"$f":"($I$128/9)*(1+$AH$210)*(1+$AI$210)*(1+$AJ$210)*(1+$AK$210)*(1+$AL$210)*(1+$AM$210)*(1+$AN$210)*(1+$AO$210)*(1+$AP$210) * (AR$4 = $I$215)","v":0},{"$f":"($I$128/9)*(1+$AH$210)*(1+$AI$210)*(1+$AJ$210)*(1+$AK$210)*(1+$AL$210)*(1+$AM$210)*(1+$AN$210)*(1+$AO$210)*(1+$AP$210) * (AS$4 = $I$215)","v":0},{"$f":"($I$128/9)*(1+$AH$210)*(1+$AI$210)*(1+$AJ$210)*(1+$AK$210)*(1+$AL$210)*(1+$AM$210)*(1+$AN$210)*(1+$AO$210)*(1+$AP$210) * (AT$4 = $I$215)","v":0}]
[null,null,null,null,null,null,null,null,"Assumed cost multipliers:"]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E120, SPTL!E120, NGET!E120)","v":"RIIO-2 network innovation allowance "},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H120, SPTL!H120, NGET!H120)","v":"NIAt"},{"$f":"(CHOOSE(m_identity,SHET!I586, SPTL!I586, NGET!I586))","v":1.1111111111111112},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP120, SPTL!AP120, NGET!AP120)","v":1.6},{"$f":"CHOOSE(m_identity,SHET!AQ120, SPTL!AQ120, NGET!AQ120)","v":1.6},{"$f":"CHOOSE(m_identity,SHET!AR120, SPTL!AR120, NGET!AR120)","v":1.6},{"$f":"CHOOSE(m_identity,SHET!AS120, SPTL!AS120, NGET!AS120)","v":1.6},{"$f":"CHOOSE(m_identity,SHET!AT120, SPTL!AT120, NGET!AT120)","v":1.6}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E121, SPTL!E121, NGET!E121)","v":"Carry-over Network Innovation Allowance "},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H121, SPTL!H121, NGET!H121)","v":"CNIAt"},{"$f":"(CHOOSE(m_identity,SHET!I587, SPTL!I587, NGET!I587))","v":1.1111111111111112},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP121, SPTL!AP121, NGET!AP121)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ121, SPTL!AQ121, NGET!AQ121)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR121, SPTL!AR121, NGET!AR121)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS121, SPTL!AS121, NGET!AS121)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT121, SPTL!AT121, NGET!AT121)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E122, SPTL!E122, NGET!E122)","v":"Net Zero Fund use it or lose it allowance (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H122, SPTL!H122, NGET!H122)","v":"NZFt"},{"$f":"(CHOOSE(m_identity,SHET!I588, SPTL!I588, NGET!I588))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP122, SPTL!AP122, NGET!AP122)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ122, SPTL!AQ122, NGET!AQ122)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR122, SPTL!AR122, NGET!AR122)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS122, SPTL!AS122, NGET!AS122)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT122, SPTL!AT122, NGET!AT122)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E123, SPTL!E123, NGET!E123)","v":"Net zero carbon Capital Construction use it or lose it allowance (NGET only)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H123, SPTL!H123, NGET!H123)","v":"NZ3Ct"},{"$f":"(CHOOSE(m_identity,SHET!I589, SPTL!I589, NGET!I589))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP123, SPTL!AP123, NGET!AP123)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ123, SPTL!AQ123, NGET!AQ123)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR123, SPTL!AR123, NGET!AR123)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS123, SPTL!AS123, NGET!AS123)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT123, SPTL!AT123, NGET!AT123)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E124, SPTL!E124, NGET!E124)","v":"Non-Technical Mitigation Projects allowance "},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H124, SPTL!H124, NGET!H124)","v":"NTMPt"},{"$f":"(CHOOSE(m_identity,SHET!I590, SPTL!I590, NGET!I590))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP124, SPTL!AP124, NGET!AP124)","v":0.2},{"$f":"CHOOSE(m_identity,SHET!AQ124, SPTL!AQ124, NGET!AQ124)","v":0.7},{"$f":"CHOOSE(m_identity,SHET!AR124, SPTL!AR124, NGET!AR124)","v":1.7},{"$f":"CHOOSE(m_identity,SHET!AS124, SPTL!AS124, NGET!AS124)","v":3.2},{"$f":"CHOOSE(m_identity,SHET!AT124, SPTL!AT124, NGET!AT124)","v":1.7000000000000002}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E125, SPTL!E125, NGET!E125)","v":"Spare 1"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H125, SPTL!H125, NGET!H125)","v":0},{"$f":"(CHOOSE(m_identity,SHET!I591, SPTL!I591, NGET!I591))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP125, SPTL!AP125, NGET!AP125)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ125, SPTL!AQ125, NGET!AQ125)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR125, SPTL!AR125, NGET!AR125)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS125, SPTL!AS125, NGET!AS125)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT125, SPTL!AT125, NGET!AT125)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E126, SPTL!E126, NGET!E126)","v":"Spare 2"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H126, SPTL!H126, NGET!H126)","v":0},{"$f":"(CHOOSE(m_identity,SHET!I592, SPTL!I592, NGET!I592))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP126, SPTL!AP126, NGET!AP126)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ126, SPTL!AQ126, NGET!AQ126)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR126, SPTL!AR126, NGET!AR126)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS126, SPTL!AS126, NGET!AS126)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT126, SPTL!AT126, NGET!AT126)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E127, SPTL!E127, NGET!E127)","v":"Spare 3"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H127, SPTL!H127, NGET!H127)","v":0},{"$f":"(CHOOSE(m_identity,SHET!I593, SPTL!I593, NGET!I593))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP127, SPTL!AP127, NGET!AP127)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ127, SPTL!AQ127, NGET!AQ127)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR127, SPTL!AR127, NGET!AR127)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS127, SPTL!AS127, NGET!AS127)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT127, SPTL!AT127, NGET!AT127)","v":0}]
[null,null,null,null,"Transmission investment for renewable generation",null,"£m 18/19 prices","TIRGt",{"$f":"(CHOOSE(m_identity,SHET!I594, SPTL!I594, NGET!I594))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP127/TOpf","v":76.714741850768917},{"$f":"AQ127/TOpf","v":0},{"$f":"AR127/TOpf","v":0},{"$f":"AS127/TOpf","v":0},{"$f":"AT127/TOpf","v":0}]
[null,null,null,null,"Pre-RIIO-1 pension true-up",null,"£m 18/19 prices",{"$f":"H128","v":"PRPNt"},{"$f":"(CHOOSE(m_identity,SHET!I595, SPTL!I595, NGET!I595))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP128","v":0.88150145258172419},{"$f":"AQ128","v":0},{"$f":"AR128","v":0},{"$f":"AS128","v":0},{"$f":"AT128","v":0}]
[null,null,null,null,"Other revenue allowance",null,"£m 18/19 prices","ORAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP130:AP139)","v":79.396243303350644},{"$f":"SUM(AQ130:AQ139)","v":2.2999999999999998},{"$f":"SUM(AR130:AR139)","v":3.3},{"$f":"SUM(AS130:AS139)","v":4.8000000000000007},{"$f":"SUM(AT130:AT139)","v":3.3000000000000003}]
[]
[null,null,null,null,"Costs associated with \"Other revenue\"",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP130:AP139*$I$130:$I$139))","v":1.9777777777777779},{"$f":"SUMPRODUCT((AQ130:AQ139*$I$130:$I$139))","v":2.4777777777777779},{"$f":"SUMPRODUCT((AR130:AR139*$I$130:$I$139))","v":3.4777777777777779},{"$f":"SUMPRODUCT((AS130:AS139*$I$130:$I$139))","v":4.9777777777777779},{"$f":"SUMPRODUCT((AT130:AT139*$I$130:$I$139))","v":3.4777777777777779}]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E133, SPTL!E133, NGET!E133)","v":"Close-out of RIIO-ET1 pass-through items"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H133, SPTL!H133, NGET!H133)","v":"LPTt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP133, SPTL!AP133, NGET!AP133)","v":24.219564455827893},{"$f":"CHOOSE(m_identity,SHET!AQ133, SPTL!AQ133, NGET!AQ133)","v":30.85566251342518},{"$f":"CHOOSE(m_identity,SHET!AR133, SPTL!AR133, NGET!AR133)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS133, SPTL!AS133, NGET!AS133)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT133, SPTL!AT133, NGET!AT133)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E134, SPTL!E134, NGET!E134)","v":"Legacy MOD"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H134, SPTL!H134, NGET!H134)","v":"LMODt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP134, SPTL!AP134, NGET!AP134)","v":-16.192665053661976},{"$f":"CHOOSE(m_identity,SHET!AQ134, SPTL!AQ134, NGET!AQ134)","v":57.660142890867903},{"$f":"CHOOSE(m_identity,SHET!AR134, SPTL!AR134, NGET!AR134)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS134, SPTL!AS134, NGET!AS134)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT134, SPTL!AT134, NGET!AT134)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E135, SPTL!E135, NGET!E135)","v":"Legacy K correction"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H135, SPTL!H135, NGET!H135)","v":"LKt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" CHOOSE(m_identity,SHET!AP135, SPTL!AP135, NGET!AP135)","v":-0.14583959725802445},{"$f":" CHOOSE(m_identity,SHET!AQ135, SPTL!AQ135, NGET!AQ135)","v":0},{"$f":" CHOOSE(m_identity,SHET!AR135, SPTL!AR135, NGET!AR135)","v":0},{"$f":" CHOOSE(m_identity,SHET!AS135, SPTL!AS135, NGET!AS135)","v":0},{"$f":" CHOOSE(m_identity,SHET!AT135, SPTL!AT135, NGET!AT135)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E136, SPTL!E136, NGET!E136)","v":"Legacy TRU term"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H136, SPTL!H136, NGET!H136)","v":"LTRUt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP136, SPTL!AP136, NGET!AP136)","v":-3.6008301804478182},{"$f":"CHOOSE(m_identity,SHET!AQ136, SPTL!AQ136, NGET!AQ136)","v":-5.2232022287207878},{"$f":"CHOOSE(m_identity,SHET!AR136, SPTL!AR136, NGET!AR136)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS136, SPTL!AS136, NGET!AS136)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT136, SPTL!AT136, NGET!AT136)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E137, SPTL!E137, NGET!E137)","v":"Close-out of RIIO-ET1 network outputs"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H137, SPTL!H137, NGET!H137)","v":"NOCOt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP137, SPTL!AP137, NGET!AP137)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ137, SPTL!AQ137, NGET!AQ137)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR137, SPTL!AR137, NGET!AR137)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS137, SPTL!AS137, NGET!AS137)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT137, SPTL!AT137, NGET!AT137)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E138, SPTL!E138, NGET!E138)","v":"Close-out of RIIO-ET1 stakeholder satisfaction output"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H138, SPTL!H138, NGET!H138)","v":"LSSOt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP138, SPTL!AP138, NGET!AP138)","v":2.4144735298132582},{"$f":"CHOOSE(m_identity,SHET!AQ138, SPTL!AQ138, NGET!AQ138)","v":1.594659418635886},{"$f":"CHOOSE(m_identity,SHET!AR138, SPTL!AR138, NGET!AR138)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS138, SPTL!AS138, NGET!AS138)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT138, SPTL!AT138, NGET!AT138)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E139, SPTL!E139, NGET!E139)","v":"Close-out of RIIO-ET1  environmental discretionary reward scheme adjustment"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H139, SPTL!H139, NGET!H139)","v":"LEDRt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP139, SPTL!AP139, NGET!AP139)","v":2.0164143999999999},{"$f":"CHOOSE(m_identity,SHET!AQ139, SPTL!AQ139, NGET!AQ139)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR139, SPTL!AR139, NGET!AR139)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS139, SPTL!AS139, NGET!AS139)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT139, SPTL!AT139, NGET!AT139)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E140, SPTL!E140, NGET!E140)","v":"Close-out of RIIO-ET1  sulphur hexaflouride gas emissions incentive"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H140, SPTL!H140, NGET!H140)","v":"LSFIt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP140, SPTL!AP140, NGET!AP140)","v":-5.7241031613407913E-2},{"$f":"CHOOSE(m_identity,SHET!AQ140, SPTL!AQ140, NGET!AQ140)","v":-0.11162961893663102},{"$f":"CHOOSE(m_identity,SHET!AR140, SPTL!AR140, NGET!AR140)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS140, SPTL!AS140, NGET!AS140)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT140, SPTL!AT140, NGET!AT140)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E141, SPTL!E141, NGET!E141)","v":"Close-out of RIIO-ET1 energy not supplied reliability incentive"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H141, SPTL!H141, NGET!H141)","v":"LRIt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP141, SPTL!AP141, NGET!AP141)","v":1.7703115467935469},{"$f":"CHOOSE(m_identity,SHET!AQ141, SPTL!AQ141, NGET!AQ141)","v":1.8446322613980488},{"$f":"CHOOSE(m_identity,SHET!AR141, SPTL!AR141, NGET!AR141)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS141, SPTL!AS141, NGET!AS141)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT141, SPTL!AT141, NGET!AT141)","v":0}]
[null,null,null,null,"Legacy adjustments",null,"£m nominal","LARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP146:AP154)","v":10.42418806945347},{"$f":"SUM(AQ146:AQ154)","v":86.620265236669582},{"$f":"SUM(AR146:AR154)","v":0},{"$f":"SUM(AS146:AS154)","v":0},{"$f":"SUM(AT146:AT154)","v":0}]
[]
[null,"Directly remunerated services"]
[]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E146, SPTL!E146, NGET!E146))","v":"Pre-vesting directly remunerated services"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H146, SPTL!H146, NGET!H146))","v":"PREDRSt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP146, SPTL!AP146, NGET!AP146))","v":2.3409680000000002},{"$f":"(CHOOSE(m_identity,SHET!AQ146, SPTL!AQ146, NGET!AQ146))","v":2.1389040000000001},{"$f":"(CHOOSE(m_identity,SHET!AR146, SPTL!AR146, NGET!AR146))","v":2.1389040000000001},{"$f":"(CHOOSE(m_identity,SHET!AS146, SPTL!AS146, NGET!AS146))","v":2.1389040000000001},{"$f":"(CHOOSE(m_identity,SHET!AT146, SPTL!AT146, NGET!AT146))","v":2.1389040000000001}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E147, SPTL!E147, NGET!E147))","v":"Post-vesting directly remunerated services"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H147, SPTL!H147, NGET!H147))","v":"POSDRSt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP147, SPTL!AP147, NGET!AP147))","v":-8.0913249999999994},{"$f":"(CHOOSE(m_identity,SHET!AQ147, SPTL!AQ147, NGET!AQ147))","v":13.383504},{"$f":"(CHOOSE(m_identity,SHET!AR147, SPTL!AR147, NGET!AR147))","v":13.383504},{"$f":"(CHOOSE(m_identity,SHET!AS147, SPTL!AS147, NGET!AS147))","v":13.383504},{"$f":"(CHOOSE(m_identity,SHET!AT147, SPTL!AT147, NGET!AT147))","v":13.383504}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E148, SPTL!E148, NGET!E148))","v":"Other Income directly remunerated services"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H148, SPTL!H148, NGET!H148))","v":"OIDRSt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP148, SPTL!AP148, NGET!AP148))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ148, SPTL!AQ148, NGET!AQ148))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR148, SPTL!AR148, NGET!AR148))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS148, SPTL!AS148, NGET!AS148))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT148, SPTL!AT148, NGET!AT148))","v":0}]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E149, SPTL!E149, NGET!E149))","v":"Identified directly remunerated services costs"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H149, SPTL!H149, NGET!H149))","v":"IDRSt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP149, SPTL!AP149, NGET!AP149))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ149, SPTL!AQ149, NGET!AQ149))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR149, SPTL!AR149, NGET!AR149))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS149, SPTL!AS149, NGET!AS149))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT149, SPTL!AT149, NGET!AT149))","v":0}]
[null,null,null,null,"Directly remunerated services net position",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP159:AP162)","v":-5.7503569999999993},{"$f":"SUM(AQ159:AQ162)","v":15.522408},{"$f":"SUM(AR159:AR162)","v":15.522408},{"$f":"SUM(AS159:AS162)","v":15.522408},{"$f":"SUM(AT159:AT162)","v":15.522408}]
[]
[null,null,null,null,"Directly remunerated services adjustment",null,"£m 18/19 prices","DRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - AP163","v":5.7503569999999993},{"$f":" - AQ163","v":-15.522408},{"$f":" - AR163","v":-15.522408},{"$f":" - AS163","v":-15.522408},{"$f":" - AT163","v":-15.522408}]
[]
[null,"Finance inputs"]
[]
[null,null,"Allowed return on debt"]
[null,null,"Note: RAV calculations below are for use in the SHET weighted average allowed return on debt calculation and therefore are not applicable to the other operators."]
[]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E153, SPTL!E153, NGET!E153)","v":"iBoxx trailing average"},null,"annual real %",{"$f":"CHOOSE(m_identity,SHET!H153, SPTL!H153, NGET!H153)","v":"iBTAt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AH153, SPTL!AH153, NGET!AH153)","v":3.7499999999999999E-2},{"$f":"CHOOSE(m_identity,SHET!AI153, SPTL!AI153, NGET!AI153)","v":3.6299999999999999E-2},{"$f":"CHOOSE(m_identity,SHET!AJ153, SPTL!AJ153, NGET!AJ153)","v":3.5099999999999999E-2},{"$f":"CHOOSE(m_identity,SHET!AK153, SPTL!AK153, NGET!AK153)","v":3.3700000000000001E-2},{"$f":"CHOOSE(m_identity,SHET!AL153, SPTL!AL153, NGET!AL153)","v":3.2300000000000002E-2},{"$f":"CHOOSE(m_identity,SHET!AM153, SPTL!AM153, NGET!AM153)","v":2.98E-2},{"$f":"CHOOSE(m_identity,SHET!AN153, SPTL!AN153, NGET!AN153)","v":2.6800000000000001E-2},{"$f":"CHOOSE(m_identity,SHET!AO153, SPTL!AO153, NGET!AO153)","v":2.35E-2},{"$f":"CHOOSE(m_identity,SHET!AP153, SPTL!AP153, NGET!AP153)","v":2.0500000000000001E-2},{"$f":"CHOOSE(m_identity,SHET!AQ153, SPTL!AQ153, NGET!AQ153)","v":1.9E-2},{"$f":"CHOOSE(m_identity,SHET!AR153, SPTL!AR153, NGET!AR153)","v":1.83E-2},{"$f":"CHOOSE(m_identity,SHET!AS153, SPTL!AS153, NGET!AS153)","v":1.78E-2},{"$f":"CHOOSE(m_identity,SHET!AT153, SPTL!AT153, NGET!AT153)","v":1.7500000000000002E-2}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E154, SPTL!E154, NGET!E154)","v":"iBoxx average (Financial Year)"},null,"annual real %",{"$f":"CHOOSE(m_identity,SHET!H154, SPTL!H154, NGET!H154)","v":"iBAFYt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AH154, SPTL!AH154, NGET!AH154)","v":2.81E-2},{"$f":"CHOOSE(m_identity,SHET!AI154, SPTL!AI154, NGET!AI154)","v":2.3800000000000002E-2},{"$f":"CHOOSE(m_identity,SHET!AJ154, SPTL!AJ154, NGET!AJ154)","v":2.3300000000000001E-2},{"$f":"CHOOSE(m_identity,SHET!AK154, SPTL!AK154, NGET!AK154)","v":1.4200000000000001E-2},{"$f":"CHOOSE(m_identity,SHET!AL154, SPTL!AL154, NGET!AL154)","v":1.26E-2},{"$f":"CHOOSE(m_identity,SHET!AM154, SPTL!AM154, NGET!AM154)","v":1.5800000000000002E-2},{"$f":"CHOOSE(m_identity,SHET!AN154, SPTL!AN154, NGET!AN154)","v":8.5000000000000006E-3},{"$f":"CHOOSE(m_identity,SHET!AO154, SPTL!AO154, NGET!AO154)","v":3.8999999999999998E-3},{"$f":"CHOOSE(m_identity,SHET!AP154, SPTL!AP154, NGET!AP154)","v":7.7000000000000002E-3},{"$f":"CHOOSE(m_identity,SHET!AQ154, SPTL!AQ154, NGET!AQ154)","v":1.15E-2},{"$f":"CHOOSE(m_identity,SHET!AR154, SPTL!AR154, NGET!AR154)","v":1.21E-2},{"$f":"CHOOSE(m_identity,SHET!AS154, SPTL!AS154, NGET!AS154)","v":1.2699999999999999E-2},{"$f":"CHOOSE(m_identity,SHET!AT154, SPTL!AT154, NGET!AT154)","v":1.3299999999999999E-2}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E155, SPTL!E155, NGET!E155)","v":"iBoxx average (April - October)"},null,"annual real %",{"$f":"CHOOSE(m_identity,SHET!H155, SPTL!H155, NGET!H155)","v":"iBAAOt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AH155, SPTL!AH155, NGET!AH155)","v":2.76E-2},{"$f":"CHOOSE(m_identity,SHET!AI155, SPTL!AI155, NGET!AI155)","v":2.6700000000000002E-2},{"$f":"CHOOSE(m_identity,SHET!AJ155, SPTL!AJ155, NGET!AJ155)","v":2.2700000000000001E-2},{"$f":"CHOOSE(m_identity,SHET!AK155, SPTL!AK155, NGET!AK155)","v":1.4200000000000001E-2},{"$f":"CHOOSE(m_identity,SHET!AL155, SPTL!AL155, NGET!AL155)","v":1.2E-2},{"$f":"CHOOSE(m_identity,SHET!AM155, SPTL!AM155, NGET!AM155)","v":1.5800000000000002E-2},{"$f":"CHOOSE(m_identity,SHET!AN155, SPTL!AN155, NGET!AN155)","v":9.4000000000000004E-3},{"$f":"CHOOSE(m_identity,SHET!AO155, SPTL!AO155, NGET!AO155)","v":3.5000000000000001E-3},{"$f":"CHOOSE(m_identity,SHET!AP155, SPTL!AP155, NGET!AP155)","v":5.4999999999999997E-3},{"$f":"CHOOSE(m_identity,SHET!AQ155, SPTL!AQ155, NGET!AQ155)","v":1.1299999999999999E-2},{"$f":"CHOOSE(m_identity,SHET!AR155, SPTL!AR155, NGET!AR155)","v":1.2E-2},{"$f":"CHOOSE(m_identity,SHET!AS155, SPTL!AS155, NGET!AS155)","v":1.26E-2},{"$f":"CHOOSE(m_identity,SHET!AT155, SPTL!AT155, NGET!AT155)","v":1.32E-2}]
[]
[null,null,null,null,"Opening RAV (after transfers), core and non-core (for SHET CoD weighted average only)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AH41, NonCore!AH29), \"NA\")","v":1288.442323939041},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AI41, NonCore!AI29), \"NA\")","v":1496.6659000426039},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AJ41, NonCore!AJ29), \"NA\")","v":1887.9944529268753},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AK41, NonCore!AK29), \"NA\")","v":2455.1765352081738},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AL41, NonCore!AL29), \"NA\")","v":2870.5161803131646},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AM41, NonCore!AM29), \"NA\")","v":3103.5975486163779},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AN41, NonCore!AN29), \"NA\")","v":3188.3761794682914},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AO41, NonCore!AO29), \"NA\")","v":3289.9530655959938},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AP41, NonCore!AP29), \"NA\")","v":3486.9636749191677},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AQ41, NonCore!AQ29), \"NA\")","v":3910.0752825610493},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AR41, NonCore!AR29), \"NA\")","v":4313.1051595968438},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AS41, NonCore!AS29), \"NA\")","v":4903.7140360263011},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AT41, NonCore!AT29), \"NA\")","v":5579.6681238121146}]
[null,null,null,null,"Closing RAV, core and non-core",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AH44, NonCore!AH32),\"NA\")","v":1496.6659000426039},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AI44, NonCore!AI32),\"NA\")","v":1887.9944529268751},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AJ44, NonCore!AJ32),\"NA\")","v":2455.1765352081738},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AK44, NonCore!AK32),\"NA\")","v":2870.5161803131646},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AL44, NonCore!AL32),\"NA\")","v":3103.5975486163779},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AM44, NonCore!AM32),\"NA\")","v":3188.3761794682914},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AN44, NonCore!AN32),\"NA\")","v":3289.9530655959938},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AO44, NonCore!AO32),\"NA\")","v":3486.9636749191682},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AP44, NonCore!AP32),\"NA\")","v":3910.0752825610493},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AQ44, NonCore!AQ32),\"NA\")","v":4313.1051595968447},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AR44, NonCore!AR32),\"NA\")","v":4903.7140360263011},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AS44, NonCore!AS32),\"NA\")","v":5579.6681238121155},{"$f":"IF(m_identity = 1, SUM('Return&RAV'!AT44, NonCore!AT32),\"NA\")","v":5946.2862237129511}]
[]
[null,null,null,null,"Opening RAV (after transfers)",null,"£m nominal (FY start)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AH176 * AH234, \"NA\")","v":1132.8681338702183},{"$f":"IFERROR(AI176 * AI234, \"NA\")","v":1348.4388774981603},1716.3383993340003,2264.016953812873,2735.1678426056615,3056.4004449709187,{"$f":"IFERROR(AN176 * AN234, \"NA\")","v":3225.9835815322022},3397.8536941261445,3673.0030299159662,4308.469790153973,4888.8025327351115,5678.7403089929112,6591.5823806244798]
[null,null,null,null,"Closing RAV",null,"£m nominal (FY end)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AH177 * AH235, \"NA\")","v":1348.4388774981603},{"$f":"IFERROR(AI177 * AI235, \"NA\")","v":1716.3383993340001},2264.016953812873,2735.1678426056615,3056.4004449709187,3225.9835815322022,3397.8536941261445,3673.0030299159666,4308.469790153973,4888.8025327351133,5678.7403089929112,6591.5823806244807,7159.2711247272036]
[null,null,null,null,"RAV change in year",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AH180 - AH179, \"NA\")","v":215.57074362794197},{"$f":"IFERROR(AI180 - AI179, \"NA\")","v":367.89952183583978},547.67855447887268,471.15088879278846,321.23260236525721,169.58313656128348,{"$f":"IFERROR(AN180 - AN179, \"NA\")","v":171.87011259394239},275.14933578982209,635.46676023800683,580.33274258114034,789.93777625779967,912.84207163156952,567.68874410272383]
[]
[null,null,null,null,"iBoxx trailing average (rounded to 5 d.p.) - for derivation of WACC at 60% gearing",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP172","v":2.0500000000000001E-2},{"$f":"AQ172","v":1.9E-2},1.83E-2,1.78E-2,1.7500000000000002E-2]
[null,null,null,null,"Allowed return on debt",null,"annual real %","CDEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((($AH179 * AP172) + SUMPRODUCT(($AH173:AN173) * ($AH181:AN181)) + (AO181 * AO174)) / AO180, AP183)","v":1.8143044979056552E-2},{"$f":"IFERROR((($AH179 * AQ172) + SUMPRODUCT(($AH173:AO173) * ($AH181:AO181)) + (AP181 * AP174)) / AP180, AQ183)","v":1.5909426602326575E-2},{"$f":"IFERROR((($AH179 * AR172) + SUMPRODUCT(($AH173:AP173) * ($AH181:AP181)) + (AQ181 * AQ174)) / AQ180, AR183)","v":1.5486013713550701E-2},{"$f":"IFERROR((($AH179 * AS172) + SUMPRODUCT(($AH173:AQ173) * ($AH181:AQ181)) + (AR181 * AR174)) / AR180, AS183)","v":1.4921786215027617E-2},{"$f":"IFERROR((($AH179 * AT172) + SUMPRODUCT(($AH173:AR173) * ($AH181:AR181)) + (AS181 * AS174)) / AS180, AT183)","v":1.4560675534238218E-2}]
[]
[null,null,"Allowed return on equity"]
[]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E156, SPTL!E156, NGET!E156))","v":"Risk-free rate"},null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP156, SPTL!AP156, NGET!AP156))","v":-1.7100000000000001E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ156, SPTL!AQ156, NGET!AQ156))","v":-1.55E-2},{"$f":"(CHOOSE(m_identity,SHET!AR156, SPTL!AR156, NGET!AR156))","v":-1.6199999999999999E-2},{"$f":"(CHOOSE(m_identity,SHET!AS156, SPTL!AS156, NGET!AS156))","v":-1.52E-2},{"$f":"(CHOOSE(m_identity,SHET!AT156, SPTL!AT156, NGET!AT156))","v":-1.44E-2}]
[null,null,null,null,"Equity Beta",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP205, SPTL!AP205, NGET!AP205))","v":0.75861000000000001},{"$f":"(CHOOSE(m_identity,SHET!AQ205, SPTL!AQ205, NGET!AQ205))","v":0.75861000000000001},{"$f":"(CHOOSE(m_identity,SHET!AR205, SPTL!AR205, NGET!AR205))","v":0.75861000000000001},{"$f":"(CHOOSE(m_identity,SHET!AS205, SPTL!AS205, NGET!AS205))","v":0.75861000000000001},{"$f":"(CHOOSE(m_identity,SHET!AT205, SPTL!AT205, NGET!AT205))","v":0.75861000000000001}]
[null,null,null,null,"Total Market Return",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP206, SPTL!AP206, NGET!AP206))","v":6.5000000000000002E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ206, SPTL!AQ206, NGET!AQ206))","v":6.5000000000000002E-2},{"$f":"(CHOOSE(m_identity,SHET!AR206, SPTL!AR206, NGET!AR206))","v":6.5000000000000002E-2},{"$f":"(CHOOSE(m_identity,SHET!AS206, SPTL!AS206, NGET!AS206))","v":6.5000000000000002E-2},{"$f":"(CHOOSE(m_identity,SHET!AT206, SPTL!AT206, NGET!AT206))","v":6.5000000000000002E-2}]
[]
[null,null,null,null,"Cost of equity at 60% gearing",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP188 + AP189 * (AP190 - AP188)","v":4.5181881000000007E-2},{"$f":"AQ188 + AQ189 * (AQ190 - AQ188)","v":4.5568105000000005E-2},4.5399131999999995E-2,4.564052200000001E-2,4.5833633999999998E-2]
[null,null,null,null,"Not used",null,"Not used"]
[null,null,null,null,"Allowed return on equity at 60% gearing",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP192","v":4.5181881000000007E-2},{"$f":"AQ192","v":4.5568105000000005E-2},4.5399131999999995E-2,4.564052200000001E-2,4.5833633999999998E-2]
[null,null,null,null,"Benchmark gearing (60%)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP207, SPTL!AP207, NGET!AP207))","v":0.6},{"$f":"(CHOOSE(m_identity,SHET!AQ207, SPTL!AQ207, NGET!AQ207))","v":0.6},{"$f":"(CHOOSE(m_identity,SHET!AR207, SPTL!AR207, NGET!AR207))","v":0.6},{"$f":"(CHOOSE(m_identity,SHET!AS207, SPTL!AS207, NGET!AS207))","v":0.6},{"$f":"(CHOOSE(m_identity,SHET!AT207, SPTL!AT207, NGET!AT207))","v":0.6}]
[null,null,null,null,"Vanilla WACC at 60% gearing",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP183 * AP195) + (AP192 * (1 - AP195))","v":3.0372752400000001E-2},{"$f":"(AQ183 * AQ195) + (AQ192 * (1 - AQ195))","v":2.9627241999999998E-2},{"$f":"(AR183 * AR195) + (AR192 * (1 - AR195))","v":2.9139652799999999E-2},{"$f":"(AS183 * AS195) + (AS192 * (1 - AS195))","v":2.8936208800000002E-2},{"$f":"(AT183 * AT195) + (AT192 * (1 - AT195))","v":2.8833453600000003E-2}]
[null,null,null,null,"Allowed return on capital at 60% gearing",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP183* AP195) + (AP194 * (1 - AP195))","v":3.0372752400000001E-2},{"$f":"(AQ183* AQ195) + (AQ194 * (1 - AQ195))","v":2.9627241999999998E-2},{"$f":"(AR183* AR195) + (AR194 * (1 - AR195))","v":2.9139652799999999E-2},{"$f":"(AS183* AS195) + (AS194 * (1 - AS195))","v":2.8936208800000002E-2},{"$f":"(AT183* AT195) + (AT194 * (1 - AT195))","v":2.8833453600000003E-2}]
[]
[null,null,null,null,"Notional gearing",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AO209, SPTL!AO209, NGET!AO209))","v":0.55000000000000004},{"$f":"(CHOOSE(m_identity,SHET!AP209, SPTL!AP209, NGET!AP209))","v":0.55000000000000004},{"$f":"(CHOOSE(m_identity,SHET!AQ209, SPTL!AQ209, NGET!AQ209))","v":0.55000000000000004},{"$f":"(CHOOSE(m_identity,SHET!AR209, SPTL!AR209, NGET!AR209))","v":0.55000000000000004},{"$f":"(CHOOSE(m_identity,SHET!AS209, SPTL!AS209, NGET!AS209))","v":0.55000000000000004},{"$f":"(CHOOSE(m_identity,SHET!AT209, SPTL!AT209, NGET!AT209))","v":0.55000000000000004}]
[null,null,null,null,"Cost of equity at notional gearing",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP196 - (AP199 * AP183)) / (1 - AP199)","v":4.2439449777777784E-2},{"$f":"(AQ196 - (AQ199 * AQ183)) / (1 - AQ199)","v":4.2616093333333334E-2},4.2388117333333329E-2,4.2547130666666676E-2,4.2685452444444452E-2]
[null,null,null,null,"Allowed return on equity",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP197 - (AP183 * AP199)) / (1 - AP199)","v":4.2439449777777784E-2},{"$f":"(AQ197 - (AQ183 * AQ199)) / (1 - AQ199)","v":4.2616093333333334E-2},4.2388117333333329E-2,4.2547130666666676E-2,{"$f":"(AT197 - (AT183 * AT199)) / (1 - AT199)","v":4.2685452444444452E-2}]
[null,null,null,null,"Not used",null,"Not used"]
[]
[null,null,"Vanilla allowed return on capital"]
[]
[null,null,null,null,"Allowed return on debt",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP184","v":1.8143044979056552E-2},{"$f":"AQ184","v":1.5909426602326575E-2},{"$f":"AR184","v":1.5486013713550701E-2},{"$f":"AS184","v":1.4921786215027617E-2},{"$f":"AT184","v":1.4560675534238218E-2}]
[null,null,null,null,"Allowed return on equity",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP201","v":4.2439449777777784E-2},{"$f":"AQ201","v":4.2616093333333334E-2},{"$f":"AR201","v":4.2388117333333329E-2},{"$f":"AS201","v":4.2547130666666676E-2},{"$f":"AT201","v":4.2685452444444452E-2}]
[null,null,null,null,"Notional gearing",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO199","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[]
[null,null,null,null,"Vanilla allowed return on capital",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AH213, SPTL!AH213, NGET!AH213))","v":4.7560000000000005E-2},{"$f":"(CHOOSE(m_identity,SHET!AI213, SPTL!AI213, NGET!AI213))","v":4.5249999999999999E-2},{"$f":"(CHOOSE(m_identity,SHET!AJ213, SPTL!AJ213, NGET!AJ213))","v":4.3325000000000002E-2},{"$f":"(CHOOSE(m_identity,SHET!AK213, SPTL!AK213, NGET!AK213))","v":4.1345E-2},{"$f":"(CHOOSE(m_identity,SHET!AL213, SPTL!AL213, NGET!AL213))","v":3.9805E-2},{"$f":"(CHOOSE(m_identity,SHET!AM213, SPTL!AM213, NGET!AM213))","v":3.7879999999999997E-2},{"$f":"(CHOOSE(m_identity,SHET!AN213, SPTL!AN213, NGET!AN213))","v":3.7054999999999998E-2},{"$f":"(CHOOSE(m_identity,SHET!AO213, SPTL!AO213, NGET!AO213))","v":3.5680000000000003E-2},{"$f":"(AP206 * AP208) + AP207 * (1 - AP208)","v":2.9076427138481103E-2},{"$f":"(AQ206 * AQ208) + AQ207 * (1 - AQ208)","v":2.7927426631279614E-2},{"$f":"(AR206 * AR208) + AR207 * (1 - AR208)","v":2.7591960342452884E-2},{"$f":"(AS206 * AS208) + AS207 * (1 - AS208)","v":2.735319121826519E-2},{"$f":"(AT206 * AT208) + AT207 * (1 - AT208)","v":2.7216825143831024E-2}]
[null,null,null,null,"Vanilla weighted average cost of capital ",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP206 * AP208) + AP200 * (1 - AP208)","v":2.9076427138481103E-2},{"$f":"(AQ206 * AQ208) + AQ200 * (1 - AQ208)","v":2.7927426631279614E-2},2.7591960342452884E-2,2.735319121826519E-2,2.7216825143831024E-2]
[]
[null,null,"Inflation and price conversion"]
[]
[null,null,null,null,"Start of RIIO-2",null,"year ending",null,{"$f":"'Annual Inflation'!I15","v":"2022-03-31"}]
[]
[null,null,null,"Inflation rates"]
[]
[null,null,null,null,"Retail Prices Index (financial year average)",null,"index value","RPIt",null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Inflation'!V23","v":173.875},{"$f":"'Annual Inflation'!W23","v":177.51666666666665},{"$f":"'Annual Inflation'!X23","v":182.47499999999999},{"$f":"'Annual Inflation'!Y23","v":188.15},{"$f":"'Annual Inflation'!Z23","v":193.10833333333332},{"$f":"'Annual Inflation'!AA23","v":200.31666666666669},{"$f":"'Annual Inflation'!AB23","v":208.5916666666667},{"$f":"'Annual Inflation'!AC23","v":214.78333333333339},{"$f":"'Annual Inflation'!AD23","v":215.76666666666662},{"$f":"'Annual Inflation'!AE23","v":226.47499999999999},{"$f":"'Annual Inflation'!AF23","v":237.3416666666667},{"$f":"'Annual Inflation'!AG23","v":244.67499999999998},{"$f":"'Annual Inflation'!AH23","v":251.73333333333335},{"$f":"'Annual Inflation'!AI23","v":256.66666666666669},{"$f":"'Annual Inflation'!AJ23","v":259.43333333333334},{"$f":"'Annual Inflation'!AK23","v":264.99166666666673},{"$f":"'Annual Inflation'!AL23","v":274.90833333333336},{"$f":"'Annual Inflation'!AM23","v":283.30833333333334},{"$f":"'Annual Inflation'!AN23","v":290.64166666666665},{"$f":"'Annual Inflation'!AO23","v":294.16666666666669},{"$f":"'Annual Inflation'!AP23","v":308.24752975690751},{"$f":"'Annual Inflation'!AQ23","v":322.17424840004259},{"$f":"'Annual Inflation'!AR23","v":332.71176722642105},{"$f":"'Annual Inflation'!AS23","v":342.0979774371304},{"$f":"'Annual Inflation'!AT23","v":351.71431819859919}]
[null,null,null,null,"RPI inflation (financial year average)",null,"annual %",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Inflation'!W24","v":2.0944164869398429E-2},{"$f":"'Annual Inflation'!X24","v":2.7931649610365206E-2},{"$f":"'Annual Inflation'!Y24","v":3.1100150705576146E-2},{"$f":"'Annual Inflation'!Z24","v":2.635308707591455E-2},{"$f":"'Annual Inflation'!AA24","v":3.7327924739999352E-2},{"$f":"'Annual Inflation'!AB24","v":4.1309593144188472E-2},{"$f":"'Annual Inflation'!AC24","v":2.9683192840877393E-2},{"$f":"'Annual Inflation'!AD24","v":4.57825715837612E-3},{"$f":"'Annual Inflation'!AE24","v":4.9629229105515371E-2},{"$f":"'Annual Inflation'!AF24","v":4.7981749273282803E-2},{"$f":"'Annual Inflation'!AG24","v":3.0897791510129391E-2},{"$f":"'Annual Inflation'!AH24","v":2.8847791287762714E-2},{"$f":"'Annual Inflation'!AI24","v":1.9597457627118731E-2},{"$f":"'Annual Inflation'!AJ24","v":1.0779220779220777E-2},{"$f":"'Annual Inflation'!AK24","v":2.1424900424001248E-2},{"$f":"'Annual Inflation'!AL24","v":3.7422560457875953E-2},{"$f":"'Annual Inflation'!AM24","v":3.0555639758707454E-2},{"$f":"'Annual Inflation'!AN24","v":2.5884636879724532E-2},{"$f":"'Annual Inflation'!AO24","v":1.2128336726209277E-2},{"$f":"'Annual Inflation'!AP24","v":4.7866956680705286E-2},{"$f":"'Annual Inflation'!AQ24","v":4.5180309000750318E-2},{"$f":"'Annual Inflation'!AR24","v":3.2707514268160987E-2},{"$f":"'Annual Inflation'!AS24","v":2.8211236076666202E-2},{"$f":"'Annual Inflation'!AT24","v":2.8109902413077092E-2}]
[]
[null,null,null,null,"Consumer Prices Index incl. housing costs (financial year average)",null,"index value","CPIHt",null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Inflation'!V26","v":74.86666666666666},{"$f":"'Annual Inflation'!W26","v":75.958333333333329},{"$f":"'Annual Inflation'!X26","v":76.974999999999994},{"$f":"'Annual Inflation'!Y26","v":78.124999999999986},{"$f":"'Annual Inflation'!Z26","v":79.825000000000003},{"$f":"'Annual Inflation'!AA26","v":81.916666666666671},{"$f":"'Annual Inflation'!AB26","v":83.825000000000003},{"$f":"'Annual Inflation'!AC26","v":86.858333333333334},{"$f":"'Annual Inflation'!AD26","v":88.433333333333337},{"$f":"'Annual Inflation'!AE26","v":90.908333333333317},{"$f":"'Annual Inflation'!AF26","v":94.308333333333351},{"$f":"'Annual Inflation'!AG26","v":96.583333333333314},{"$f":"'Annual Inflation'!AH26","v":98.600000000000009},{"$f":"'Annual Inflation'!AI26","v":99.72499999999998},{"$f":"'Annual Inflation'!AJ26","v":100.16666666666667},{"$f":"'Annual Inflation'!AK26","v":101.54166666666667},{"$f":"'Annual Inflation'!AL26","v":104.21666666666665},{"$f":"'Annual Inflation'!AM26","v":106.43333333333334},{"$f":"'Annual Inflation'!AN26","v":108.24166666666663},{"$f":"'Annual Inflation'!AO26","v":109.10833333333335},{"$f":"'Annual Inflation'!AP26","v":112.65787622554632},{"$f":"'Annual Inflation'!AQ26","v":116.67175396601571},{"$f":"'Annual Inflation'!AR26","v":119.52049522638687},{"$f":"'Annual Inflation'!AS26","v":121.973718346941},{"$f":"'Annual Inflation'!AT26","v":124.41473443538483}]
[null,null,null,null,"CPIH inflation (financial year average)",null,"annual %",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Inflation'!W27","v":1.4581478183437246E-2},{"$f":"'Annual Inflation'!X27","v":1.3384530992868848E-2},{"$f":"'Annual Inflation'!Y27","v":1.4939915556998917E-2},{"$f":"'Annual Inflation'!Z27","v":2.1760000000000224E-2},{"$f":"'Annual Inflation'!AA27","v":2.6203152729930013E-2},{"$f":"'Annual Inflation'!AB27","v":2.3296032553407953E-2},{"$f":"'Annual Inflation'!AC27","v":3.6186499652052895E-2},{"$f":"'Annual Inflation'!AD27","v":1.8132975151108122E-2},{"$f":"'Annual Inflation'!AE27","v":2.7987184319637981E-2},{"$f":"'Annual Inflation'!AF27","v":3.7400311669264275E-2},{"$f":"'Annual Inflation'!AG27","v":2.4123000795263305E-2},{"$f":"'Annual Inflation'!AH27","v":2.088006902502193E-2},{"$f":"'Annual Inflation'!AI27","v":1.1409736308316099E-2},{"$f":"'Annual Inflation'!AJ27","v":4.4288459931480784E-3},{"$f":"'Annual Inflation'!AK27","v":1.3727121464226277E-2},{"$f":"'Annual Inflation'!AL27","v":2.6343865408288814E-2},{"$f":"'Annual Inflation'!AM27","v":2.1269790500559882E-2},{"$f":"'Annual Inflation'!AN27","v":1.6990291262135582E-2},{"$f":"'Annual Inflation'!AO27","v":8.0067749634311625E-3},{"$f":"'Annual Inflation'!AP27","v":3.2532280383835266E-2},{"$f":"'Annual Inflation'!AQ27","v":3.5628913618373392E-2},{"$f":"'Annual Inflation'!AR27","v":2.4416717530456822E-2},{"$f":"'Annual Inflation'!AS27","v":2.0525543471916041E-2},{"$f":"'Annual Inflation'!AT27","v":2.0012639784421582E-2}]
[]
[null,null,null,null,"Combined RPI-CPIH price index (financial year average)",null,"index value","PIt",null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Inflation'!V29","v":173.875},{"$f":"'Annual Inflation'!W29","v":177.51666666666665},{"$f":"'Annual Inflation'!X29","v":182.47499999999999},{"$f":"'Annual Inflation'!Y29","v":188.15},{"$f":"'Annual Inflation'!Z29","v":193.10833333333332},{"$f":"'Annual Inflation'!AA29","v":200.31666666666669},{"$f":"'Annual Inflation'!AB29","v":208.5916666666667},{"$f":"'Annual Inflation'!AC29","v":214.78333333333339},{"$f":"'Annual Inflation'!AD29","v":215.76666666666662},{"$f":"'Annual Inflation'!AE29","v":226.47499999999999},{"$f":"'Annual Inflation'!AF29","v":237.3416666666667},{"$f":"'Annual Inflation'!AG29","v":244.67499999999998},{"$f":"'Annual Inflation'!AH29","v":251.73333333333335},{"$f":"'Annual Inflation'!AI29","v":256.66666666666669},{"$f":"'Annual Inflation'!AJ29","v":259.43333333333334},{"$f":"'Annual Inflation'!AK29","v":264.99166666666673},{"$f":"'Annual Inflation'!AL29","v":274.90833333333336},{"$f":"'Annual Inflation'!AM29","v":283.30833333333334},{"$f":"'Annual Inflation'!AN29","v":290.64166666666665},{"$f":"'Annual Inflation'!AO29","v":294.16666666666669},{"$f":"'Annual Inflation'!AP29","v":306.08171997152675},{"$f":"'Annual Inflation'!AQ29","v":316.98707913255549},{"$f":"'Annual Inflation'!AR29","v":324.72686310453963},{"$f":"'Annual Inflation'!AS29","v":331.39205844969081},{"$f":"'Annual Inflation'!AT29","v":338.02408834286234}]
[null,null,null,null,"Combined RPI-CPIH inflation (financial year average)",null,"annual %",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Inflation'!W30","v":2.0944164869398429E-2},{"$f":"'Annual Inflation'!X30","v":2.7931649610365206E-2},{"$f":"'Annual Inflation'!Y30","v":3.1100150705576146E-2},{"$f":"'Annual Inflation'!Z30","v":2.635308707591455E-2},{"$f":"'Annual Inflation'!AA30","v":3.7327924739999352E-2},{"$f":"'Annual Inflation'!AB30","v":4.1309593144188472E-2},{"$f":"'Annual Inflation'!AC30","v":2.9683192840877393E-2},{"$f":"'Annual Inflation'!AD30","v":4.57825715837612E-3},{"$f":"'Annual Inflation'!AE30","v":4.9629229105515371E-2},{"$f":"'Annual Inflation'!AF30","v":4.7981749273282803E-2},{"$f":"'Annual Inflation'!AG30","v":3.0897791510129391E-2},{"$f":"'Annual Inflation'!AH30","v":2.8847791287762714E-2},{"$f":"'Annual Inflation'!AI30","v":1.9597457627118731E-2},{"$f":"'Annual Inflation'!AJ30","v":1.0779220779220777E-2},{"$f":"'Annual Inflation'!AK30","v":2.1424900424001248E-2},{"$f":"'Annual Inflation'!AL30","v":3.7422560457875953E-2},{"$f":"'Annual Inflation'!AM30","v":3.0555639758707454E-2},{"$f":"'Annual Inflation'!AN30","v":2.5884636879724532E-2},{"$f":"'Annual Inflation'!AO30","v":1.2128336726209277E-2},{"$f":"'Annual Inflation'!AP30","v":4.0504430498107924E-2},{"$f":"'Annual Inflation'!AQ30","v":3.5628913618373614E-2},{"$f":"'Annual Inflation'!AR30","v":2.4416717530456822E-2},{"$f":"'Annual Inflation'!AS30","v":2.0525543471916041E-2},{"$f":"'Annual Inflation'!AT30","v":2.001263978442136E-2}]
[]
[null,null,null,null,"Forecast Debt inflation (CPIH long term forecast)",null,"annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Inflation'!AP$34","v":0.02},{"$f":"'Annual Inflation'!AQ$34","v":0.02},{"$f":"'Annual Inflation'!AR$34","v":0.02},{"$f":"'Annual Inflation'!AS$34","v":0.02},{"$f":"'Annual Inflation'!AT$34","v":0.02}]
[]
[null,null,null,"Price conversion factors"]
[]
[null,null,null,null,"Real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Inflation'!V32","v":0.61373062329029027},{"$f":"'Annual Inflation'!W32","v":0.62658469864988076},{"$f":"'Annual Inflation'!X32","v":0.64408624290378558},{"$f":"'Annual Inflation'!Y32","v":0.66411742212548164},{"$f":"'Annual Inflation'!Z32","v":0.68161896637938635},{"$f":"'Annual Inflation'!AA32","v":0.70706238785775222},{"$f":"'Annual Inflation'!AB32","v":0.73627084742771431},{"$f":"'Annual Inflation'!AC32","v":0.7581257169750274},{"$f":"'Annual Inflation'!AD32","v":0.76159661146571744},{"$f":"'Annual Inflation'!AE32","v":0.79939406418213366},{"$f":"'Annual Inflation'!AF32","v":0.83775038974027127},{"$f":"'Annual Inflation'!AG32","v":0.8636350266199958},{"$f":"'Annual Inflation'!AH32","v":0.8885489896167309},{"$f":"'Annual Inflation'!AI32","v":0.90596229079036394},{"$f":"'Annual Inflation'!AJ32","v":0.91572785834044179},{"$f":"'Annual Inflation'!AK32","v":0.93534723652086971},{"$f":"'Annual Inflation'!AL32","v":0.97035032502867913},{"$f":"'Annual Inflation'!AM32","v":1},{"$f":"'Annual Inflation'!AN32","v":1.0258846368797245},{"$f":"'Annual Inflation'!AO32","v":1.0383269111980469},{"$f":"'Annual Inflation'!AP32","v":1.0803837514069832},{"$f":"'Annual Inflation'!AQ32","v":1.118876650760557},{"$f":"'Annual Inflation'!AR32","v":1.1461959458936011},{"$f":"'Annual Inflation'!AS32","v":1.1697222406083743},{"$f":"'Annual Inflation'!AT32","v":1.1931314704574956}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjacent named range: TOpf"]
[null,null,null,null,"Real to nominal prices conversion factor (financial year start)",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Inflation'!V44","v":0.60940671235697264},{"$f":"'Annual Inflation'!W44","v":0.6180545342236079},{"$f":"'Annual Inflation'!X44","v":0.63729152572285797},{"$f":"'Annual Inflation'!Y44","v":0.65352825249286695},{"$f":"'Annual Inflation'!Z44","v":0.67435361943700922},{"$f":"'Annual Inflation'!AA44","v":0.69094331852810542},{"$f":"'Annual Inflation'!AB44","v":0.72324028590758005},{"$f":"'Annual Inflation'!AC44","v":0.75200753007618326},{"$f":"'Annual Inflation'!AD44","v":0.7461834867782452},{"$f":"'Annual Inflation'!AE44","v":0.78271612201076568},{"$f":"'Annual Inflation'!AF44","v":0.82401388357796268},{"$f":"'Annual Inflation'!AG44","v":0.85295761390710945},{"$f":"'Annual Inflation'!AH44","v":0.87925405182810246},{"$f":"'Annual Inflation'!AI44","v":0.9009618495749625},{"$f":"'Annual Inflation'!AJ44","v":0.9090802129599671},{"$f":"'Annual Inflation'!AK44","v":0.92214018884019178},{"$f":"'Annual Inflation'!AL44","v":0.95284878077477442},{"$f":"'Annual Inflation'!AM44","v":0.98479277583316172},{"$f":"'Annual Inflation'!AN44","v":1.0117951583963289},{"$f":"'Annual Inflation'!AO44","v":1.0327970115010148},{"$f":"'Annual Inflation'!AP44","v":1.0533528227824487},{"$f":"'Annual Inflation'!AQ44","v":1.1018892166526217},{"$f":"'Annual Inflation'!AR44","v":1.1334763127342993},{"$f":"'Annual Inflation'!AS44","v":1.1580488314107829},{"$f":"'Annual Inflation'!AT44","v":1.18135742742366}]
[null,null,null,null,"Real to nominal prices conversion factor (financial year end)",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Inflation'!V45","v":0.6180545342236079},{"$f":"'Annual Inflation'!W45","v":0.63729152572285797},{"$f":"'Annual Inflation'!X45","v":0.65352825249286695},{"$f":"'Annual Inflation'!Y45","v":0.67435361943700922},{"$f":"'Annual Inflation'!Z45","v":0.69094331852810542},{"$f":"'Annual Inflation'!AA45","v":0.72324028590758005},{"$f":"'Annual Inflation'!AB45","v":0.75200753007618326},{"$f":"'Annual Inflation'!AC45","v":0.7461834867782452},{"$f":"'Annual Inflation'!AD45","v":0.78271612201076568},{"$f":"'Annual Inflation'!AE45","v":0.82401388357796268},{"$f":"'Annual Inflation'!AF45","v":0.85295761390710945},{"$f":"'Annual Inflation'!AG45","v":0.87925405182810246},{"$f":"'Annual Inflation'!AH45","v":0.9009618495749625},{"$f":"'Annual Inflation'!AI45","v":0.9090802129599671},{"$f":"'Annual Inflation'!AJ45","v":0.92214018884019178},{"$f":"'Annual Inflation'!AK45","v":0.95284878077477442},{"$f":"'Annual Inflation'!AL45","v":0.98479277583316172},{"$f":"'Annual Inflation'!AM45","v":1.0117951583963289},{"$f":"'Annual Inflation'!AN45","v":1.0327970115010148},{"$f":"'Annual Inflation'!AO45","v":1.0533528227824487},{"$f":"'Annual Inflation'!AP45","v":1.1018892166526217},{"$f":"'Annual Inflation'!AQ45","v":1.1334763127342993},{"$f":"'Annual Inflation'!AR45","v":1.1580488314107829},{"$f":"'Annual Inflation'!AS45","v":1.18135742742366},{"$f":"'Annual Inflation'!AT45","v":1.2039903320121119}]
[]
[null,null,"Real Price Effects indexation"]
[]
[null,null,null,null,"RPE index",null,"index value","RPEIt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRODUCT(1 + $AN240:AN240)","v":0.99996126524249107},{"$f":"PRODUCT(1 + $AN240:AO240)","v":0.99312429372318167},{"$f":"PRODUCT(1 + $AN240:AP240)","v":1.004332253780136},{"$f":"PRODUCT(1 + $AN240:AQ240)","v":1.0020114111029128},{"$f":"PRODUCT(1 + $AN240:AR240)","v":1.0033537041048046},{"$f":"PRODUCT(1 + $AN240:AS240)","v":1.0065321803638074},{"$f":"PRODUCT(1 + $AN240:AT240)","v":1.0134075401875531}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E159, SPTL!E159, NGET!E159)","v":"RPE annual growth"},null,"annual %",{"$f":"CHOOSE(m_identity,SHET!H159, SPTL!H159, NGET!H159)","v":"RPEt"},null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AN159, SPTL!AN159, NGET!AN159)","v":-3.8734757508982094E-5},{"$f":"CHOOSE(m_identity,SHET!AO159, SPTL!AO159, NGET!AO159)","v":-6.8372363580017298E-3},{"$f":"CHOOSE(m_identity,SHET!AP159, SPTL!AP159, NGET!AP159)","v":1.1285556226740075E-2},{"$f":"CHOOSE(m_identity,SHET!AQ159, SPTL!AQ159, NGET!AQ159)","v":-2.3108315684256886E-3},{"$f":"CHOOSE(m_identity,SHET!AR159, SPTL!AR159, NGET!AR159)","v":1.3395985185582671E-3},{"$f":"CHOOSE(m_identity,SHET!AS159, SPTL!AS159, NGET!AS159)","v":3.1678522200091269E-3},{"$f":"CHOOSE(m_identity,SHET!AT159, SPTL!AT159, NGET!AT159)","v":6.8307401967619592E-3}]
[]
[null,null,"Tax allowance"]
[]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E161, SPTL!E161, NGET!E161)","v":"Adjusted net debt"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H161, SPTL!H161, NGET!H161)","v":"ANDt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP161, SPTL!AP161, NGET!AP161)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ161, SPTL!AQ161, NGET!AQ161)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR161, SPTL!AR161, NGET!AR161)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS161, SPTL!AS161, NGET!AS161)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT161, SPTL!AT161, NGET!AT161)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E162, SPTL!E162, NGET!E162)","v":"Tax deductible net interest cost"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H162, SPTL!H162, NGET!H162)","v":"TDNIt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP162, SPTL!AP162, NGET!AP162)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ162, SPTL!AQ162, NGET!AQ162)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR162, SPTL!AR162, NGET!AR162)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS162, SPTL!AS162, NGET!AS162)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT162, SPTL!AT162, NGET!AT162)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E163, SPTL!E163, NGET!E163)","v":"Tax allowance adjustment"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H163, SPTL!H163, NGET!H163)","v":"TAXAt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP163, SPTL!AP163, NGET!AP163)","v":0},{"$f":"CHOOSE(m_identity,SHET!AQ163, SPTL!AQ163, NGET!AQ163)","v":0},{"$f":"CHOOSE(m_identity,SHET!AR163, SPTL!AR163, NGET!AR163)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS163, SPTL!AS163, NGET!AS163)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT163, SPTL!AT163, NGET!AT163)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E164, SPTL!E164, NGET!E164)","v":"Tax liability - tax trigger events"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H164, SPTL!H164, NGET!H164)","v":"TTEt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP164, SPTL!AP164, NGET!AP164)","v":-15.156501278948369},{"$f":"CHOOSE(m_identity,SHET!AQ164, SPTL!AQ164, NGET!AQ164)","v":-14.16091536476584},{"$f":"CHOOSE(m_identity,SHET!AR164, SPTL!AR164, NGET!AR164)","v":0},{"$f":"CHOOSE(m_identity,SHET!AS164, SPTL!AS164, NGET!AS164)","v":0},{"$f":"CHOOSE(m_identity,SHET!AT164, SPTL!AT164, NGET!AT164)","v":0}]
[]
[null,null,null,null,"Notional gearing for \"Tax clawback gearing level test\"",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP166, SPTL!AP166, NGET!AP166))","v":0.55000000000000004},{"$f":"(CHOOSE(m_identity,SHET!AQ166, SPTL!AQ166, NGET!AQ166))","v":0.55000000000000004},{"$f":"(CHOOSE(m_identity,SHET!AR166, SPTL!AR166, NGET!AR166))","v":0.55000000000000004},{"$f":"(CHOOSE(m_identity,SHET!AS166, SPTL!AS166, NGET!AS166))","v":0.55000000000000004},{"$f":"(CHOOSE(m_identity,SHET!AT166, SPTL!AT166, NGET!AT166))","v":0.55000000000000004}]
[null,null,null,null,"Tax trigger deadband",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP167, SPTL!AP167, NGET!AP167))","v":1.4458842789006556},{"$f":"(CHOOSE(m_identity,SHET!AQ167, SPTL!AQ167, NGET!AQ167))","v":1.7460048691359407},{"$f":"(CHOOSE(m_identity,SHET!AR167, SPTL!AR167, NGET!AR167))","v":1.7400275177290305},{"$f":"(CHOOSE(m_identity,SHET!AS167, SPTL!AS167, NGET!AS167))","v":1.7353254561791309},{"$f":"(CHOOSE(m_identity,SHET!AT167, SPTL!AT167, NGET!AT167))","v":1.6416771715292762}]
[]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E169, SPTL!E169, NGET!E169)","v":"General pool capital allowance opening balance brought forward"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H169, SPTL!H169, NGET!H169)","v":"OGPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP169, SPTL!AP169, NGET!AP169)","v":87.677426195327456}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E170, SPTL!E170, NGET!E170)","v":"Special Rate capital allowance opening balance brought forward"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H170, SPTL!H170, NGET!H170)","v":"OSRPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP170, SPTL!AP170, NGET!AP170)","v":1756.9308547938135}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E171, SPTL!E171, NGET!E171)","v":"Structures and buildings capital allowance opening balance brought forward"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H171, SPTL!H171, NGET!H171)","v":"OSBPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP171, SPTL!AP171, NGET!AP171)","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E172, SPTL!E172, NGET!E172)","v":"Deferred revenue expenditure opening balance brought forward"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H172, SPTL!H172, NGET!H172)","v":"ODRPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP172, SPTL!AP172, NGET!AP172)","v":375.9085964925905}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E173, SPTL!E173, NGET!E173)","v":"Deferred revenue pool additions (RIIO1) plus opening balance at start of RIIO1"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H173, SPTL!H173, NGET!H173)","v":"LODRPt"},null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AO173, SPTL!AO173, NGET!AO173)","v":419.21370189098519}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E174, SPTL!E174, NGET!E174)","v":"Tax loss brought forward"},null,"£m nominal",{"$f":"CHOOSE(m_identity,SHET!H174, SPTL!H174, NGET!H174)","v":"OTLt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP174, SPTL!AP174, NGET!AP174)","v":0}]
[]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E176, SPTL!E176, NGET!E176)","v":"Totex allocation to \"General\" tax pool"},null,"%",{"$f":"CHOOSE(m_identity,SHET!H176, SPTL!H176, NGET!H176)","v":"ARGPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP176, SPTL!AP176, NGET!AP176)","v":1.6386414329529777E-2},{"$f":"CHOOSE(m_identity,SHET!AQ176, SPTL!AQ176, NGET!AQ176)","v":1.2840998843518329E-2},{"$f":"CHOOSE(m_identity,SHET!AR176, SPTL!AR176, NGET!AR176)","v":1.5856458290434024E-2},{"$f":"CHOOSE(m_identity,SHET!AS176, SPTL!AS176, NGET!AS176)","v":1.3801707631427604E-3},{"$f":"CHOOSE(m_identity,SHET!AT176, SPTL!AT176, NGET!AT176)","v":4.5906771193481889E-3}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E177, SPTL!E177, NGET!E177)","v":"Totex allocation to \"Special Rate\" tax pool"},null,"%",{"$f":"CHOOSE(m_identity,SHET!H177, SPTL!H177, NGET!H177)","v":"ARSRt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP177, SPTL!AP177, NGET!AP177)","v":0.82201579868933483},{"$f":"CHOOSE(m_identity,SHET!AQ177, SPTL!AQ177, NGET!AQ177)","v":0.81781952841697658},{"$f":"CHOOSE(m_identity,SHET!AR177, SPTL!AR177, NGET!AR177)","v":0.81641938137376446},{"$f":"CHOOSE(m_identity,SHET!AS177, SPTL!AS177, NGET!AS177)","v":0.82113209529297837},{"$f":"CHOOSE(m_identity,SHET!AT177, SPTL!AT177, NGET!AT177)","v":0.79735010570427689}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E178, SPTL!E178, NGET!E178)","v":"Totex allocation to \"Structures and Buildings\" tax pool"},null,"%",{"$f":"CHOOSE(m_identity,SHET!H178, SPTL!H178, NGET!H178)","v":"ARSBt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP178, SPTL!AP178, NGET!AP178)","v":5.3677359626840213E-2},{"$f":"CHOOSE(m_identity,SHET!AQ178, SPTL!AQ178, NGET!AQ178)","v":5.509753690255105E-2},{"$f":"CHOOSE(m_identity,SHET!AR178, SPTL!AR178, NGET!AR178)","v":6.0076387904818222E-2},{"$f":"CHOOSE(m_identity,SHET!AS178, SPTL!AS178, NGET!AS178)","v":7.728768960323136E-2},{"$f":"CHOOSE(m_identity,SHET!AT178, SPTL!AT178, NGET!AT178)","v":6.4175987663201539E-2}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E179, SPTL!E179, NGET!E179)","v":"Totex allocation to \"Deferred Revenue\" tax pool"},null,"%",{"$f":"CHOOSE(m_identity,SHET!H179, SPTL!H179, NGET!H179)","v":"ARDRt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP179, SPTL!AP179, NGET!AP179)","v":5.9291328264152263E-4},{"$f":"CHOOSE(m_identity,SHET!AQ179, SPTL!AQ179, NGET!AQ179)","v":3.1797687272045247E-4},{"$f":"CHOOSE(m_identity,SHET!AR179, SPTL!AR179, NGET!AR179)","v":3.8633369561034384E-4},{"$f":"CHOOSE(m_identity,SHET!AS179, SPTL!AS179, NGET!AS179)","v":3.1941723485606191E-4},{"$f":"CHOOSE(m_identity,SHET!AT179, SPTL!AT179, NGET!AT179)","v":4.8048187013920548E-4}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E180, SPTL!E180, NGET!E180)","v":"Totex allocation to \"Revenue\" tax pool"},null,"%",{"$f":"CHOOSE(m_identity,SHET!H180, SPTL!H180, NGET!H180)","v":"ARRt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP180, SPTL!AP180, NGET!AP180)","v":9.01E-2},{"$f":"CHOOSE(m_identity,SHET!AQ180, SPTL!AQ180, NGET!AQ180)","v":9.6000000000000016E-2},{"$f":"CHOOSE(m_identity,SHET!AR180, SPTL!AR180, NGET!AR180)","v":9.0099999999999972E-2},{"$f":"CHOOSE(m_identity,SHET!AS180, SPTL!AS180, NGET!AS180)","v":8.4199999999999983E-2},{"$f":"CHOOSE(m_identity,SHET!AT180, SPTL!AT180, NGET!AT180)","v":0.11880000000000002}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E181, SPTL!E181, NGET!E181)","v":"Totex allocation to \"Non Qualifying\" tax pool"},null,"%",{"$f":"CHOOSE(m_identity,SHET!H181, SPTL!H181, NGET!H181)","v":"ARNQt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP181, SPTL!AP181, NGET!AP181)","v":1.7227514071653804E-2},{"$f":"CHOOSE(m_identity,SHET!AQ181, SPTL!AQ181, NGET!AQ181)","v":1.7923958964233565E-2},{"$f":"CHOOSE(m_identity,SHET!AR181, SPTL!AR181, NGET!AR181)","v":1.7161438735372847E-2},{"$f":"CHOOSE(m_identity,SHET!AS181, SPTL!AS181, NGET!AS181)","v":1.5680627105791045E-2},{"$f":"CHOOSE(m_identity,SHET!AT181, SPTL!AT181, NGET!AT181)","v":1.4602747643034075E-2}]
[null,null,null,null,"Totex allocation check",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP259:AP264)","v":1.0000000000000002},{"$f":"SUM(AQ259:AQ264)","v":1},{"$f":"SUM(AR259:AR264)","v":0.99999999999999978},{"$f":"SUM(AS259:AS264)","v":0.99999999999999956},{"$f":"SUM(AT259:AT264)","v":0.99999999999999989}]
[]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E184, SPTL!E184, NGET!E184)","v":"Corporation tax rate"},null,"%",{"$f":"CHOOSE(m_identity,SHET!H184, SPTL!H184, NGET!H184)","v":"CTt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP184, SPTL!AP184, NGET!AP184)","v":0.19},{"$f":"CHOOSE(m_identity,SHET!AQ184, SPTL!AQ184, NGET!AQ184)","v":0.19},{"$f":"CHOOSE(m_identity,SHET!AR184, SPTL!AR184, NGET!AR184)","v":0.25},{"$f":"CHOOSE(m_identity,SHET!AS184, SPTL!AS184, NGET!AS184)","v":0.25},{"$f":"CHOOSE(m_identity,SHET!AT184, SPTL!AT184, NGET!AT184)","v":0.25}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E185, SPTL!E185, NGET!E185)","v":"General pool capital allowance rate"},null,"%",{"$f":"CHOOSE(m_identity,SHET!H185, SPTL!H185, NGET!H185)","v":"GCAt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP185, SPTL!AP185, NGET!AP185)","v":0.18},{"$f":"CHOOSE(m_identity,SHET!AQ185, SPTL!AQ185, NGET!AQ185)","v":0.18},{"$f":"CHOOSE(m_identity,SHET!AR185, SPTL!AR185, NGET!AR185)","v":0.18},{"$f":"CHOOSE(m_identity,SHET!AS185, SPTL!AS185, NGET!AS185)","v":0.18},{"$f":"CHOOSE(m_identity,SHET!AT185, SPTL!AT185, NGET!AT185)","v":0.18}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E186, SPTL!E186, NGET!E186)","v":"Special Rates capital allowance rate"},null,"%",{"$f":"CHOOSE(m_identity,SHET!H186, SPTL!H186, NGET!H186)","v":"SRCAt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP186, SPTL!AP186, NGET!AP186)","v":0.06},{"$f":"CHOOSE(m_identity,SHET!AQ186, SPTL!AQ186, NGET!AQ186)","v":0.06},{"$f":"CHOOSE(m_identity,SHET!AR186, SPTL!AR186, NGET!AR186)","v":0.06},{"$f":"CHOOSE(m_identity,SHET!AS186, SPTL!AS186, NGET!AS186)","v":0.06},{"$f":"CHOOSE(m_identity,SHET!AT186, SPTL!AT186, NGET!AT186)","v":0.06}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E187, SPTL!E187, NGET!E187)","v":"Structures and buildings capital allowance rate"},null,"%",{"$f":"CHOOSE(m_identity,SHET!H187, SPTL!H187, NGET!H187)","v":"SBCAt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP187, SPTL!AP187, NGET!AP187)","v":0.03},{"$f":"CHOOSE(m_identity,SHET!AQ187, SPTL!AQ187, NGET!AQ187)","v":0.03},{"$f":"CHOOSE(m_identity,SHET!AR187, SPTL!AR187, NGET!AR187)","v":0.03},{"$f":"CHOOSE(m_identity,SHET!AS187, SPTL!AS187, NGET!AS187)","v":0.03},{"$f":"CHOOSE(m_identity,SHET!AT187, SPTL!AT187, NGET!AT187)","v":0.03}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E188, SPTL!E188, NGET!E188)","v":"Deferred Revenue Expenditure capital allowance rate"},null,"%",{"$f":"CHOOSE(m_identity,SHET!H188, SPTL!H188, NGET!H188)","v":"DRCAt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AP188, SPTL!AP188, NGET!AP188)","v":0.03},{"$f":"CHOOSE(m_identity,SHET!AQ188, SPTL!AQ188, NGET!AQ188)","v":0.03},{"$f":"CHOOSE(m_identity,SHET!AR188, SPTL!AR188, NGET!AR188)","v":0.03},{"$f":"CHOOSE(m_identity,SHET!AS188, SPTL!AS188, NGET!AS188)","v":0.03},{"$f":"CHOOSE(m_identity,SHET!AT188, SPTL!AT188, NGET!AT188)","v":0.03}]
[]
[null,null,"Inputs for true ups to allowed revenue"]
[]
[null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!E157, SPTL!E157, NGET!E157)","v":"Sterling Overnight Index Average (SONIA)"},null,"annual nominal %",{"$f":"CHOOSE(m_identity, SHET!H157, SPTL!H157, NGET!H157)","v":"It"},null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!AO157, SPTL!AO157, NGET!AO157)","v":5.5921739130434752E-4},{"$f":"CHOOSE(m_identity, SHET!AP157, SPTL!AP157, NGET!AP157)","v":1.9356540168711655E-3},{"$f":"CHOOSE(m_identity, SHET!AQ157, SPTL!AQ157, NGET!AQ157)","v":1.1477022788122274E-2},{"$f":"CHOOSE(m_identity, SHET!AR157, SPTL!AR157, NGET!AR157)","v":1.2762770988666359E-2},{"$f":"CHOOSE(m_identity, SHET!AS157, SPTL!AS157, NGET!AS157)","v":1.136654040444305E-2},{"$f":"CHOOSE(m_identity, SHET!AT157, SPTL!AT157, NGET!AT157)","v":9.9597269163601947E-3}]
[]
[null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!E190, SPTL!E190, NGET!E190)","v":"RIIO-1 allowed revenue"},null,"£m nominal",{"$f":"CHOOSE(m_identity, SHET!H190, SPTL!H190, NGET!H190)","v":"RIIO-1 ARt"},null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!AO190, SPTL!AO190, NGET!AO190)","v":372.14566889492579}]
[null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!E191, SPTL!E191, NGET!E191)","v":"Recovered revenue"},null,"£m nominal",{"$f":"CHOOSE(m_identity, SHET!H191, SPTL!H191, NGET!H191)","v":"RRt"},null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!AO191, SPTL!AO191, NGET!AO191)","v":377.20299999999997},{"$f":"CHOOSE(m_identity, SHET!AP191, SPTL!AP191, NGET!AP191)","v":582.89739420605292},{"$f":"CHOOSE(m_identity, SHET!AQ191, SPTL!AQ191, NGET!AQ191)","v":0},{"$f":"CHOOSE(m_identity, SHET!AR191, SPTL!AR191, NGET!AR191)","v":0},{"$f":"CHOOSE(m_identity, SHET!AS191, SPTL!AS191, NGET!AS191)","v":0},{"$f":"CHOOSE(m_identity, SHET!AT191, SPTL!AT191, NGET!AT191)","v":0}]
[null,null,null,null,"K rate margin",null,"annual nominal %",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!AO192, SPTL!AO192, NGET!AO192)","v":1.15E-2},{"$f":"CHOOSE(m_identity, SHET!AP192, SPTL!AP192, NGET!AP192)","v":1.15E-2},{"$f":"CHOOSE(m_identity, SHET!AQ192, SPTL!AQ192, NGET!AQ192)","v":1.15E-2},{"$f":"CHOOSE(m_identity, SHET!AR192, SPTL!AR192, NGET!AR192)","v":1.15E-2},{"$f":"CHOOSE(m_identity, SHET!AS192, SPTL!AS192, NGET!AS192)","v":1.15E-2},{"$f":"CHOOSE(m_identity, SHET!AT192, SPTL!AT192, NGET!AT192)","v":1.15E-2}]
[]
[null,null,"Other finance inputs"]
[]
[null,null,null,null,"Minimum equity issuance threshold",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP217, SPTL!AP217, NGET!AP217))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ217, SPTL!AQ217, NGET!AQ217))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR217, SPTL!AR217, NGET!AR217))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS217, SPTL!AS217, NGET!AS217))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT217, SPTL!AT217, NGET!AT217))","v":0}]
[null,null,null,null,"Equity issuance costs",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP218, SPTL!AP218, NGET!AP218))","v":0.05},{"$f":"(CHOOSE(m_identity,SHET!AQ218, SPTL!AQ218, NGET!AQ218))","v":0.05},{"$f":"(CHOOSE(m_identity,SHET!AR218, SPTL!AR218, NGET!AR218))","v":0.05},{"$f":"(CHOOSE(m_identity,SHET!AS218, SPTL!AS218, NGET!AS218))","v":0.05},{"$f":"(CHOOSE(m_identity,SHET!AT218, SPTL!AT218, NGET!AT218))","v":0.05}]
[null,null,null,null,"Assumed dividends as % of notional equity portion of RAV",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP219, SPTL!AP219, NGET!AP219))","v":0.03},{"$f":"(CHOOSE(m_identity,SHET!AQ219, SPTL!AQ219, NGET!AQ219))","v":0.03},{"$f":"(CHOOSE(m_identity,SHET!AR219, SPTL!AR219, NGET!AR219))","v":0.03},{"$f":"(CHOOSE(m_identity,SHET!AS219, SPTL!AS219, NGET!AS219))","v":0.03},{"$f":"(CHOOSE(m_identity,SHET!AT219, SPTL!AT219, NGET!AT219))","v":0.03}]
[null,null,null,null,"Equity issuance gearing target",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP220, SPTL!AP220, NGET!AP220))","v":0.55000000000000004},{"$f":"(CHOOSE(m_identity,SHET!AQ220, SPTL!AQ220, NGET!AQ220))","v":0.55000000000000004},{"$f":"(CHOOSE(m_identity,SHET!AR220, SPTL!AR220, NGET!AR220))","v":0.55000000000000004},{"$f":"(CHOOSE(m_identity,SHET!AS220, SPTL!AS220, NGET!AS220))","v":0.55000000000000004},{"$f":"(CHOOSE(m_identity,SHET!AT220, SPTL!AT220, NGET!AT220))","v":0.55000000000000004}]
[null,null,null,null,"CPIH index-linked debt as a percentage of net debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP221, SPTL!AP221, NGET!AP221))","v":0.3},{"$f":"(CHOOSE(m_identity,SHET!AQ221, SPTL!AQ221, NGET!AQ221))","v":0.3},{"$f":"(CHOOSE(m_identity,SHET!AR221, SPTL!AR221, NGET!AR221))","v":0.3},{"$f":"(CHOOSE(m_identity,SHET!AS221, SPTL!AS221, NGET!AS221))","v":0.3},{"$f":"(CHOOSE(m_identity,SHET!AT221, SPTL!AT221, NGET!AT221))","v":0.3}]
[]
[null,null,"TIM and capitalisation"]
[]
[null,null,null,null,"Years from t until normal reporting of actual costs",null,"years",null,{"$f":"(CHOOSE(m_identity,SHET!I225, SPTL!I225, NGET!I225))","v":2}]
[]
[null,null,null,null,"Capitalisation rate 1",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP227, SPTL!AP227, NGET!AP227))","v":0.77},{"$f":"(CHOOSE(m_identity,SHET!AQ227, SPTL!AQ227, NGET!AQ227))","v":0.77},{"$f":"(CHOOSE(m_identity,SHET!AR227, SPTL!AR227, NGET!AR227))","v":0.77},{"$f":"(CHOOSE(m_identity,SHET!AS227, SPTL!AS227, NGET!AS227))","v":0.77},{"$f":"(CHOOSE(m_identity,SHET!AT227, SPTL!AT227, NGET!AT227))","v":0.77}]
[null,null,null,null,"Capitalisation rate 2",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP228, SPTL!AP228, NGET!AP228))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AQ228, SPTL!AQ228, NGET!AQ228))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AR228, SPTL!AR228, NGET!AR228))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AS228, SPTL!AS228, NGET!AS228))","v":0.85},{"$f":"(CHOOSE(m_identity,SHET!AT228, SPTL!AT228, NGET!AT228))","v":0.85}]
[]
[null,null,null,null,"RIIO-2 Funding Adjustment Rate ('sharing factor')",null,"%",null,{"$f":"(CHOOSE(m_identity,SHET!I230, SPTL!I230, NGET!I230))","v":0.64}]
[]
[null,"Operational performance and return adjustment"]
[]
[null,null,null,null,"Notional gearing",null,"%",{"$f":"CHOOSE(m_identity, SHET!H208, SPTL!H208, NGET!H208)","v":"G"},{"$f":"CHOOSE(m_identity, SHET!I208, SPTL!I208, NGET!I208)","v":0.55000000000000004}]
[null,null,null,null,"Threshold 1",null,"annual real %",{"$f":"CHOOSE(m_identity, SHET!H196, SPTL!H196, NGET!H196)","v":"T1"},{"$f":"CHOOSE(m_identity, SHET!I196, SPTL!I196, NGET!I196)","v":0.03}]
[null,null,null,null,"Threshold 2",null,"annual real %",{"$f":"CHOOSE(m_identity, SHET!H197, SPTL!H197, NGET!H197)","v":"T2"},{"$f":"CHOOSE(m_identity, SHET!I197, SPTL!I197, NGET!I197)","v":0.04}]
[null,null,null,null,"Adjustment rate 1",null,"%",{"$f":"CHOOSE(m_identity, SHET!H198, SPTL!H198, NGET!H198)","v":"AR1"},{"$f":"CHOOSE(m_identity, SHET!I198, SPTL!I198, NGET!I198)","v":0.5}]
[null,null,null,null,"Adjustment rate 2",null,"%",{"$f":"CHOOSE(m_identity, SHET!H199, SPTL!H199, NGET!H199)","v":"AR2"},{"$f":"CHOOSE(m_identity, SHET!I199, SPTL!I199, NGET!I199)","v":0.9}]
[]
[null,"Variant allowances detailed calculation"]
[]
[null,null,"Variant allowances summary"]
[]
[null,null,null,null,"Variant allowed load related capex expenditure",null,"£m 18/19 prices","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$323:AP$688) * ($H$323:$H$688 = $H310))","v":497.37062346501341},467.39044689105094,617.67598504723298,741.19379698595094,472.71594233115258]
[null,null,null,null,"Variant allowed asset replacement capex expenditure",null,"£m 18/19 prices","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121.76869807623281,182.85590458365544,149.03403441139739,154.17656670035893,107.91500199517719]
[null,null,null,null,"Variant allowed other capex expenditure",null,"£m 18/19 prices","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7020107516182481,3.9897831478001922,3.2593259963734393,3.3776593215280473,2.3957914426336111]
[null,null,null,null,"Variant allowed network operating costs (opex)",null,"£m 18/19 prices","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3734909378676914,12.525286714684963,10.246638330714225,10.694873710746911,7.5423778875225347]
[null,null,null,null,"Variant allowed indirects (opex)",null,"£m 18/19 prices","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57.624982824885926,68.140194585883989,79.640835652731568,91.823273935645346,61.103007815980071]
[null,null,null,null,"Variant allowed non-operational capex",null,"£m 18/19 prices","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.214160871573759,16.824606461151756,13.728215593914783,14.121198355451211,9.8819577034514197]
[null,null,null,null,"Total",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP310:AP315)","v":699.05396692719182},{"$f":"SUM(AQ310:AQ315)","v":751.7262223842273},{"$f":"SUM(AR310:AR315)","v":873.58503503236432},{"$f":"SUM(AS310:AS315)","v":1015.3873690096815},{"$f":"SUM(AT310:AT315)","v":661.55407917591742}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP316 - SUM(AP323:AP688)","v":0},{"$f":"AQ316 - SUM(AQ323:AQ688)","v":0},{"$f":"AR316 - SUM(AR323:AR688)","v":0},{"$f":"AS316 - SUM(AS323:AS688)","v":0},{"$f":"AT316 - SUM(AT323:AT688)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP316 - AP83","v":0},{"$f":"AQ316 - AQ83","v":0},{"$f":"AR316 - AR83","v":0},{"$f":"AS316 - AS83","v":0},{"$f":"AT316 - AT83","v":0}]
[]
[null,null,"Variant allowances allocation to totex categories"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totex allocation percentages:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E234, SPTL!E234, NGET!E234))","v":"Enhancing Pre-existing Infrastructure Projects"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H234, SPTL!H234, NGET!H234))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AP$22:AP$82, MATCH($E323, $E$22:$E$82, 0)) * AV323","v":6.3486000000000002},{"$f":"INDEX(AQ$22:AQ$82, MATCH($E323, $E$22:$E$82, 0)) * AW323","v":0.80010000000000003},{"$f":"INDEX(AR$22:AR$82, MATCH($E323, $E$22:$E$82, 0)) * AX323","v":0},{"$f":"INDEX(AS$22:AS$82, MATCH($E323, $E$22:$E$82, 0)) * AY323","v":0},{"$f":"INDEX(AT$22:AT$82, MATCH($E323, $E$22:$E$82, 0)) * AZ323","v":0},null,{"$f":"(CHOOSE(m_identity,SHET!AP234, SPTL!AP234, NGET!AP234))","v":0.9},{"$f":"(CHOOSE(m_identity,SHET!AQ234, SPTL!AQ234, NGET!AQ234))","v":0.9},{"$f":"(CHOOSE(m_identity,SHET!AR234, SPTL!AR234, NGET!AR234))","v":0.9},{"$f":"(CHOOSE(m_identity,SHET!AS234, SPTL!AS234, NGET!AS234))","v":0.9},{"$f":"(CHOOSE(m_identity,SHET!AT234, SPTL!AT234, NGET!AT234))","v":0.9},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E323, $E$22:$E$82, 0))","v":"TIM"},"RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E235, SPTL!E235, NGET!E235))","v":"Enhancing Pre-existing Infrastructure Projects"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H235, SPTL!H235, NGET!H235))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP235, SPTL!AP235, NGET!AP235))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ235, SPTL!AQ235, NGET!AQ235))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR235, SPTL!AR235, NGET!AR235))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS235, SPTL!AS235, NGET!AS235))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT235, SPTL!AT235, NGET!AT235))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E236, SPTL!E236, NGET!E236))","v":"Enhancing Pre-existing Infrastructure Projects"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H236, SPTL!H236, NGET!H236))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP236, SPTL!AP236, NGET!AP236))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ236, SPTL!AQ236, NGET!AQ236))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR236, SPTL!AR236, NGET!AR236))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS236, SPTL!AS236, NGET!AS236))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT236, SPTL!AT236, NGET!AT236))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E237, SPTL!E237, NGET!E237))","v":"Enhancing Pre-existing Infrastructure Projects"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H237, SPTL!H237, NGET!H237))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP237, SPTL!AP237, NGET!AP237))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ237, SPTL!AQ237, NGET!AQ237))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR237, SPTL!AR237, NGET!AR237))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS237, SPTL!AS237, NGET!AS237))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT237, SPTL!AT237, NGET!AT237))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E238, SPTL!E238, NGET!E238))","v":"Enhancing Pre-existing Infrastructure Projects"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H238, SPTL!H238, NGET!H238))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.70540000000000003,8.8900000000000007E-2,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP238, SPTL!AP238, NGET!AP238))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AQ238, SPTL!AQ238, NGET!AQ238))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AR238, SPTL!AR238, NGET!AR238))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AS238, SPTL!AS238, NGET!AS238))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AT238, SPTL!AT238, NGET!AT238))","v":0.1},null,null,"TIM","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E239, SPTL!E239, NGET!E239))","v":"Enhancing Pre-existing Infrastructure Projects"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H239, SPTL!H239, NGET!H239))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP239, SPTL!AP239, NGET!AP239))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ239, SPTL!AQ239, NGET!AQ239))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR239, SPTL!AR239, NGET!AR239))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS239, SPTL!AS239, NGET!AS239))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT239, SPTL!AT239, NGET!AT239))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E240, SPTL!E240, NGET!E240))","v":"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H240, SPTL!H240, NGET!H240))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP240, SPTL!AP240, NGET!AP240))","v":0.9},{"$f":"(CHOOSE(m_identity,SHET!AQ240, SPTL!AQ240, NGET!AQ240))","v":0.9},{"$f":"(CHOOSE(m_identity,SHET!AR240, SPTL!AR240, NGET!AR240))","v":0.9},{"$f":"(CHOOSE(m_identity,SHET!AS240, SPTL!AS240, NGET!AS240))","v":0.9},{"$f":"(CHOOSE(m_identity,SHET!AT240, SPTL!AT240, NGET!AT240))","v":0.9},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E241, SPTL!E241, NGET!E241))","v":"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H241, SPTL!H241, NGET!H241))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP241, SPTL!AP241, NGET!AP241))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ241, SPTL!AQ241, NGET!AQ241))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR241, SPTL!AR241, NGET!AR241))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS241, SPTL!AS241, NGET!AS241))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT241, SPTL!AT241, NGET!AT241))","v":0},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E242, SPTL!E242, NGET!E242))","v":"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H242, SPTL!H242, NGET!H242))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP242, SPTL!AP242, NGET!AP242))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ242, SPTL!AQ242, NGET!AQ242))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR242, SPTL!AR242, NGET!AR242))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS242, SPTL!AS242, NGET!AS242))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT242, SPTL!AT242, NGET!AT242))","v":0},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E243, SPTL!E243, NGET!E243))","v":"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H243, SPTL!H243, NGET!H243))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP243, SPTL!AP243, NGET!AP243))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ243, SPTL!AQ243, NGET!AQ243))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR243, SPTL!AR243, NGET!AR243))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS243, SPTL!AS243, NGET!AS243))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT243, SPTL!AT243, NGET!AT243))","v":0},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E244, SPTL!E244, NGET!E244))","v":"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H244, SPTL!H244, NGET!H244))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP244, SPTL!AP244, NGET!AP244))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AQ244, SPTL!AQ244, NGET!AQ244))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AR244, SPTL!AR244, NGET!AR244))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AS244, SPTL!AS244, NGET!AS244))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AT244, SPTL!AT244, NGET!AT244))","v":0.1},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E245, SPTL!E245, NGET!E245))","v":"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H245, SPTL!H245, NGET!H245))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP245, SPTL!AP245, NGET!AP245))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ245, SPTL!AQ245, NGET!AQ245))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR245, SPTL!AR245, NGET!AR245))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS245, SPTL!AS245, NGET!AS245))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT245, SPTL!AT245, NGET!AT245))","v":0},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E246, SPTL!E246, NGET!E246))","v":"Wider Works Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H246, SPTL!H246, NGET!H246))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.986964272927043,30.200384028349827,29.260881505647056,39.781411589871368,36.472031366380584,null,{"$f":"(CHOOSE(m_identity,SHET!AP246, SPTL!AP246, NGET!AP246))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AQ246, SPTL!AQ246, NGET!AQ246))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AR246, SPTL!AR246, NGET!AR246))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AS246, SPTL!AS246, NGET!AS246))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AT246, SPTL!AT246, NGET!AT246))","v":0.4346373017716515},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E247, SPTL!E247, NGET!E247))","v":"Wider Works Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H247, SPTL!H247, NGET!H247))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.721281630863906,27.567352899432745,26.709761235401519,36.31305519512928,33.292204453174023,null,{"$f":"(CHOOSE(m_identity,SHET!AP247, SPTL!AP247, NGET!AP247))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AQ247, SPTL!AQ247, NGET!AQ247))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AR247, SPTL!AR247, NGET!AR247))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AS247, SPTL!AS247, NGET!AS247))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AT247, SPTL!AT247, NGET!AT247))","v":0.39674329538156727},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E248, SPTL!E248, NGET!E248))","v":"Wider Works Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H248, SPTL!H248, NGET!H248))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.51624401664643138,0.59994570321175811,0.58128201664661305,0.79027759808079034,0.72453510806763433,null,{"$f":"(CHOOSE(m_identity,SHET!AP248, SPTL!AP248, NGET!AP248))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ248, SPTL!AQ248, NGET!AQ248))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AR248, SPTL!AR248, NGET!AR248))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AS248, SPTL!AS248, NGET!AS248))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AT248, SPTL!AT248, NGET!AT248))","v":8.6342869484266841E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E249, SPTL!E249, NGET!E249))","v":"Wider Works Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H249, SPTL!H249, NGET!H249))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6183016421695926,1.8806864300862798,1.8221802321577936,2.4773314430874862,2.2712444452376412,null,{"$f":"(CHOOSE(m_identity,SHET!AP249, SPTL!AP249, NGET!AP249))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ249, SPTL!AQ249, NGET!AQ249))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AR249, SPTL!AR249, NGET!AR249))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AS249, SPTL!AS249, NGET!AS249))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AT249, SPTL!AT249, NGET!AT249))","v":2.7066426529011416E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E250, SPTL!E250, NGET!E250))","v":"Wider Works Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H250, SPTL!H250, NGET!H250))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7690076418755885,6.7043708690758761,6.495804867440965,8.8313226991909968,8.0966528239920699,null,{"$f":"(CHOOSE(m_identity,SHET!AP250, SPTL!AP250, NGET!AP250))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ250, SPTL!AQ250, NGET!AQ250))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AR250, SPTL!AR250, NGET!AR250))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AS250, SPTL!AS250, NGET!AS250))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AT250, SPTL!AT250, NGET!AT250))","v":9.6487834786345358E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E251, SPTL!E251, NGET!E251))","v":"Wider Works Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H251, SPTL!H251, NGET!H251))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1782007955174274,2.5313653347349594,2.4526171931340666,3.3344372763900361,3.0570484071181063,null,{"$f":"(CHOOSE(m_identity,SHET!AP251, SPTL!AP251, NGET!AP251))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ251, SPTL!AQ251, NGET!AQ251))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AR251, SPTL!AR251, NGET!AR251))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AS251, SPTL!AS251, NGET!AS251))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AT251, SPTL!AT251, NGET!AT251))","v":3.6430854582997614E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E252, SPTL!E252, NGET!E252))","v":"Physical Security Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H252, SPTL!H252, NGET!H252))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2268693713797623,1.2314879336135185,0.41164192265896959,1.0032505674256438E-2,9.9070993533282321E-3,null,{"$f":"(CHOOSE(m_identity,SHET!AP252, SPTL!AP252, NGET!AP252))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AQ252, SPTL!AQ252, NGET!AQ252))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AR252, SPTL!AR252, NGET!AR252))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AS252, SPTL!AS252, NGET!AS252))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AT252, SPTL!AT252, NGET!AT252))","v":0.4346373017716515},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E253, SPTL!E253, NGET!E253))","v":"Physical Security Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H253, SPTL!H253, NGET!H253))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1199043326926579,1.1241202239497503,0.37575277650404343,9.157818130000139E-3,9.0433454033751366E-3,null,{"$f":"(CHOOSE(m_identity,SHET!AP253, SPTL!AP253, NGET!AP253))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AQ253, SPTL!AQ253, NGET!AQ253))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AR253, SPTL!AR253, NGET!AR253))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AS253, SPTL!AS253, NGET!AS253))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AT253, SPTL!AT253, NGET!AT253))","v":0.39674329538156727},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E254, SPTL!E254, NGET!E254))","v":"Physical Security Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H254, SPTL!H254, NGET!H254))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4372372452961082E-2,2.4464122497084927E-2,8.1774722642349758E-3,1.9930073293331606E-4,1.9680947377164959E-4,null,{"$f":"(CHOOSE(m_identity,SHET!AP254, SPTL!AP254, NGET!AP254))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ254, SPTL!AQ254, NGET!AQ254))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AR254, SPTL!AR254, NGET!AR254))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AS254, SPTL!AS254, NGET!AS254))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AT254, SPTL!AT254, NGET!AT254))","v":8.6342869484266841E-3},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E343, $E$22:$E$82, 0))","v":"TIM"},"RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E255, SPTL!E255, NGET!E255))","v":"Physical Security Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H255, SPTL!H255, NGET!H255))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6401564168072575E-2,7.6689178633881375E-2,2.5634421644195604E-2,6.2476017734164715E-4,6.1695067512487658E-4,null,{"$f":"(CHOOSE(m_identity,SHET!AP255, SPTL!AP255, NGET!AP255))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ255, SPTL!AQ255, NGET!AQ255))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AR255, SPTL!AR255, NGET!AR255))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AS255, SPTL!AS255, NGET!AS255))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AT255, SPTL!AT255, NGET!AT255))","v":2.7066426529011416E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E256, SPTL!E256, NGET!E256))","v":"Physical Security Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H256, SPTL!H256, NGET!H256))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27236035362724331,0.27338565695013961,9.1382947719290258E-2,2.2271782611500298E-3,2.1993385328856543E-3,null,{"$f":"(CHOOSE(m_identity,SHET!AP256, SPTL!AP256, NGET!AP256))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ256, SPTL!AQ256, NGET!AQ256))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AR256, SPTL!AR256, NGET!AR256))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AS256, SPTL!AS256, NGET!AS256))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AT256, SPTL!AT256, NGET!AT256))","v":9.6487834786345358E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E257, SPTL!E257, NGET!E257))","v":"Physical Security Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H257, SPTL!H257, NGET!H257))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10283493726581253,0.10322206043364615,3.4503405399229338E-2,8.4091437580743184E-4,8.3040294610983896E-4,null,{"$f":"(CHOOSE(m_identity,SHET!AP257, SPTL!AP257, NGET!AP257))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ257, SPTL!AQ257, NGET!AQ257))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AR257, SPTL!AR257, NGET!AR257))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AS257, SPTL!AS257, NGET!AS257))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AT257, SPTL!AT257, NGET!AT257))","v":3.6430854582997614E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E258, SPTL!E258, NGET!E258))","v":"Cyber Resilience OT Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H258, SPTL!H258, NGET!H258))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.71019735109487847,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP258, SPTL!AP258, NGET!AP258))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AQ258, SPTL!AQ258, NGET!AQ258))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AR258, SPTL!AR258, NGET!AR258))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AS258, SPTL!AS258, NGET!AS258))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AT258, SPTL!AT258, NGET!AT258))","v":0.4346373017716515},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E259, SPTL!E259, NGET!E259))","v":"Cyber Resilience OT Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H259, SPTL!H259, NGET!H259))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64827854465348089,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP259, SPTL!AP259, NGET!AP259))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AQ259, SPTL!AQ259, NGET!AQ259))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AR259, SPTL!AR259, NGET!AR259))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AS259, SPTL!AS259, NGET!AS259))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AT259, SPTL!AT259, NGET!AT259))","v":0.39674329538156727},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E260, SPTL!E260, NGET!E260))","v":"Cyber Resilience OT Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H260, SPTL!H260, NGET!H260))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4108424873729201E-2,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP260, SPTL!AP260, NGET!AP260))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ260, SPTL!AQ260, NGET!AQ260))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AR260, SPTL!AR260, NGET!AR260))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AS260, SPTL!AS260, NGET!AS260))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AT260, SPTL!AT260, NGET!AT260))","v":8.6342869484266841E-3},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E261, SPTL!E261, NGET!E261))","v":"Cyber Resilience OT Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H261, SPTL!H261, NGET!H261))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4226540948404648E-2,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP261, SPTL!AP261, NGET!AP261))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ261, SPTL!AQ261, NGET!AQ261))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AR261, SPTL!AR261, NGET!AR261))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AS261, SPTL!AS261, NGET!AS261))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AT261, SPTL!AT261, NGET!AT261))","v":2.7066426529011416E-2},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E262, SPTL!E262, NGET!E262))","v":"Cyber Resilience OT Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H262, SPTL!H262, NGET!H262))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15766112204088831,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP262, SPTL!AP262, NGET!AP262))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ262, SPTL!AQ262, NGET!AQ262))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AR262, SPTL!AR262, NGET!AR262))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AS262, SPTL!AS262, NGET!AS262))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AT262, SPTL!AT262, NGET!AT262))","v":9.6487834786345358E-2},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E263, SPTL!E263, NGET!E263))","v":"Cyber Resilience OT Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H263, SPTL!H263, NGET!H263))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9528016388618099E-2,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP263, SPTL!AP263, NGET!AP263))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ263, SPTL!AQ263, NGET!AQ263))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AR263, SPTL!AR263, NGET!AR263))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AS263, SPTL!AS263, NGET!AS263))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AT263, SPTL!AT263, NGET!AT263))","v":3.6430854582997614E-2},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E264, SPTL!E264, NGET!E264))","v":"Cyber Resilience IT Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H264, SPTL!H264, NGET!H264))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64835585237278393,0.8857565776791263,0.63197552260533929,0.48304458413610807,0.49952016705654778,null,{"$f":"(CHOOSE(m_identity,SHET!AP264, SPTL!AP264, NGET!AP264))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AQ264, SPTL!AQ264, NGET!AQ264))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AR264, SPTL!AR264, NGET!AR264))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AS264, SPTL!AS264, NGET!AS264))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AT264, SPTL!AT264, NGET!AT264))","v":0.4346373017716515},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E265, SPTL!E265, NGET!E265))","v":"Cyber Resilience IT Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H265, SPTL!H265, NGET!H265))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.59182871880022492,0.8085315781730642,0.5768765138585813,0.44093017176667454,0.45596932518158712,null,{"$f":"(CHOOSE(m_identity,SHET!AP265, SPTL!AP265, NGET!AP265))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AQ265, SPTL!AQ265, NGET!AQ265))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AR265, SPTL!AR265, NGET!AR265))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AS265, SPTL!AS265, NGET!AS265))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AT265, SPTL!AT265, NGET!AT265))","v":0.39674329538156727},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E266, SPTL!E266, NGET!E266))","v":"Cyber Resilience IT Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H266, SPTL!H266, NGET!H266))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2879912633498483E-2,1.7595996540020822E-2,1.2554509206444544E-2,9.5959217750385527E-3,9.9232174535222456E-3,null,{"$f":"(CHOOSE(m_identity,SHET!AP266, SPTL!AP266, NGET!AP266))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ266, SPTL!AQ266, NGET!AQ266))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AR266, SPTL!AR266, NGET!AR266))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AS266, SPTL!AS266, NGET!AS266))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AT266, SPTL!AT266, NGET!AT266))","v":8.6342869484266841E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E267, SPTL!E267, NGET!E267))","v":"Cyber Resilience IT Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H267, SPTL!H267, NGET!H267))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0375448612834895E-2,5.5159244810828949E-2,3.9355386620078349E-2,3.0080921939888573E-2,3.1106915688747711E-2,null,{"$f":"(CHOOSE(m_identity,SHET!AP267, SPTL!AP267, NGET!AP267))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ267, SPTL!AQ267, NGET!AQ267))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AR267, SPTL!AR267, NGET!AR267))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AS267, SPTL!AS267, NGET!AS267))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AT267, SPTL!AT267, NGET!AT267))","v":2.7066426529011416E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E268, SPTL!E268, NGET!E268))","v":"Cyber Resilience IT Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H268, SPTL!H268, NGET!H268))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14393254355184654,0.196634605404677,0.14029617238465802,0.10723406812664789,0.11089158513302602,null,{"$f":"(CHOOSE(m_identity,SHET!AP268, SPTL!AP268, NGET!AP268))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ268, SPTL!AQ268, NGET!AQ268))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AR268, SPTL!AR268, NGET!AR268))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AS268, SPTL!AS268, NGET!AS268))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AT268, SPTL!AT268, NGET!AT268))","v":9.6487834786345358E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E269, SPTL!E269, NGET!E269))","v":"Cyber Resilience IT Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H269, SPTL!H269, NGET!H269))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.434452514671153E-2,7.4243211399087891E-2,5.2971542640730382E-2,4.0488303535007111E-2,4.1869270062955967E-2,null,{"$f":"(CHOOSE(m_identity,SHET!AP269, SPTL!AP269, NGET!AP269))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ269, SPTL!AQ269, NGET!AQ269))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AR269, SPTL!AR269, NGET!AR269))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AS269, SPTL!AS269, NGET!AS269))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AT269, SPTL!AT269, NGET!AT269))","v":3.6430854582997614E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E270, SPTL!E270, NGET!E270))","v":"Baseline Network Risk Output"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H270, SPTL!H270, NGET!H270))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.245417998079503,68.163118452317249,66.593182813580526,94.223059402326697,47.889293102885894,null,{"$f":"(CHOOSE(m_identity,SHET!AP270, SPTL!AP270, NGET!AP270))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AQ270, SPTL!AQ270, NGET!AQ270))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AR270, SPTL!AR270, NGET!AR270))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AS270, SPTL!AS270, NGET!AS270))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AT270, SPTL!AT270, NGET!AT270))","v":0.4346373017716515},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E271, SPTL!E271, NGET!E271))","v":"Baseline Network Risk Output"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H271, SPTL!H271, NGET!H271))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.73660704104833,62.220292938557705,60.787232691978573,86.008188749184029,43.7140481999282,null,{"$f":"(CHOOSE(m_identity,SHET!AP271, SPTL!AP271, NGET!AP271))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AQ271, SPTL!AQ271, NGET!AQ271))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AR271, SPTL!AR271, NGET!AR271))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AS271, SPTL!AS271, NGET!AS271))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AT271, SPTL!AT271, NGET!AT271))","v":0.39674329538156727},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E272, SPTL!E272, NGET!E272))","v":"Baseline Network Risk Output"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H272, SPTL!H272, NGET!H272))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79949531698813503,1.3540943716011524,1.3229068165059941,1.8717881063640542,0.95134471137699506,null,{"$f":"(CHOOSE(m_identity,SHET!AP272, SPTL!AP272, NGET!AP272))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ272, SPTL!AQ272, NGET!AQ272))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AR272, SPTL!AR272, NGET!AR272))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AS272, SPTL!AS272, NGET!AS272))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AT272, SPTL!AT272, NGET!AT272))","v":8.6342869484266841E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E273, SPTL!E273, NGET!E273))","v":"Baseline Network Risk Output"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H273, SPTL!H273, NGET!H273))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5062267894039745,4.2447623111447355,4.1469967777955778,5.8676084732175458,2.9822383583094849,null,{"$f":"(CHOOSE(m_identity,SHET!AP273, SPTL!AP273, NGET!AP273))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ273, SPTL!AQ273, NGET!AQ273))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AR273, SPTL!AR273, NGET!AR273))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AS273, SPTL!AS273, NGET!AS273))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AT273, SPTL!AT273, NGET!AT273))","v":2.7066426529011416E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E274, SPTL!E274, NGET!E274))","v":"Baseline Network Risk Output"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H274, SPTL!H274, NGET!H274))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9343303643695222,15.131954125752038,14.783434360149389,20.917162313537702,10.631241686139839,null,{"$f":"(CHOOSE(m_identity,SHET!AP274, SPTL!AP274, NGET!AP274))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ274, SPTL!AQ274, NGET!AQ274))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AR274, SPTL!AR274, NGET!AR274))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AS274, SPTL!AS274, NGET!AS274))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AT274, SPTL!AT274, NGET!AT274))","v":9.6487834786345358E-2},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E363, $E$22:$E$82, 0))","v":"TIM"},"RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E275, SPTL!E275, NGET!E275))","v":"Baseline Network Risk Output"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H275, SPTL!H275, NGET!H275))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3733298194693013,5.7133629491484585,5.5817725478498339,7.8976805751815879,4.0140316213134986,null,{"$f":"(CHOOSE(m_identity,SHET!AP275, SPTL!AP275, NGET!AP275))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ275, SPTL!AQ275, NGET!AQ275))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AR275, SPTL!AR275, NGET!AR275))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AS275, SPTL!AS275, NGET!AS275))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AT275, SPTL!AT275, NGET!AT275))","v":3.6430854582997614E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E276, SPTL!E276, NGET!E276))","v":"Generation Related Infrastructure Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H276, SPTL!H276, NGET!H276))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP276, SPTL!AP276, NGET!AP276))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AQ276, SPTL!AQ276, NGET!AQ276))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AR276, SPTL!AR276, NGET!AR276))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AS276, SPTL!AS276, NGET!AS276))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AT276, SPTL!AT276, NGET!AT276))","v":0.4346373017716515},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E277, SPTL!E277, NGET!E277))","v":"Generation Related Infrastructure Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H277, SPTL!H277, NGET!H277))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP277, SPTL!AP277, NGET!AP277))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AQ277, SPTL!AQ277, NGET!AQ277))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AR277, SPTL!AR277, NGET!AR277))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AS277, SPTL!AS277, NGET!AS277))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AT277, SPTL!AT277, NGET!AT277))","v":0.39674329538156727},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E278, SPTL!E278, NGET!E278))","v":"Generation Related Infrastructure Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H278, SPTL!H278, NGET!H278))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP278, SPTL!AP278, NGET!AP278))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ278, SPTL!AQ278, NGET!AQ278))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AR278, SPTL!AR278, NGET!AR278))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AS278, SPTL!AS278, NGET!AS278))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AT278, SPTL!AT278, NGET!AT278))","v":8.6342869484266841E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E279, SPTL!E279, NGET!E279))","v":"Generation Related Infrastructure Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H279, SPTL!H279, NGET!H279))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP279, SPTL!AP279, NGET!AP279))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ279, SPTL!AQ279, NGET!AQ279))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AR279, SPTL!AR279, NGET!AR279))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AS279, SPTL!AS279, NGET!AS279))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AT279, SPTL!AT279, NGET!AT279))","v":2.7066426529011416E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E280, SPTL!E280, NGET!E280))","v":"Generation Related Infrastructure Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H280, SPTL!H280, NGET!H280))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP280, SPTL!AP280, NGET!AP280))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ280, SPTL!AQ280, NGET!AQ280))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AR280, SPTL!AR280, NGET!AR280))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AS280, SPTL!AS280, NGET!AS280))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AT280, SPTL!AT280, NGET!AT280))","v":9.6487834786345358E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E281, SPTL!E281, NGET!E281))","v":"Generation Related Infrastructure Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H281, SPTL!H281, NGET!H281))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP281, SPTL!AP281, NGET!AP281))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ281, SPTL!AQ281, NGET!AQ281))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AR281, SPTL!AR281, NGET!AR281))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AS281, SPTL!AS281, NGET!AS281))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AT281, SPTL!AT281, NGET!AT281))","v":3.6430854582997614E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E282, SPTL!E282, NGET!E282))","v":"Resilience and Operability Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H282, SPTL!H282, NGET!H282))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.983557395801682,17.215513393411285,17.036273579012235,17.093221568460439,10.507898747972918,null,{"$f":"(CHOOSE(m_identity,SHET!AP282, SPTL!AP282, NGET!AP282))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AQ282, SPTL!AQ282, NGET!AQ282))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AR282, SPTL!AR282, NGET!AR282))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AS282, SPTL!AS282, NGET!AS282))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AT282, SPTL!AT282, NGET!AT282))","v":0.4346373017716515},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E283, SPTL!E283, NGET!E283))","v":"Resilience and Operability Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H283, SPTL!H283, NGET!H283))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.025952071900988,15.714572788729257,15.550960060741128,15.602943019651786,9.5917638909807259,null,{"$f":"(CHOOSE(m_identity,SHET!AP283, SPTL!AP283, NGET!AP283))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AQ283, SPTL!AQ283, NGET!AQ283))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AR283, SPTL!AR283, NGET!AR283))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AS283, SPTL!AS283, NGET!AS283))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AT283, SPTL!AT283, NGET!AT283))","v":0.39674329538156727},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E284, SPTL!E284, NGET!E284))","v":"Resilience and Operability Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H284, SPTL!H284, NGET!H284))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2181938500982368,0.3419947666647577,0.33843407828436367,0.33956537852027874,0.20874465363462566,null,{"$f":"(CHOOSE(m_identity,SHET!AP284, SPTL!AP284, NGET!AP284))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ284, SPTL!AQ284, NGET!AQ284))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AR284, SPTL!AR284, NGET!AR284))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AS284, SPTL!AS284, NGET!AS284))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AT284, SPTL!AT284, NGET!AT284))","v":8.6342869484266841E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E285, SPTL!E285, NGET!E285))","v":"Resilience and Operability Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H285, SPTL!H285, NGET!H285))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.68398558538087295,1.0720718781444685,1.0609099708536527,1.0644563267832792,0.65436461223414089,null,{"$f":"(CHOOSE(m_identity,SHET!AP285, SPTL!AP285, NGET!AP285))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ285, SPTL!AQ285, NGET!AQ285))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AR285, SPTL!AR285, NGET!AR285))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AS285, SPTL!AS285, NGET!AS285))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AT285, SPTL!AT285, NGET!AT285))","v":2.7066426529011416E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E286, SPTL!E286, NGET!E286))","v":"Resilience and Operability Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H286, SPTL!H286, NGET!H286))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4383081411848964,3.8217787688602054,3.781988208941911,3.79463044690652,2.3327137229439359,null,{"$f":"(CHOOSE(m_identity,SHET!AP286, SPTL!AP286, NGET!AP286))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ286, SPTL!AQ286, NGET!AQ286))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AR286, SPTL!AR286, NGET!AR286))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AS286, SPTL!AS286, NGET!AS286))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AT286, SPTL!AT286, NGET!AT286))","v":9.6487834786345358E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E287, SPTL!E287, NGET!E287))","v":"Resilience and Operability Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H287, SPTL!H287, NGET!H287))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92063055945594763,1.442986744236044,1.4279630461152464,1.4327363684093177,0.88076133755630714,null,{"$f":"(CHOOSE(m_identity,SHET!AP287, SPTL!AP287, NGET!AP287))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ287, SPTL!AQ287, NGET!AQ287))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AR287, SPTL!AR287, NGET!AR287))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AS287, SPTL!AS287, NGET!AS287))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AT287, SPTL!AT287, NGET!AT287))","v":3.6430854582997614E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E288, SPTL!E288, NGET!E288))","v":"Operational transport carbon reduction Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H288, SPTL!H288, NGET!H288))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP288, SPTL!AP288, NGET!AP288))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AQ288, SPTL!AQ288, NGET!AQ288))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AR288, SPTL!AR288, NGET!AR288))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AS288, SPTL!AS288, NGET!AS288))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AT288, SPTL!AT288, NGET!AT288))","v":0.4346373017716515},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E289, SPTL!E289, NGET!E289))","v":"Operational transport carbon reduction Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H289, SPTL!H289, NGET!H289))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP289, SPTL!AP289, NGET!AP289))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AQ289, SPTL!AQ289, NGET!AQ289))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AR289, SPTL!AR289, NGET!AR289))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AS289, SPTL!AS289, NGET!AS289))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AT289, SPTL!AT289, NGET!AT289))","v":0.39674329538156727},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E290, SPTL!E290, NGET!E290))","v":"Operational transport carbon reduction Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H290, SPTL!H290, NGET!H290))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP290, SPTL!AP290, NGET!AP290))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ290, SPTL!AQ290, NGET!AQ290))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AR290, SPTL!AR290, NGET!AR290))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AS290, SPTL!AS290, NGET!AS290))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AT290, SPTL!AT290, NGET!AT290))","v":8.6342869484266841E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E291, SPTL!E291, NGET!E291))","v":"Operational transport carbon reduction Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H291, SPTL!H291, NGET!H291))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP291, SPTL!AP291, NGET!AP291))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ291, SPTL!AQ291, NGET!AQ291))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AR291, SPTL!AR291, NGET!AR291))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AS291, SPTL!AS291, NGET!AS291))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AT291, SPTL!AT291, NGET!AT291))","v":2.7066426529011416E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E292, SPTL!E292, NGET!E292))","v":"Operational transport carbon reduction Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H292, SPTL!H292, NGET!H292))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP292, SPTL!AP292, NGET!AP292))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ292, SPTL!AQ292, NGET!AQ292))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AR292, SPTL!AR292, NGET!AR292))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AS292, SPTL!AS292, NGET!AS292))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AT292, SPTL!AT292, NGET!AT292))","v":9.6487834786345358E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E293, SPTL!E293, NGET!E293))","v":"Operational transport carbon reduction Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H293, SPTL!H293, NGET!H293))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP293, SPTL!AP293, NGET!AP293))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ293, SPTL!AQ293, NGET!AQ293))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AR293, SPTL!AR293, NGET!AR293))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AS293, SPTL!AS293, NGET!AS293))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AT293, SPTL!AT293, NGET!AT293))","v":3.6430854582997614E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E294, SPTL!E294, NGET!E294))","v":"Shared Schemes Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H294, SPTL!H294, NGET!H294))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43.528925772430902,63.994954440585026,28.444298830589165,-3.3814101184709435,0.45760332057744446,null,{"$f":"(CHOOSE(m_identity,SHET!AP294, SPTL!AP294, NGET!AP294))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AQ294, SPTL!AQ294, NGET!AQ294))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AR294, SPTL!AR294, NGET!AR294))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AS294, SPTL!AS294, NGET!AS294))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AT294, SPTL!AT294, NGET!AT294))","v":0.4346373017716515},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E383, $E$22:$E$82, 0))","v":"TIM"},"RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E295, SPTL!E295, NGET!E295))","v":"Shared Schemes Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H295, SPTL!H295, NGET!H295))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.733841032463964,58.415531775710463,25.964372608761803,-3.0866006851468044,0.41770701374090952,null,{"$f":"(CHOOSE(m_identity,SHET!AP295, SPTL!AP295, NGET!AP295))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AQ295, SPTL!AQ295, NGET!AQ295))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AR295, SPTL!AR295, NGET!AR295))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AS295, SPTL!AS295, NGET!AS295))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AT295, SPTL!AT295, NGET!AT295))","v":0.39674329538156727},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E296, SPTL!E296, NGET!E296))","v":"Shared Schemes Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H296, SPTL!H296, NGET!H296))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.86472383788493246,1.2712917129735937,0.56506019421024078,-6.7173399830579975E-2,9.0905183754668769E-3,null,{"$f":"(CHOOSE(m_identity,SHET!AP296, SPTL!AP296, NGET!AP296))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ296, SPTL!AQ296, NGET!AQ296))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AR296, SPTL!AR296, NGET!AR296))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AS296, SPTL!AS296, NGET!AS296))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AT296, SPTL!AT296, NGET!AT296))","v":8.6342869484266841E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E297, SPTL!E297, NGET!E297))","v":"Shared Schemes Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H297, SPTL!H297, NGET!H297))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7107026168804933,3.9851957610015281,1.7713286948202787,-0.2105725582295592,2.8496603042019193E-2,null,{"$f":"(CHOOSE(m_identity,SHET!AP297, SPTL!AP297, NGET!AP297))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ297, SPTL!AQ297, NGET!AQ297))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AR297, SPTL!AR297, NGET!AR297))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AS297, SPTL!AS297, NGET!AS297))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AT297, SPTL!AT297, NGET!AT297))","v":2.7066426529011416E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E298, SPTL!E298, NGET!E298))","v":"Shared Schemes Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H298, SPTL!H298, NGET!H298))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AP$22:AP$82, MATCH($E387, $E$22:$E$82, 0)) * AV387","v":9.6632566538524873},{"$f":"INDEX(AQ$22:AQ$82, MATCH($E387, $E$22:$E$82, 0)) * AW387","v":14.206637502243034},{"$f":"INDEX(AR$22:AR$82, MATCH($E387, $E$22:$E$82, 0)) * AX387","v":6.314526606419153},{"$f":"INDEX(AS$22:AS$82, MATCH($E387, $E$22:$E$82, 0)) * AY387","v":-0.75066023906828183},{"$f":"INDEX(AT$22:AT$82, MATCH($E387, $E$22:$E$82, 0)) * AZ387","v":0.1015862039764745},null,{"$f":"(CHOOSE(m_identity,SHET!AP298, SPTL!AP298, NGET!AP298))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ298, SPTL!AQ298, NGET!AQ298))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AR298, SPTL!AR298, NGET!AR298))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AS298, SPTL!AS298, NGET!AS298))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AT298, SPTL!AT298, NGET!AT298))","v":9.6487834786345358E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E299, SPTL!E299, NGET!E299))","v":"Shared Schemes Price Control Deliverable (SHET and SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H299, SPTL!H299, NGET!H299))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6485500864872114,5.3639917001310904,2.3841720675804883,-0.28342634147911139,3.8355842815838703E-2,null,{"$f":"(CHOOSE(m_identity,SHET!AP299, SPTL!AP299, NGET!AP299))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ299, SPTL!AQ299, NGET!AQ299))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AR299, SPTL!AR299, NGET!AR299))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AS299, SPTL!AS299, NGET!AS299))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AT299, SPTL!AT299, NGET!AT299))","v":3.6430854582997614E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E300, SPTL!E300, NGET!E300))","v":"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H300, SPTL!H300, NGET!H300))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP300, SPTL!AP300, NGET!AP300))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AQ300, SPTL!AQ300, NGET!AQ300))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AR300, SPTL!AR300, NGET!AR300))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AS300, SPTL!AS300, NGET!AS300))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AT300, SPTL!AT300, NGET!AT300))","v":0.4346373017716515},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E301, SPTL!E301, NGET!E301))","v":"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H301, SPTL!H301, NGET!H301))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP301, SPTL!AP301, NGET!AP301))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AQ301, SPTL!AQ301, NGET!AQ301))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AR301, SPTL!AR301, NGET!AR301))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AS301, SPTL!AS301, NGET!AS301))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AT301, SPTL!AT301, NGET!AT301))","v":0.39674329538156727},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E302, SPTL!E302, NGET!E302))","v":"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H302, SPTL!H302, NGET!H302))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP302, SPTL!AP302, NGET!AP302))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ302, SPTL!AQ302, NGET!AQ302))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AR302, SPTL!AR302, NGET!AR302))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AS302, SPTL!AS302, NGET!AS302))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AT302, SPTL!AT302, NGET!AT302))","v":8.6342869484266841E-3},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E303, SPTL!E303, NGET!E303))","v":"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H303, SPTL!H303, NGET!H303))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP303, SPTL!AP303, NGET!AP303))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ303, SPTL!AQ303, NGET!AQ303))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AR303, SPTL!AR303, NGET!AR303))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AS303, SPTL!AS303, NGET!AS303))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AT303, SPTL!AT303, NGET!AT303))","v":2.7066426529011416E-2},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E304, SPTL!E304, NGET!E304))","v":"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H304, SPTL!H304, NGET!H304))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP304, SPTL!AP304, NGET!AP304))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ304, SPTL!AQ304, NGET!AQ304))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AR304, SPTL!AR304, NGET!AR304))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AS304, SPTL!AS304, NGET!AS304))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AT304, SPTL!AT304, NGET!AT304))","v":9.6487834786345358E-2},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E305, SPTL!E305, NGET!E305))","v":"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H305, SPTL!H305, NGET!H305))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP305, SPTL!AP305, NGET!AP305))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ305, SPTL!AQ305, NGET!AQ305))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AR305, SPTL!AR305, NGET!AR305))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AS305, SPTL!AS305, NGET!AS305))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AT305, SPTL!AT305, NGET!AT305))","v":3.6430854582997614E-2},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E306, SPTL!E306, NGET!E306))","v":"SF6 asset intervention Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H306, SPTL!H306, NGET!H306))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP306, SPTL!AP306, NGET!AP306))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AQ306, SPTL!AQ306, NGET!AQ306))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AR306, SPTL!AR306, NGET!AR306))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AS306, SPTL!AS306, NGET!AS306))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AT306, SPTL!AT306, NGET!AT306))","v":0.4346373017716515},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E307, SPTL!E307, NGET!E307))","v":"SF6 asset intervention Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H307, SPTL!H307, NGET!H307))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP307, SPTL!AP307, NGET!AP307))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AQ307, SPTL!AQ307, NGET!AQ307))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AR307, SPTL!AR307, NGET!AR307))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AS307, SPTL!AS307, NGET!AS307))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AT307, SPTL!AT307, NGET!AT307))","v":0.39674329538156727},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E308, SPTL!E308, NGET!E308))","v":"SF6 asset intervention Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H308, SPTL!H308, NGET!H308))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP308, SPTL!AP308, NGET!AP308))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ308, SPTL!AQ308, NGET!AQ308))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AR308, SPTL!AR308, NGET!AR308))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AS308, SPTL!AS308, NGET!AS308))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AT308, SPTL!AT308, NGET!AT308))","v":8.6342869484266841E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E309, SPTL!E309, NGET!E309))","v":"SF6 asset intervention Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H309, SPTL!H309, NGET!H309))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP309, SPTL!AP309, NGET!AP309))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ309, SPTL!AQ309, NGET!AQ309))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AR309, SPTL!AR309, NGET!AR309))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AS309, SPTL!AS309, NGET!AS309))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AT309, SPTL!AT309, NGET!AT309))","v":2.7066426529011416E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E310, SPTL!E310, NGET!E310))","v":"SF6 asset intervention Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H310, SPTL!H310, NGET!H310))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP310, SPTL!AP310, NGET!AP310))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ310, SPTL!AQ310, NGET!AQ310))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AR310, SPTL!AR310, NGET!AR310))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AS310, SPTL!AS310, NGET!AS310))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AT310, SPTL!AT310, NGET!AT310))","v":9.6487834786345358E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E311, SPTL!E311, NGET!E311))","v":"SF6 asset intervention Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H311, SPTL!H311, NGET!H311))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP311, SPTL!AP311, NGET!AP311))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ311, SPTL!AQ311, NGET!AQ311))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AR311, SPTL!AR311, NGET!AR311))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AS311, SPTL!AS311, NGET!AS311))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AT311, SPTL!AT311, NGET!AT311))","v":3.6430854582997614E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E312, SPTL!E312, NGET!E312))","v":"Substation Auxiliary Systems use it or lose it allowance (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H312, SPTL!H312, NGET!H312))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP312, SPTL!AP312, NGET!AP312))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AQ312, SPTL!AQ312, NGET!AQ312))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AR312, SPTL!AR312, NGET!AR312))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AS312, SPTL!AS312, NGET!AS312))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AT312, SPTL!AT312, NGET!AT312))","v":0.4346373017716515},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E313, SPTL!E313, NGET!E313))","v":"Substation Auxiliary Systems use it or lose it allowance (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H313, SPTL!H313, NGET!H313))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP313, SPTL!AP313, NGET!AP313))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AQ313, SPTL!AQ313, NGET!AQ313))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AR313, SPTL!AR313, NGET!AR313))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AS313, SPTL!AS313, NGET!AS313))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AT313, SPTL!AT313, NGET!AT313))","v":0.39674329538156727},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E314, SPTL!E314, NGET!E314))","v":"Substation Auxiliary Systems use it or lose it allowance (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H314, SPTL!H314, NGET!H314))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP314, SPTL!AP314, NGET!AP314))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ314, SPTL!AQ314, NGET!AQ314))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AR314, SPTL!AR314, NGET!AR314))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AS314, SPTL!AS314, NGET!AS314))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AT314, SPTL!AT314, NGET!AT314))","v":8.6342869484266841E-3},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E403, $E$22:$E$82, 0))","v":"Non-Tim"},"RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E315, SPTL!E315, NGET!E315))","v":"Substation Auxiliary Systems use it or lose it allowance (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H315, SPTL!H315, NGET!H315))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP315, SPTL!AP315, NGET!AP315))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ315, SPTL!AQ315, NGET!AQ315))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AR315, SPTL!AR315, NGET!AR315))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AS315, SPTL!AS315, NGET!AS315))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AT315, SPTL!AT315, NGET!AT315))","v":2.7066426529011416E-2},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E316, SPTL!E316, NGET!E316))","v":"Substation Auxiliary Systems use it or lose it allowance (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H316, SPTL!H316, NGET!H316))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP316, SPTL!AP316, NGET!AP316))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ316, SPTL!AQ316, NGET!AQ316))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AR316, SPTL!AR316, NGET!AR316))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AS316, SPTL!AS316, NGET!AS316))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AT316, SPTL!AT316, NGET!AT316))","v":9.6487834786345358E-2},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E317, SPTL!E317, NGET!E317))","v":"Substation Auxiliary Systems use it or lose it allowance (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H317, SPTL!H317, NGET!H317))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP317, SPTL!AP317, NGET!AP317))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ317, SPTL!AQ317, NGET!AQ317))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AR317, SPTL!AR317, NGET!AR317))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AS317, SPTL!AS317, NGET!AS317))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AT317, SPTL!AT317, NGET!AT317))","v":3.6430854582997614E-2},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E318, SPTL!E318, NGET!E318))","v":"Instrument Transformer Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H318, SPTL!H318, NGET!H318))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP318, SPTL!AP318, NGET!AP318))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AQ318, SPTL!AQ318, NGET!AQ318))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AR318, SPTL!AR318, NGET!AR318))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AS318, SPTL!AS318, NGET!AS318))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AT318, SPTL!AT318, NGET!AT318))","v":0.4346373017716515},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E319, SPTL!E319, NGET!E319))","v":"Instrument Transformer Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H319, SPTL!H319, NGET!H319))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP319, SPTL!AP319, NGET!AP319))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AQ319, SPTL!AQ319, NGET!AQ319))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AR319, SPTL!AR319, NGET!AR319))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AS319, SPTL!AS319, NGET!AS319))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AT319, SPTL!AT319, NGET!AT319))","v":0.39674329538156727},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E320, SPTL!E320, NGET!E320))","v":"Instrument Transformer Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H320, SPTL!H320, NGET!H320))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP320, SPTL!AP320, NGET!AP320))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ320, SPTL!AQ320, NGET!AQ320))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AR320, SPTL!AR320, NGET!AR320))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AS320, SPTL!AS320, NGET!AS320))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AT320, SPTL!AT320, NGET!AT320))","v":8.6342869484266841E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E321, SPTL!E321, NGET!E321))","v":"Instrument Transformer Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H321, SPTL!H321, NGET!H321))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP321, SPTL!AP321, NGET!AP321))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ321, SPTL!AQ321, NGET!AQ321))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AR321, SPTL!AR321, NGET!AR321))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AS321, SPTL!AS321, NGET!AS321))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AT321, SPTL!AT321, NGET!AT321))","v":2.7066426529011416E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E322, SPTL!E322, NGET!E322))","v":"Instrument Transformer Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H322, SPTL!H322, NGET!H322))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP322, SPTL!AP322, NGET!AP322))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ322, SPTL!AQ322, NGET!AQ322))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AR322, SPTL!AR322, NGET!AR322))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AS322, SPTL!AS322, NGET!AS322))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AT322, SPTL!AT322, NGET!AT322))","v":9.6487834786345358E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E323, SPTL!E323, NGET!E323))","v":"Instrument Transformer Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H323, SPTL!H323, NGET!H323))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP323, SPTL!AP323, NGET!AP323))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ323, SPTL!AQ323, NGET!AQ323))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AR323, SPTL!AR323, NGET!AR323))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AS323, SPTL!AS323, NGET!AS323))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AT323, SPTL!AT323, NGET!AT323))","v":3.6430854582997614E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E324, SPTL!E324, NGET!E324))","v":"Bay Assets Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H324, SPTL!H324, NGET!H324))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP324, SPTL!AP324, NGET!AP324))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AQ324, SPTL!AQ324, NGET!AQ324))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AR324, SPTL!AR324, NGET!AR324))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AS324, SPTL!AS324, NGET!AS324))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AT324, SPTL!AT324, NGET!AT324))","v":0.4346373017716515},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E325, SPTL!E325, NGET!E325))","v":"Bay Assets Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H325, SPTL!H325, NGET!H325))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP325, SPTL!AP325, NGET!AP325))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AQ325, SPTL!AQ325, NGET!AQ325))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AR325, SPTL!AR325, NGET!AR325))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AS325, SPTL!AS325, NGET!AS325))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AT325, SPTL!AT325, NGET!AT325))","v":0.39674329538156727},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E326, SPTL!E326, NGET!E326))","v":"Bay Assets Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H326, SPTL!H326, NGET!H326))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP326, SPTL!AP326, NGET!AP326))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ326, SPTL!AQ326, NGET!AQ326))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AR326, SPTL!AR326, NGET!AR326))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AS326, SPTL!AS326, NGET!AS326))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AT326, SPTL!AT326, NGET!AT326))","v":8.6342869484266841E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E327, SPTL!E327, NGET!E327))","v":"Bay Assets Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H327, SPTL!H327, NGET!H327))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP327, SPTL!AP327, NGET!AP327))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ327, SPTL!AQ327, NGET!AQ327))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AR327, SPTL!AR327, NGET!AR327))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AS327, SPTL!AS327, NGET!AS327))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AT327, SPTL!AT327, NGET!AT327))","v":2.7066426529011416E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E328, SPTL!E328, NGET!E328))","v":"Bay Assets Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H328, SPTL!H328, NGET!H328))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP328, SPTL!AP328, NGET!AP328))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ328, SPTL!AQ328, NGET!AQ328))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AR328, SPTL!AR328, NGET!AR328))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AS328, SPTL!AS328, NGET!AS328))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AT328, SPTL!AT328, NGET!AT328))","v":9.6487834786345358E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E329, SPTL!E329, NGET!E329))","v":"Bay Assets Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H329, SPTL!H329, NGET!H329))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP329, SPTL!AP329, NGET!AP329))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ329, SPTL!AQ329, NGET!AQ329))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AR329, SPTL!AR329, NGET!AR329))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AS329, SPTL!AS329, NGET!AS329))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AT329, SPTL!AT329, NGET!AT329))","v":3.6430854582997614E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E330, SPTL!E330, NGET!E330))","v":"Protection and Control Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H330, SPTL!H330, NGET!H330))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP330, SPTL!AP330, NGET!AP330))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AQ330, SPTL!AQ330, NGET!AQ330))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AR330, SPTL!AR330, NGET!AR330))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AS330, SPTL!AS330, NGET!AS330))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AT330, SPTL!AT330, NGET!AT330))","v":0.4346373017716515},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E331, SPTL!E331, NGET!E331))","v":"Protection and Control Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H331, SPTL!H331, NGET!H331))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP331, SPTL!AP331, NGET!AP331))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AQ331, SPTL!AQ331, NGET!AQ331))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AR331, SPTL!AR331, NGET!AR331))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AS331, SPTL!AS331, NGET!AS331))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AT331, SPTL!AT331, NGET!AT331))","v":0.39674329538156727},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E332, SPTL!E332, NGET!E332))","v":"Protection and Control Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H332, SPTL!H332, NGET!H332))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP332, SPTL!AP332, NGET!AP332))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ332, SPTL!AQ332, NGET!AQ332))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AR332, SPTL!AR332, NGET!AR332))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AS332, SPTL!AS332, NGET!AS332))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AT332, SPTL!AT332, NGET!AT332))","v":8.6342869484266841E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E333, SPTL!E333, NGET!E333))","v":"Protection and Control Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H333, SPTL!H333, NGET!H333))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP333, SPTL!AP333, NGET!AP333))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ333, SPTL!AQ333, NGET!AQ333))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AR333, SPTL!AR333, NGET!AR333))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AS333, SPTL!AS333, NGET!AS333))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AT333, SPTL!AT333, NGET!AT333))","v":2.7066426529011416E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E334, SPTL!E334, NGET!E334))","v":"Protection and Control Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H334, SPTL!H334, NGET!H334))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP334, SPTL!AP334, NGET!AP334))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ334, SPTL!AQ334, NGET!AQ334))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AR334, SPTL!AR334, NGET!AR334))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AS334, SPTL!AS334, NGET!AS334))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AT334, SPTL!AT334, NGET!AT334))","v":9.6487834786345358E-2},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E423, $E$22:$E$82, 0))","v":"TIM"},"RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E335, SPTL!E335, NGET!E335))","v":"Protection and Control Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H335, SPTL!H335, NGET!H335))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP335, SPTL!AP335, NGET!AP335))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ335, SPTL!AQ335, NGET!AQ335))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AR335, SPTL!AR335, NGET!AR335))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AS335, SPTL!AS335, NGET!AS335))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AT335, SPTL!AT335, NGET!AT335))","v":3.6430854582997614E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E336, SPTL!E336, NGET!E336))","v":"Overhead Line Conductor Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H336, SPTL!H336, NGET!H336))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP336, SPTL!AP336, NGET!AP336))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AQ336, SPTL!AQ336, NGET!AQ336))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AR336, SPTL!AR336, NGET!AR336))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AS336, SPTL!AS336, NGET!AS336))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AT336, SPTL!AT336, NGET!AT336))","v":0.4346373017716515},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E337, SPTL!E337, NGET!E337))","v":"Overhead Line Conductor Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H337, SPTL!H337, NGET!H337))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP337, SPTL!AP337, NGET!AP337))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AQ337, SPTL!AQ337, NGET!AQ337))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AR337, SPTL!AR337, NGET!AR337))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AS337, SPTL!AS337, NGET!AS337))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AT337, SPTL!AT337, NGET!AT337))","v":0.39674329538156727},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E338, SPTL!E338, NGET!E338))","v":"Overhead Line Conductor Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H338, SPTL!H338, NGET!H338))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP338, SPTL!AP338, NGET!AP338))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ338, SPTL!AQ338, NGET!AQ338))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AR338, SPTL!AR338, NGET!AR338))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AS338, SPTL!AS338, NGET!AS338))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AT338, SPTL!AT338, NGET!AT338))","v":8.6342869484266841E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E339, SPTL!E339, NGET!E339))","v":"Overhead Line Conductor Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H339, SPTL!H339, NGET!H339))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP339, SPTL!AP339, NGET!AP339))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ339, SPTL!AQ339, NGET!AQ339))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AR339, SPTL!AR339, NGET!AR339))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AS339, SPTL!AS339, NGET!AS339))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AT339, SPTL!AT339, NGET!AT339))","v":2.7066426529011416E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E340, SPTL!E340, NGET!E340))","v":"Overhead Line Conductor Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H340, SPTL!H340, NGET!H340))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP340, SPTL!AP340, NGET!AP340))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ340, SPTL!AQ340, NGET!AQ340))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AR340, SPTL!AR340, NGET!AR340))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AS340, SPTL!AS340, NGET!AS340))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AT340, SPTL!AT340, NGET!AT340))","v":9.6487834786345358E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E341, SPTL!E341, NGET!E341))","v":"Overhead Line Conductor Price Control Deliverable (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H341, SPTL!H341, NGET!H341))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP341, SPTL!AP341, NGET!AP341))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ341, SPTL!AQ341, NGET!AQ341))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AR341, SPTL!AR341, NGET!AR341))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AS341, SPTL!AS341, NGET!AS341))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AT341, SPTL!AT341, NGET!AT341))","v":3.6430854582997614E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E342, SPTL!E342, NGET!E342))","v":"Pre-Construction Funding Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H342, SPTL!H342, NGET!H342))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1537050110045453,8.0591438791012369,7.9656801192682716,7.8733009877386788,7.7819938888486506,null,{"$f":"(CHOOSE(m_identity,SHET!AP342, SPTL!AP342, NGET!AP342))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AQ342, SPTL!AQ342, NGET!AQ342))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AR342, SPTL!AR342, NGET!AR342))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AS342, SPTL!AS342, NGET!AS342))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AT342, SPTL!AT342, NGET!AT342))","v":0.4346373017716515},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E343, SPTL!E343, NGET!E343))","v":"Pre-Construction Funding Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H343, SPTL!H343, NGET!H343))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4428213649612127,7.3565045786812346,7.2711894897007605,7.1868644653226337,7.1035180080404361,null,{"$f":"(CHOOSE(m_identity,SHET!AP343, SPTL!AP343, NGET!AP343))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AQ343, SPTL!AQ343, NGET!AQ343))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AR343, SPTL!AR343, NGET!AR343))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AS343, SPTL!AS343, NGET!AS343))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AT343, SPTL!AT343, NGET!AT343))","v":0.39674329538156727},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E344, SPTL!E344, NGET!E344))","v":"Pre-Construction Funding Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H344, SPTL!H344, NGET!H344))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16197741995652529,0.16009891587118069,0.15824221162976557,0.15640705407098793,0.15459319297569918,null,{"$f":"(CHOOSE(m_identity,SHET!AP344, SPTL!AP344, NGET!AP344))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ344, SPTL!AQ344, NGET!AQ344))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AR344, SPTL!AR344, NGET!AR344))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AS344, SPTL!AS344, NGET!AS344))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AT344, SPTL!AT344, NGET!AT344))","v":8.6342869484266841E-3},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E345, SPTL!E345, NGET!E345))","v":"Pre-Construction Funding Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H345, SPTL!H345, NGET!H345))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50776050909577275,0.50187184763314985,0.49605152347244735,0.49029874301350451,0.48461272187907706,null,{"$f":"(CHOOSE(m_identity,SHET!AP345, SPTL!AP345, NGET!AP345))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ345, SPTL!AQ345, NGET!AQ345))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AR345, SPTL!AR345, NGET!AR345))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AS345, SPTL!AS345, NGET!AS345))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AT345, SPTL!AT345, NGET!AT345))","v":2.7066426529011416E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E346, SPTL!E346, NGET!E346))","v":"Pre-Construction Funding Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H346, SPTL!H346, NGET!H346))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8100916299442118,1.7890994168159196,1.7683508161309014,1.7478429988211568,1.7275731686970268,null,{"$f":"(CHOOSE(m_identity,SHET!AP346, SPTL!AP346, NGET!AP346))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ346, SPTL!AQ346, NGET!AQ346))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AR346, SPTL!AR346, NGET!AR346))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AS346, SPTL!AS346, NGET!AS346))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AT346, SPTL!AT346, NGET!AT346))","v":9.6487834786345358E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E347, SPTL!E347, NGET!E347))","v":"Pre-Construction Funding Price Control Deliverable"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H347, SPTL!H347, NGET!H347))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.68343522370895582,0.67550920624213695,0.66767516938111338,0.65993204495635716,0.65227877721219651,null,{"$f":"(CHOOSE(m_identity,SHET!AP347, SPTL!AP347, NGET!AP347))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ347, SPTL!AQ347, NGET!AQ347))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AR347, SPTL!AR347, NGET!AR347))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AS347, SPTL!AS347, NGET!AS347))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AT347, SPTL!AT347, NGET!AT347))","v":3.6430854582997614E-2},null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E348, SPTL!E348, NGET!E348))","v":"Net Zero And Re-opener Development Fund use it or lose it allowance"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H348, SPTL!H348, NGET!H348))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.16,2.16,2.16,2.16,2.16,null,{"$f":"(CHOOSE(m_identity,SHET!AP348, SPTL!AP348, NGET!AP348))","v":0.9},{"$f":"(CHOOSE(m_identity,SHET!AQ348, SPTL!AQ348, NGET!AQ348))","v":0.9},{"$f":"(CHOOSE(m_identity,SHET!AR348, SPTL!AR348, NGET!AR348))","v":0.9},{"$f":"(CHOOSE(m_identity,SHET!AS348, SPTL!AS348, NGET!AS348))","v":0.9},{"$f":"(CHOOSE(m_identity,SHET!AT348, SPTL!AT348, NGET!AT348))","v":0.9},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E349, SPTL!E349, NGET!E349))","v":"Net Zero And Re-opener Development Fund use it or lose it allowance"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H349, SPTL!H349, NGET!H349))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP349, SPTL!AP349, NGET!AP349))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ349, SPTL!AQ349, NGET!AQ349))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR349, SPTL!AR349, NGET!AR349))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS349, SPTL!AS349, NGET!AS349))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT349, SPTL!AT349, NGET!AT349))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E350, SPTL!E350, NGET!E350))","v":"Net Zero And Re-opener Development Fund use it or lose it allowance"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H350, SPTL!H350, NGET!H350))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP350, SPTL!AP350, NGET!AP350))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ350, SPTL!AQ350, NGET!AQ350))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR350, SPTL!AR350, NGET!AR350))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS350, SPTL!AS350, NGET!AS350))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT350, SPTL!AT350, NGET!AT350))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E351, SPTL!E351, NGET!E351))","v":"Net Zero And Re-opener Development Fund use it or lose it allowance"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H351, SPTL!H351, NGET!H351))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP351, SPTL!AP351, NGET!AP351))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ351, SPTL!AQ351, NGET!AQ351))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR351, SPTL!AR351, NGET!AR351))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS351, SPTL!AS351, NGET!AS351))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT351, SPTL!AT351, NGET!AT351))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E352, SPTL!E352, NGET!E352))","v":"Net Zero And Re-opener Development Fund use it or lose it allowance"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H352, SPTL!H352, NGET!H352))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24,0.24,0.24,0.24,0.24,null,{"$f":"(CHOOSE(m_identity,SHET!AP352, SPTL!AP352, NGET!AP352))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AQ352, SPTL!AQ352, NGET!AQ352))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AR352, SPTL!AR352, NGET!AR352))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AS352, SPTL!AS352, NGET!AS352))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AT352, SPTL!AT352, NGET!AT352))","v":0.1},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E353, SPTL!E353, NGET!E353))","v":"Net Zero And Re-opener Development Fund use it or lose it allowance"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H353, SPTL!H353, NGET!H353))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP353, SPTL!AP353, NGET!AP353))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ353, SPTL!AQ353, NGET!AQ353))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR353, SPTL!AR353, NGET!AR353))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS353, SPTL!AS353, NGET!AS353))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT353, SPTL!AT353, NGET!AT353))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E354, SPTL!E354, NGET!E354))","v":"Spare PCD 1"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H354, SPTL!H354, NGET!H354))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP354, SPTL!AP354, NGET!AP354))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ354, SPTL!AQ354, NGET!AQ354))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR354, SPTL!AR354, NGET!AR354))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS354, SPTL!AS354, NGET!AS354))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT354, SPTL!AT354, NGET!AT354))","v":0},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E443, $E$22:$E$82, 0))","v":0},0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E355, SPTL!E355, NGET!E355))","v":"Spare PCD 1"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H355, SPTL!H355, NGET!H355))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP355, SPTL!AP355, NGET!AP355))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ355, SPTL!AQ355, NGET!AQ355))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR355, SPTL!AR355, NGET!AR355))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS355, SPTL!AS355, NGET!AS355))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT355, SPTL!AT355, NGET!AT355))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E356, SPTL!E356, NGET!E356))","v":"Spare PCD 1"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H356, SPTL!H356, NGET!H356))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP356, SPTL!AP356, NGET!AP356))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ356, SPTL!AQ356, NGET!AQ356))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR356, SPTL!AR356, NGET!AR356))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS356, SPTL!AS356, NGET!AS356))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT356, SPTL!AT356, NGET!AT356))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E357, SPTL!E357, NGET!E357))","v":"Spare PCD 1"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H357, SPTL!H357, NGET!H357))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP357, SPTL!AP357, NGET!AP357))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ357, SPTL!AQ357, NGET!AQ357))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR357, SPTL!AR357, NGET!AR357))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS357, SPTL!AS357, NGET!AS357))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT357, SPTL!AT357, NGET!AT357))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E358, SPTL!E358, NGET!E358))","v":"Spare PCD 1"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H358, SPTL!H358, NGET!H358))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP358, SPTL!AP358, NGET!AP358))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ358, SPTL!AQ358, NGET!AQ358))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR358, SPTL!AR358, NGET!AR358))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS358, SPTL!AS358, NGET!AS358))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT358, SPTL!AT358, NGET!AT358))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E359, SPTL!E359, NGET!E359))","v":"Spare PCD 1"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H359, SPTL!H359, NGET!H359))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP359, SPTL!AP359, NGET!AP359))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ359, SPTL!AQ359, NGET!AQ359))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR359, SPTL!AR359, NGET!AR359))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS359, SPTL!AS359, NGET!AS359))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT359, SPTL!AT359, NGET!AT359))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E360, SPTL!E360, NGET!E360))","v":"Spare PCD 2"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H360, SPTL!H360, NGET!H360))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP360, SPTL!AP360, NGET!AP360))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ360, SPTL!AQ360, NGET!AQ360))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR360, SPTL!AR360, NGET!AR360))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS360, SPTL!AS360, NGET!AS360))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT360, SPTL!AT360, NGET!AT360))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E361, SPTL!E361, NGET!E361))","v":"Spare PCD 2"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H361, SPTL!H361, NGET!H361))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP361, SPTL!AP361, NGET!AP361))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ361, SPTL!AQ361, NGET!AQ361))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR361, SPTL!AR361, NGET!AR361))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS361, SPTL!AS361, NGET!AS361))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT361, SPTL!AT361, NGET!AT361))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E362, SPTL!E362, NGET!E362))","v":"Spare PCD 2"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H362, SPTL!H362, NGET!H362))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AP$22:AP$82, MATCH($E451, $E$22:$E$82, 0)) * AV451","v":0},{"$f":"INDEX(AQ$22:AQ$82, MATCH($E451, $E$22:$E$82, 0)) * AW451","v":0},{"$f":"INDEX(AR$22:AR$82, MATCH($E451, $E$22:$E$82, 0)) * AX451","v":0},{"$f":"INDEX(AS$22:AS$82, MATCH($E451, $E$22:$E$82, 0)) * AY451","v":0},{"$f":"INDEX(AT$22:AT$82, MATCH($E451, $E$22:$E$82, 0)) * AZ451","v":0},null,{"$f":"(CHOOSE(m_identity,SHET!AP362, SPTL!AP362, NGET!AP362))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ362, SPTL!AQ362, NGET!AQ362))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR362, SPTL!AR362, NGET!AR362))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS362, SPTL!AS362, NGET!AS362))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT362, SPTL!AT362, NGET!AT362))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E363, SPTL!E363, NGET!E363))","v":"Spare PCD 2"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H363, SPTL!H363, NGET!H363))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP363, SPTL!AP363, NGET!AP363))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ363, SPTL!AQ363, NGET!AQ363))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR363, SPTL!AR363, NGET!AR363))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS363, SPTL!AS363, NGET!AS363))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT363, SPTL!AT363, NGET!AT363))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E364, SPTL!E364, NGET!E364))","v":"Spare PCD 2"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H364, SPTL!H364, NGET!H364))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP364, SPTL!AP364, NGET!AP364))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ364, SPTL!AQ364, NGET!AQ364))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR364, SPTL!AR364, NGET!AR364))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS364, SPTL!AS364, NGET!AS364))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT364, SPTL!AT364, NGET!AT364))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E365, SPTL!E365, NGET!E365))","v":"Spare PCD 2"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H365, SPTL!H365, NGET!H365))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP365, SPTL!AP365, NGET!AP365))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ365, SPTL!AQ365, NGET!AQ365))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR365, SPTL!AR365, NGET!AR365))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS365, SPTL!AS365, NGET!AS365))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT365, SPTL!AT365, NGET!AT365))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E366, SPTL!E366, NGET!E366))","v":"Spare PCD 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H366, SPTL!H366, NGET!H366))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP366, SPTL!AP366, NGET!AP366))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ366, SPTL!AQ366, NGET!AQ366))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR366, SPTL!AR366, NGET!AR366))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS366, SPTL!AS366, NGET!AS366))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT366, SPTL!AT366, NGET!AT366))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E367, SPTL!E367, NGET!E367))","v":"Spare PCD 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H367, SPTL!H367, NGET!H367))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP367, SPTL!AP367, NGET!AP367))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ367, SPTL!AQ367, NGET!AQ367))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR367, SPTL!AR367, NGET!AR367))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS367, SPTL!AS367, NGET!AS367))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT367, SPTL!AT367, NGET!AT367))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E368, SPTL!E368, NGET!E368))","v":"Spare PCD 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H368, SPTL!H368, NGET!H368))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP368, SPTL!AP368, NGET!AP368))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ368, SPTL!AQ368, NGET!AQ368))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR368, SPTL!AR368, NGET!AR368))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS368, SPTL!AS368, NGET!AS368))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT368, SPTL!AT368, NGET!AT368))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E369, SPTL!E369, NGET!E369))","v":"Spare PCD 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H369, SPTL!H369, NGET!H369))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP369, SPTL!AP369, NGET!AP369))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ369, SPTL!AQ369, NGET!AQ369))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR369, SPTL!AR369, NGET!AR369))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS369, SPTL!AS369, NGET!AS369))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT369, SPTL!AT369, NGET!AT369))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E370, SPTL!E370, NGET!E370))","v":"Spare PCD 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H370, SPTL!H370, NGET!H370))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP370, SPTL!AP370, NGET!AP370))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ370, SPTL!AQ370, NGET!AQ370))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR370, SPTL!AR370, NGET!AR370))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS370, SPTL!AS370, NGET!AS370))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT370, SPTL!AT370, NGET!AT370))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E371, SPTL!E371, NGET!E371))","v":"Spare PCD 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H371, SPTL!H371, NGET!H371))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP371, SPTL!AP371, NGET!AP371))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ371, SPTL!AQ371, NGET!AQ371))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR371, SPTL!AR371, NGET!AR371))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS371, SPTL!AS371, NGET!AS371))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT371, SPTL!AT371, NGET!AT371))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E372, SPTL!E372, NGET!E372))","v":"Visual Impact Mitigation Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H372, SPTL!H372, NGET!H372))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.957690923863339,3.0492577494915984,4.8593581102763883,3.2880455424392157,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP372, SPTL!AP372, NGET!AP372))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ372, SPTL!AQ372, NGET!AQ372))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR372, SPTL!AR372, NGET!AR372))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS372, SPTL!AS372, NGET!AS372))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT372, SPTL!AT372, NGET!AT372))","v":1},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E373, SPTL!E373, NGET!E373))","v":"Visual Impact Mitigation Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H373, SPTL!H373, NGET!H373))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP373, SPTL!AP373, NGET!AP373))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ373, SPTL!AQ373, NGET!AQ373))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR373, SPTL!AR373, NGET!AR373))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS373, SPTL!AS373, NGET!AS373))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT373, SPTL!AT373, NGET!AT373))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E374, SPTL!E374, NGET!E374))","v":"Visual Impact Mitigation Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H374, SPTL!H374, NGET!H374))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP374, SPTL!AP374, NGET!AP374))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ374, SPTL!AQ374, NGET!AQ374))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR374, SPTL!AR374, NGET!AR374))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS374, SPTL!AS374, NGET!AS374))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT374, SPTL!AT374, NGET!AT374))","v":0},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E463, $E$22:$E$82, 0))","v":"TIM"},"RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E375, SPTL!E375, NGET!E375))","v":"Visual Impact Mitigation Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H375, SPTL!H375, NGET!H375))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP375, SPTL!AP375, NGET!AP375))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ375, SPTL!AQ375, NGET!AQ375))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR375, SPTL!AR375, NGET!AR375))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS375, SPTL!AS375, NGET!AS375))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT375, SPTL!AT375, NGET!AT375))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E376, SPTL!E376, NGET!E376))","v":"Visual Impact Mitigation Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H376, SPTL!H376, NGET!H376))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP376, SPTL!AP376, NGET!AP376))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ376, SPTL!AQ376, NGET!AQ376))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR376, SPTL!AR376, NGET!AR376))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS376, SPTL!AS376, NGET!AS376))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT376, SPTL!AT376, NGET!AT376))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E377, SPTL!E377, NGET!E377))","v":"Visual Impact Mitigation Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H377, SPTL!H377, NGET!H377))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP377, SPTL!AP377, NGET!AP377))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ377, SPTL!AQ377, NGET!AQ377))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR377, SPTL!AR377, NGET!AR377))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS377, SPTL!AS377, NGET!AS377))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT377, SPTL!AT377, NGET!AT377))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E378, SPTL!E378, NGET!E378))","v":"Large Onshore Transmission Investment Re-opener Project 2 - Shetland"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H378, SPTL!H378, NGET!H378))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189.35673465807571,158.36475143212954,97.799435546050162,22.505346074503194,5.3471280072914595,null,{"$f":"(CHOOSE(m_identity,SHET!AP378, SPTL!AP378, NGET!AP378))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ378, SPTL!AQ378, NGET!AQ378))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR378, SPTL!AR378, NGET!AR378))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS378, SPTL!AS378, NGET!AS378))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT378, SPTL!AT378, NGET!AT378))","v":1},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E379, SPTL!E379, NGET!E379))","v":"Large Onshore Transmission Investment Re-opener Project 2 - Shetland"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H379, SPTL!H379, NGET!H379))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP379, SPTL!AP379, NGET!AP379))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ379, SPTL!AQ379, NGET!AQ379))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR379, SPTL!AR379, NGET!AR379))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS379, SPTL!AS379, NGET!AS379))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT379, SPTL!AT379, NGET!AT379))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E380, SPTL!E380, NGET!E380))","v":"Large Onshore Transmission Investment Re-opener Project 2 - Shetland"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H380, SPTL!H380, NGET!H380))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP380, SPTL!AP380, NGET!AP380))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ380, SPTL!AQ380, NGET!AQ380))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR380, SPTL!AR380, NGET!AR380))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS380, SPTL!AS380, NGET!AS380))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT380, SPTL!AT380, NGET!AT380))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E381, SPTL!E381, NGET!E381))","v":"Large Onshore Transmission Investment Re-opener Project 2 - Shetland"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H381, SPTL!H381, NGET!H381))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP381, SPTL!AP381, NGET!AP381))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ381, SPTL!AQ381, NGET!AQ381))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR381, SPTL!AR381, NGET!AR381))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS381, SPTL!AS381, NGET!AS381))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT381, SPTL!AT381, NGET!AT381))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E382, SPTL!E382, NGET!E382))","v":"Large Onshore Transmission Investment Re-opener Project 2 - Shetland"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H382, SPTL!H382, NGET!H382))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP382, SPTL!AP382, NGET!AP382))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ382, SPTL!AQ382, NGET!AQ382))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR382, SPTL!AR382, NGET!AR382))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS382, SPTL!AS382, NGET!AS382))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT382, SPTL!AT382, NGET!AT382))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E383, SPTL!E383, NGET!E383))","v":"Large Onshore Transmission Investment Re-opener Project 2 - Shetland"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H383, SPTL!H383, NGET!H383))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP383, SPTL!AP383, NGET!AP383))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ383, SPTL!AQ383, NGET!AQ383))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR383, SPTL!AR383, NGET!AR383))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS383, SPTL!AS383, NGET!AS383))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT383, SPTL!AT383, NGET!AT383))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E384, SPTL!E384, NGET!E384))","v":"Large Onshore Transmission Investment Re-opener Project 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H384, SPTL!H384, NGET!H384))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.512492900128597E-17,0,105.39182734782784,110.72289074006453,53.27350270466183,null,{"$f":"(CHOOSE(m_identity,SHET!AP384, SPTL!AP384, NGET!AP384))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ384, SPTL!AQ384, NGET!AQ384))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR384, SPTL!AR384, NGET!AR384))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS384, SPTL!AS384, NGET!AS384))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT384, SPTL!AT384, NGET!AT384))","v":1},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E385, SPTL!E385, NGET!E385))","v":"Large Onshore Transmission Investment Re-opener Project 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H385, SPTL!H385, NGET!H385))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP385, SPTL!AP385, NGET!AP385))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ385, SPTL!AQ385, NGET!AQ385))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR385, SPTL!AR385, NGET!AR385))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS385, SPTL!AS385, NGET!AS385))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT385, SPTL!AT385, NGET!AT385))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E386, SPTL!E386, NGET!E386))","v":"Large Onshore Transmission Investment Re-opener Project 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H386, SPTL!H386, NGET!H386))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP386, SPTL!AP386, NGET!AP386))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ386, SPTL!AQ386, NGET!AQ386))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR386, SPTL!AR386, NGET!AR386))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS386, SPTL!AS386, NGET!AS386))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT386, SPTL!AT386, NGET!AT386))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E387, SPTL!E387, NGET!E387))","v":"Large Onshore Transmission Investment Re-opener Project 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H387, SPTL!H387, NGET!H387))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP387, SPTL!AP387, NGET!AP387))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ387, SPTL!AQ387, NGET!AQ387))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR387, SPTL!AR387, NGET!AR387))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS387, SPTL!AS387, NGET!AS387))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT387, SPTL!AT387, NGET!AT387))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E388, SPTL!E388, NGET!E388))","v":"Large Onshore Transmission Investment Re-opener Project 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H388, SPTL!H388, NGET!H388))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP388, SPTL!AP388, NGET!AP388))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ388, SPTL!AQ388, NGET!AQ388))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR388, SPTL!AR388, NGET!AR388))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS388, SPTL!AS388, NGET!AS388))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT388, SPTL!AT388, NGET!AT388))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E389, SPTL!E389, NGET!E389))","v":"Large Onshore Transmission Investment Re-opener Project 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H389, SPTL!H389, NGET!H389))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP389, SPTL!AP389, NGET!AP389))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ389, SPTL!AQ389, NGET!AQ389))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR389, SPTL!AR389, NGET!AR389))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS389, SPTL!AS389, NGET!AS389))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT389, SPTL!AT389, NGET!AT389))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E390, SPTL!E390, NGET!E390))","v":"Large Onshore Transmission Investment Re-opener Project 4"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H390, SPTL!H390, NGET!H390))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2574843447890665,3.6838229353809822,92.410665763375391,151.95502074463602,57.692936960415224,null,{"$f":"(CHOOSE(m_identity,SHET!AP390, SPTL!AP390, NGET!AP390))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ390, SPTL!AQ390, NGET!AQ390))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR390, SPTL!AR390, NGET!AR390))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS390, SPTL!AS390, NGET!AS390))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT390, SPTL!AT390, NGET!AT390))","v":1},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E391, SPTL!E391, NGET!E391))","v":"Large Onshore Transmission Investment Re-opener Project 4"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H391, SPTL!H391, NGET!H391))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP391, SPTL!AP391, NGET!AP391))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ391, SPTL!AQ391, NGET!AQ391))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR391, SPTL!AR391, NGET!AR391))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS391, SPTL!AS391, NGET!AS391))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT391, SPTL!AT391, NGET!AT391))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E392, SPTL!E392, NGET!E392))","v":"Large Onshore Transmission Investment Re-opener Project 4"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H392, SPTL!H392, NGET!H392))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP392, SPTL!AP392, NGET!AP392))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ392, SPTL!AQ392, NGET!AQ392))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR392, SPTL!AR392, NGET!AR392))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS392, SPTL!AS392, NGET!AS392))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT392, SPTL!AT392, NGET!AT392))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E393, SPTL!E393, NGET!E393))","v":"Large Onshore Transmission Investment Re-opener Project 4"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H393, SPTL!H393, NGET!H393))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP393, SPTL!AP393, NGET!AP393))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ393, SPTL!AQ393, NGET!AQ393))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR393, SPTL!AR393, NGET!AR393))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS393, SPTL!AS393, NGET!AS393))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT393, SPTL!AT393, NGET!AT393))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E394, SPTL!E394, NGET!E394))","v":"Large Onshore Transmission Investment Re-opener Project 4"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H394, SPTL!H394, NGET!H394))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP394, SPTL!AP394, NGET!AP394))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ394, SPTL!AQ394, NGET!AQ394))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR394, SPTL!AR394, NGET!AR394))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS394, SPTL!AS394, NGET!AS394))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT394, SPTL!AT394, NGET!AT394))","v":0},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E483, $E$22:$E$82, 0))","v":"TIM"},"RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E395, SPTL!E395, NGET!E395))","v":"Large Onshore Transmission Investment Re-opener Project 4"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H395, SPTL!H395, NGET!H395))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP395, SPTL!AP395, NGET!AP395))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ395, SPTL!AQ395, NGET!AQ395))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR395, SPTL!AR395, NGET!AR395))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS395, SPTL!AS395, NGET!AS395))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT395, SPTL!AT395, NGET!AT395))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E396, SPTL!E396, NGET!E396))","v":"Large Onshore Transmission Investment Re-opener Project 5"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H396, SPTL!H396, NGET!H396))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.5891321133882359,87.497941883939575,127.52525306571819,null,{"$f":"(CHOOSE(m_identity,SHET!AP396, SPTL!AP396, NGET!AP396))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ396, SPTL!AQ396, NGET!AQ396))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR396, SPTL!AR396, NGET!AR396))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS396, SPTL!AS396, NGET!AS396))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT396, SPTL!AT396, NGET!AT396))","v":1},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E397, SPTL!E397, NGET!E397))","v":"Large Onshore Transmission Investment Re-opener Project 5"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H397, SPTL!H397, NGET!H397))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP397, SPTL!AP397, NGET!AP397))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ397, SPTL!AQ397, NGET!AQ397))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR397, SPTL!AR397, NGET!AR397))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS397, SPTL!AS397, NGET!AS397))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT397, SPTL!AT397, NGET!AT397))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E398, SPTL!E398, NGET!E398))","v":"Large Onshore Transmission Investment Re-opener Project 5"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H398, SPTL!H398, NGET!H398))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP398, SPTL!AP398, NGET!AP398))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ398, SPTL!AQ398, NGET!AQ398))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR398, SPTL!AR398, NGET!AR398))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS398, SPTL!AS398, NGET!AS398))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT398, SPTL!AT398, NGET!AT398))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E399, SPTL!E399, NGET!E399))","v":"Large Onshore Transmission Investment Re-opener Project 5"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H399, SPTL!H399, NGET!H399))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP399, SPTL!AP399, NGET!AP399))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ399, SPTL!AQ399, NGET!AQ399))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR399, SPTL!AR399, NGET!AR399))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS399, SPTL!AS399, NGET!AS399))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT399, SPTL!AT399, NGET!AT399))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E400, SPTL!E400, NGET!E400))","v":"Large Onshore Transmission Investment Re-opener Project 5"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H400, SPTL!H400, NGET!H400))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP400, SPTL!AP400, NGET!AP400))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ400, SPTL!AQ400, NGET!AQ400))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR400, SPTL!AR400, NGET!AR400))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS400, SPTL!AS400, NGET!AS400))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT400, SPTL!AT400, NGET!AT400))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E401, SPTL!E401, NGET!E401))","v":"Large Onshore Transmission Investment Re-opener Project 5"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H401, SPTL!H401, NGET!H401))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP401, SPTL!AP401, NGET!AP401))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ401, SPTL!AQ401, NGET!AQ401))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR401, SPTL!AR401, NGET!AR401))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS401, SPTL!AS401, NGET!AS401))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT401, SPTL!AT401, NGET!AT401))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E402, SPTL!E402, NGET!E402))","v":"Large Onshore Transmission Investment Re-opener Project 6"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H402, SPTL!H402, NGET!H402))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP402, SPTL!AP402, NGET!AP402))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ402, SPTL!AQ402, NGET!AQ402))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR402, SPTL!AR402, NGET!AR402))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS402, SPTL!AS402, NGET!AS402))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT402, SPTL!AT402, NGET!AT402))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E403, SPTL!E403, NGET!E403))","v":"Large Onshore Transmission Investment Re-opener Project 6"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H403, SPTL!H403, NGET!H403))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP403, SPTL!AP403, NGET!AP403))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ403, SPTL!AQ403, NGET!AQ403))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR403, SPTL!AR403, NGET!AR403))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS403, SPTL!AS403, NGET!AS403))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT403, SPTL!AT403, NGET!AT403))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E404, SPTL!E404, NGET!E404))","v":"Large Onshore Transmission Investment Re-opener Project 6"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H404, SPTL!H404, NGET!H404))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP404, SPTL!AP404, NGET!AP404))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ404, SPTL!AQ404, NGET!AQ404))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR404, SPTL!AR404, NGET!AR404))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS404, SPTL!AS404, NGET!AS404))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT404, SPTL!AT404, NGET!AT404))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E405, SPTL!E405, NGET!E405))","v":"Large Onshore Transmission Investment Re-opener Project 6"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H405, SPTL!H405, NGET!H405))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP405, SPTL!AP405, NGET!AP405))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ405, SPTL!AQ405, NGET!AQ405))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR405, SPTL!AR405, NGET!AR405))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS405, SPTL!AS405, NGET!AS405))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT405, SPTL!AT405, NGET!AT405))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E406, SPTL!E406, NGET!E406))","v":"Large Onshore Transmission Investment Re-opener Project 6"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H406, SPTL!H406, NGET!H406))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP406, SPTL!AP406, NGET!AP406))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ406, SPTL!AQ406, NGET!AQ406))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR406, SPTL!AR406, NGET!AR406))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS406, SPTL!AS406, NGET!AS406))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT406, SPTL!AT406, NGET!AT406))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E407, SPTL!E407, NGET!E407))","v":"Large Onshore Transmission Investment Re-opener Project 6"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H407, SPTL!H407, NGET!H407))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP407, SPTL!AP407, NGET!AP407))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ407, SPTL!AQ407, NGET!AQ407))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR407, SPTL!AR407, NGET!AR407))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS407, SPTL!AS407, NGET!AS407))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT407, SPTL!AT407, NGET!AT407))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E408, SPTL!E408, NGET!E408))","v":"Large Onshore Transmission Investment Re-opener Project 7"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H408, SPTL!H408, NGET!H408))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP408, SPTL!AP408, NGET!AP408))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ408, SPTL!AQ408, NGET!AQ408))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR408, SPTL!AR408, NGET!AR408))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS408, SPTL!AS408, NGET!AS408))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT408, SPTL!AT408, NGET!AT408))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E409, SPTL!E409, NGET!E409))","v":"Large Onshore Transmission Investment Re-opener Project 7"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H409, SPTL!H409, NGET!H409))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP409, SPTL!AP409, NGET!AP409))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ409, SPTL!AQ409, NGET!AQ409))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR409, SPTL!AR409, NGET!AR409))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS409, SPTL!AS409, NGET!AS409))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT409, SPTL!AT409, NGET!AT409))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E410, SPTL!E410, NGET!E410))","v":"Large Onshore Transmission Investment Re-opener Project 7"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H410, SPTL!H410, NGET!H410))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP410, SPTL!AP410, NGET!AP410))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ410, SPTL!AQ410, NGET!AQ410))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR410, SPTL!AR410, NGET!AR410))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS410, SPTL!AS410, NGET!AS410))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT410, SPTL!AT410, NGET!AT410))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E411, SPTL!E411, NGET!E411))","v":"Large Onshore Transmission Investment Re-opener Project 7"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H411, SPTL!H411, NGET!H411))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP411, SPTL!AP411, NGET!AP411))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ411, SPTL!AQ411, NGET!AQ411))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR411, SPTL!AR411, NGET!AR411))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS411, SPTL!AS411, NGET!AS411))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT411, SPTL!AT411, NGET!AT411))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E412, SPTL!E412, NGET!E412))","v":"Large Onshore Transmission Investment Re-opener Project 7"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H412, SPTL!H412, NGET!H412))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP412, SPTL!AP412, NGET!AP412))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ412, SPTL!AQ412, NGET!AQ412))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR412, SPTL!AR412, NGET!AR412))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS412, SPTL!AS412, NGET!AS412))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT412, SPTL!AT412, NGET!AT412))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E413, SPTL!E413, NGET!E413))","v":"Large Onshore Transmission Investment Re-opener Project 7"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H413, SPTL!H413, NGET!H413))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP413, SPTL!AP413, NGET!AP413))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ413, SPTL!AQ413, NGET!AQ413))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR413, SPTL!AR413, NGET!AR413))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS413, SPTL!AS413, NGET!AS413))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT413, SPTL!AT413, NGET!AT413))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E414, SPTL!E414, NGET!E414))","v":"Large Onshore Transmission Investment Re-opener Project 8"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H414, SPTL!H414, NGET!H414))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP414, SPTL!AP414, NGET!AP414))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ414, SPTL!AQ414, NGET!AQ414))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR414, SPTL!AR414, NGET!AR414))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS414, SPTL!AS414, NGET!AS414))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT414, SPTL!AT414, NGET!AT414))","v":0},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E503, $E$22:$E$82, 0))","v":"TIM"},"RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E415, SPTL!E415, NGET!E415))","v":"Large Onshore Transmission Investment Re-opener Project 8"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H415, SPTL!H415, NGET!H415))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP415, SPTL!AP415, NGET!AP415))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ415, SPTL!AQ415, NGET!AQ415))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR415, SPTL!AR415, NGET!AR415))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS415, SPTL!AS415, NGET!AS415))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT415, SPTL!AT415, NGET!AT415))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E416, SPTL!E416, NGET!E416))","v":"Large Onshore Transmission Investment Re-opener Project 8"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H416, SPTL!H416, NGET!H416))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP416, SPTL!AP416, NGET!AP416))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ416, SPTL!AQ416, NGET!AQ416))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR416, SPTL!AR416, NGET!AR416))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS416, SPTL!AS416, NGET!AS416))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT416, SPTL!AT416, NGET!AT416))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E417, SPTL!E417, NGET!E417))","v":"Large Onshore Transmission Investment Re-opener Project 8"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H417, SPTL!H417, NGET!H417))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP417, SPTL!AP417, NGET!AP417))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ417, SPTL!AQ417, NGET!AQ417))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR417, SPTL!AR417, NGET!AR417))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS417, SPTL!AS417, NGET!AS417))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT417, SPTL!AT417, NGET!AT417))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E418, SPTL!E418, NGET!E418))","v":"Large Onshore Transmission Investment Re-opener Project 8"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H418, SPTL!H418, NGET!H418))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP418, SPTL!AP418, NGET!AP418))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ418, SPTL!AQ418, NGET!AQ418))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR418, SPTL!AR418, NGET!AR418))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS418, SPTL!AS418, NGET!AS418))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT418, SPTL!AT418, NGET!AT418))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E419, SPTL!E419, NGET!E419))","v":"Large Onshore Transmission Investment Re-opener Project 8"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H419, SPTL!H419, NGET!H419))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP419, SPTL!AP419, NGET!AP419))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ419, SPTL!AQ419, NGET!AQ419))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR419, SPTL!AR419, NGET!AR419))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS419, SPTL!AS419, NGET!AS419))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT419, SPTL!AT419, NGET!AT419))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E420, SPTL!E420, NGET!E420))","v":"Large Onshore Transmission Investment Re-opener Project 9"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H420, SPTL!H420, NGET!H420))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP420, SPTL!AP420, NGET!AP420))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ420, SPTL!AQ420, NGET!AQ420))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR420, SPTL!AR420, NGET!AR420))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS420, SPTL!AS420, NGET!AS420))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT420, SPTL!AT420, NGET!AT420))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E421, SPTL!E421, NGET!E421))","v":"Large Onshore Transmission Investment Re-opener Project 9"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H421, SPTL!H421, NGET!H421))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP421, SPTL!AP421, NGET!AP421))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ421, SPTL!AQ421, NGET!AQ421))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR421, SPTL!AR421, NGET!AR421))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS421, SPTL!AS421, NGET!AS421))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT421, SPTL!AT421, NGET!AT421))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E422, SPTL!E422, NGET!E422))","v":"Large Onshore Transmission Investment Re-opener Project 9"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H422, SPTL!H422, NGET!H422))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP422, SPTL!AP422, NGET!AP422))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ422, SPTL!AQ422, NGET!AQ422))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR422, SPTL!AR422, NGET!AR422))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS422, SPTL!AS422, NGET!AS422))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT422, SPTL!AT422, NGET!AT422))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E423, SPTL!E423, NGET!E423))","v":"Large Onshore Transmission Investment Re-opener Project 9"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H423, SPTL!H423, NGET!H423))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP423, SPTL!AP423, NGET!AP423))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ423, SPTL!AQ423, NGET!AQ423))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR423, SPTL!AR423, NGET!AR423))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS423, SPTL!AS423, NGET!AS423))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT423, SPTL!AT423, NGET!AT423))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E424, SPTL!E424, NGET!E424))","v":"Large Onshore Transmission Investment Re-opener Project 9"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H424, SPTL!H424, NGET!H424))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP424, SPTL!AP424, NGET!AP424))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ424, SPTL!AQ424, NGET!AQ424))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR424, SPTL!AR424, NGET!AR424))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS424, SPTL!AS424, NGET!AS424))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT424, SPTL!AT424, NGET!AT424))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E425, SPTL!E425, NGET!E425))","v":"Large Onshore Transmission Investment Re-opener Project 9"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H425, SPTL!H425, NGET!H425))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP425, SPTL!AP425, NGET!AP425))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ425, SPTL!AQ425, NGET!AQ425))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR425, SPTL!AR425, NGET!AR425))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS425, SPTL!AS425, NGET!AS425))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT425, SPTL!AT425, NGET!AT425))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E426, SPTL!E426, NGET!E426))","v":"Large Onshore Transmission Investment Re-opener Project 10"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H426, SPTL!H426, NGET!H426))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AP$22:AP$82, MATCH($E515, $E$22:$E$82, 0)) * AV515","v":0},{"$f":"INDEX(AQ$22:AQ$82, MATCH($E515, $E$22:$E$82, 0)) * AW515","v":0},{"$f":"INDEX(AR$22:AR$82, MATCH($E515, $E$22:$E$82, 0)) * AX515","v":0},{"$f":"INDEX(AS$22:AS$82, MATCH($E515, $E$22:$E$82, 0)) * AY515","v":0},{"$f":"INDEX(AT$22:AT$82, MATCH($E515, $E$22:$E$82, 0)) * AZ515","v":0},null,{"$f":"(CHOOSE(m_identity,SHET!AP426, SPTL!AP426, NGET!AP426))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ426, SPTL!AQ426, NGET!AQ426))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR426, SPTL!AR426, NGET!AR426))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS426, SPTL!AS426, NGET!AS426))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT426, SPTL!AT426, NGET!AT426))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E427, SPTL!E427, NGET!E427))","v":"Large Onshore Transmission Investment Re-opener Project 10"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H427, SPTL!H427, NGET!H427))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP427, SPTL!AP427, NGET!AP427))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ427, SPTL!AQ427, NGET!AQ427))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR427, SPTL!AR427, NGET!AR427))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS427, SPTL!AS427, NGET!AS427))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT427, SPTL!AT427, NGET!AT427))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E428, SPTL!E428, NGET!E428))","v":"Large Onshore Transmission Investment Re-opener Project 10"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H428, SPTL!H428, NGET!H428))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP428, SPTL!AP428, NGET!AP428))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ428, SPTL!AQ428, NGET!AQ428))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR428, SPTL!AR428, NGET!AR428))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS428, SPTL!AS428, NGET!AS428))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT428, SPTL!AT428, NGET!AT428))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E429, SPTL!E429, NGET!E429))","v":"Large Onshore Transmission Investment Re-opener Project 10"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H429, SPTL!H429, NGET!H429))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP429, SPTL!AP429, NGET!AP429))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ429, SPTL!AQ429, NGET!AQ429))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR429, SPTL!AR429, NGET!AR429))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS429, SPTL!AS429, NGET!AS429))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT429, SPTL!AT429, NGET!AT429))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E430, SPTL!E430, NGET!E430))","v":"Large Onshore Transmission Investment Re-opener Project 10"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H430, SPTL!H430, NGET!H430))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP430, SPTL!AP430, NGET!AP430))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ430, SPTL!AQ430, NGET!AQ430))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR430, SPTL!AR430, NGET!AR430))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS430, SPTL!AS430, NGET!AS430))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT430, SPTL!AT430, NGET!AT430))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E431, SPTL!E431, NGET!E431))","v":"Large Onshore Transmission Investment Re-opener Project 10"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H431, SPTL!H431, NGET!H431))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP431, SPTL!AP431, NGET!AP431))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ431, SPTL!AQ431, NGET!AQ431))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR431, SPTL!AR431, NGET!AR431))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS431, SPTL!AS431, NGET!AS431))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT431, SPTL!AT431, NGET!AT431))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E432, SPTL!E432, NGET!E432))","v":"Generation Connections volume driver"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H432, SPTL!H432, NGET!H432))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.262575000000002,37.716549999999998,46.681574999999995,44.025625000000005,27.074950000000001,null,{"$f":"(CHOOSE(m_identity,SHET!AP432, SPTL!AP432, NGET!AP432))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ432, SPTL!AQ432, NGET!AQ432))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR432, SPTL!AR432, NGET!AR432))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS432, SPTL!AS432, NGET!AS432))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT432, SPTL!AT432, NGET!AT432))","v":1},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E433, SPTL!E433, NGET!E433))","v":"Generation Connections volume driver"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H433, SPTL!H433, NGET!H433))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP433, SPTL!AP433, NGET!AP433))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ433, SPTL!AQ433, NGET!AQ433))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR433, SPTL!AR433, NGET!AR433))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS433, SPTL!AS433, NGET!AS433))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT433, SPTL!AT433, NGET!AT433))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E434, SPTL!E434, NGET!E434))","v":"Generation Connections volume driver"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H434, SPTL!H434, NGET!H434))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP434, SPTL!AP434, NGET!AP434))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ434, SPTL!AQ434, NGET!AQ434))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR434, SPTL!AR434, NGET!AR434))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS434, SPTL!AS434, NGET!AS434))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT434, SPTL!AT434, NGET!AT434))","v":0},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E523, $E$22:$E$82, 0))","v":"TIM"},"RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E435, SPTL!E435, NGET!E435))","v":"Generation Connections volume driver"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H435, SPTL!H435, NGET!H435))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP435, SPTL!AP435, NGET!AP435))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ435, SPTL!AQ435, NGET!AQ435))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR435, SPTL!AR435, NGET!AR435))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS435, SPTL!AS435, NGET!AS435))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT435, SPTL!AT435, NGET!AT435))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E436, SPTL!E436, NGET!E436))","v":"Generation Connections volume driver"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H436, SPTL!H436, NGET!H436))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP436, SPTL!AP436, NGET!AP436))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ436, SPTL!AQ436, NGET!AQ436))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR436, SPTL!AR436, NGET!AR436))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS436, SPTL!AS436, NGET!AS436))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT436, SPTL!AT436, NGET!AT436))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E437, SPTL!E437, NGET!E437))","v":"Generation Connections volume driver"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H437, SPTL!H437, NGET!H437))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP437, SPTL!AP437, NGET!AP437))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ437, SPTL!AQ437, NGET!AQ437))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR437, SPTL!AR437, NGET!AR437))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS437, SPTL!AS437, NGET!AS437))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT437, SPTL!AT437, NGET!AT437))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E438, SPTL!E438, NGET!E438))","v":"Demand Connections volume driver (SPTL and NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H438, SPTL!H438, NGET!H438))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP438, SPTL!AP438, NGET!AP438))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ438, SPTL!AQ438, NGET!AQ438))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR438, SPTL!AR438, NGET!AR438))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS438, SPTL!AS438, NGET!AS438))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT438, SPTL!AT438, NGET!AT438))","v":1},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E439, SPTL!E439, NGET!E439))","v":"Demand Connections volume driver (SPTL and NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H439, SPTL!H439, NGET!H439))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP439, SPTL!AP439, NGET!AP439))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ439, SPTL!AQ439, NGET!AQ439))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR439, SPTL!AR439, NGET!AR439))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS439, SPTL!AS439, NGET!AS439))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT439, SPTL!AT439, NGET!AT439))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E440, SPTL!E440, NGET!E440))","v":"Demand Connections volume driver (SPTL and NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H440, SPTL!H440, NGET!H440))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP440, SPTL!AP440, NGET!AP440))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ440, SPTL!AQ440, NGET!AQ440))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR440, SPTL!AR440, NGET!AR440))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS440, SPTL!AS440, NGET!AS440))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT440, SPTL!AT440, NGET!AT440))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E441, SPTL!E441, NGET!E441))","v":"Demand Connections volume driver (SPTL and NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H441, SPTL!H441, NGET!H441))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP441, SPTL!AP441, NGET!AP441))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ441, SPTL!AQ441, NGET!AQ441))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR441, SPTL!AR441, NGET!AR441))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS441, SPTL!AS441, NGET!AS441))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT441, SPTL!AT441, NGET!AT441))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E442, SPTL!E442, NGET!E442))","v":"Demand Connections volume driver (SPTL and NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H442, SPTL!H442, NGET!H442))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP442, SPTL!AP442, NGET!AP442))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ442, SPTL!AQ442, NGET!AQ442))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR442, SPTL!AR442, NGET!AR442))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS442, SPTL!AS442, NGET!AS442))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT442, SPTL!AT442, NGET!AT442))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E443, SPTL!E443, NGET!E443))","v":"Demand Connections volume driver (SPTL and NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H443, SPTL!H443, NGET!H443))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP443, SPTL!AP443, NGET!AP443))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ443, SPTL!AQ443, NGET!AQ443))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR443, SPTL!AR443, NGET!AR443))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS443, SPTL!AS443, NGET!AS443))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT443, SPTL!AT443, NGET!AT443))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E444, SPTL!E444, NGET!E444))","v":"Net zero Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H444, SPTL!H444, NGET!H444))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP444, SPTL!AP444, NGET!AP444))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ444, SPTL!AQ444, NGET!AQ444))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR444, SPTL!AR444, NGET!AR444))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS444, SPTL!AS444, NGET!AS444))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT444, SPTL!AT444, NGET!AT444))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E445, SPTL!E445, NGET!E445))","v":"Net zero Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H445, SPTL!H445, NGET!H445))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP445, SPTL!AP445, NGET!AP445))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ445, SPTL!AQ445, NGET!AQ445))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR445, SPTL!AR445, NGET!AR445))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS445, SPTL!AS445, NGET!AS445))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT445, SPTL!AT445, NGET!AT445))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E446, SPTL!E446, NGET!E446))","v":"Net zero Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H446, SPTL!H446, NGET!H446))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP446, SPTL!AP446, NGET!AP446))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ446, SPTL!AQ446, NGET!AQ446))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR446, SPTL!AR446, NGET!AR446))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS446, SPTL!AS446, NGET!AS446))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT446, SPTL!AT446, NGET!AT446))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E447, SPTL!E447, NGET!E447))","v":"Net zero Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H447, SPTL!H447, NGET!H447))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP447, SPTL!AP447, NGET!AP447))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ447, SPTL!AQ447, NGET!AQ447))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR447, SPTL!AR447, NGET!AR447))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS447, SPTL!AS447, NGET!AS447))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT447, SPTL!AT447, NGET!AT447))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E448, SPTL!E448, NGET!E448))","v":"Net zero Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H448, SPTL!H448, NGET!H448))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP448, SPTL!AP448, NGET!AP448))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ448, SPTL!AQ448, NGET!AQ448))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR448, SPTL!AR448, NGET!AR448))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS448, SPTL!AS448, NGET!AS448))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT448, SPTL!AT448, NGET!AT448))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E449, SPTL!E449, NGET!E449))","v":"Net zero Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H449, SPTL!H449, NGET!H449))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP449, SPTL!AP449, NGET!AP449))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ449, SPTL!AQ449, NGET!AQ449))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR449, SPTL!AR449, NGET!AR449))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS449, SPTL!AS449, NGET!AS449))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT449, SPTL!AT449, NGET!AT449))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E450, SPTL!E450, NGET!E450))","v":"Coordinated adjustment mechanism Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H450, SPTL!H450, NGET!H450))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP450, SPTL!AP450, NGET!AP450))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ450, SPTL!AQ450, NGET!AQ450))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR450, SPTL!AR450, NGET!AR450))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS450, SPTL!AS450, NGET!AS450))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT450, SPTL!AT450, NGET!AT450))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E451, SPTL!E451, NGET!E451))","v":"Coordinated adjustment mechanism Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H451, SPTL!H451, NGET!H451))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP451, SPTL!AP451, NGET!AP451))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ451, SPTL!AQ451, NGET!AQ451))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR451, SPTL!AR451, NGET!AR451))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS451, SPTL!AS451, NGET!AS451))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT451, SPTL!AT451, NGET!AT451))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E452, SPTL!E452, NGET!E452))","v":"Coordinated adjustment mechanism Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H452, SPTL!H452, NGET!H452))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP452, SPTL!AP452, NGET!AP452))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ452, SPTL!AQ452, NGET!AQ452))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR452, SPTL!AR452, NGET!AR452))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS452, SPTL!AS452, NGET!AS452))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT452, SPTL!AT452, NGET!AT452))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E453, SPTL!E453, NGET!E453))","v":"Coordinated adjustment mechanism Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H453, SPTL!H453, NGET!H453))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP453, SPTL!AP453, NGET!AP453))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ453, SPTL!AQ453, NGET!AQ453))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR453, SPTL!AR453, NGET!AR453))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS453, SPTL!AS453, NGET!AS453))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT453, SPTL!AT453, NGET!AT453))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E454, SPTL!E454, NGET!E454))","v":"Coordinated adjustment mechanism Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H454, SPTL!H454, NGET!H454))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP454, SPTL!AP454, NGET!AP454))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ454, SPTL!AQ454, NGET!AQ454))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR454, SPTL!AR454, NGET!AR454))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS454, SPTL!AS454, NGET!AS454))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT454, SPTL!AT454, NGET!AT454))","v":0},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E543, $E$22:$E$82, 0))","v":"TIM"},"RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E455, SPTL!E455, NGET!E455))","v":"Coordinated adjustment mechanism Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H455, SPTL!H455, NGET!H455))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP455, SPTL!AP455, NGET!AP455))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ455, SPTL!AQ455, NGET!AQ455))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR455, SPTL!AR455, NGET!AR455))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS455, SPTL!AS455, NGET!AS455))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT455, SPTL!AT455, NGET!AT455))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E456, SPTL!E456, NGET!E456))","v":"Medium Sized Investment Projects Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H456, SPTL!H456, NGET!H456))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9773274706963284,6.4306293750725816,43.703173029011573,70.619596970110635,39.204095704907822,null,{"$f":"(CHOOSE(m_identity,SHET!AP456, SPTL!AP456, NGET!AP456))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ456, SPTL!AQ456, NGET!AQ456))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR456, SPTL!AR456, NGET!AR456))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS456, SPTL!AS456, NGET!AS456))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT456, SPTL!AT456, NGET!AT456))","v":1},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E457, SPTL!E457, NGET!E457))","v":"Medium Sized Investment Projects Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H457, SPTL!H457, NGET!H457))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP457, SPTL!AP457, NGET!AP457))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ457, SPTL!AQ457, NGET!AQ457))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR457, SPTL!AR457, NGET!AR457))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS457, SPTL!AS457, NGET!AS457))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT457, SPTL!AT457, NGET!AT457))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E458, SPTL!E458, NGET!E458))","v":"Medium Sized Investment Projects Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H458, SPTL!H458, NGET!H458))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP458, SPTL!AP458, NGET!AP458))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ458, SPTL!AQ458, NGET!AQ458))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR458, SPTL!AR458, NGET!AR458))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS458, SPTL!AS458, NGET!AS458))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT458, SPTL!AT458, NGET!AT458))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E459, SPTL!E459, NGET!E459))","v":"Medium Sized Investment Projects Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H459, SPTL!H459, NGET!H459))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP459, SPTL!AP459, NGET!AP459))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ459, SPTL!AQ459, NGET!AQ459))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR459, SPTL!AR459, NGET!AR459))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS459, SPTL!AS459, NGET!AS459))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT459, SPTL!AT459, NGET!AT459))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E460, SPTL!E460, NGET!E460))","v":"Medium Sized Investment Projects Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H460, SPTL!H460, NGET!H460))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP460, SPTL!AP460, NGET!AP460))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ460, SPTL!AQ460, NGET!AQ460))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR460, SPTL!AR460, NGET!AR460))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS460, SPTL!AS460, NGET!AS460))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT460, SPTL!AT460, NGET!AT460))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E461, SPTL!E461, NGET!E461))","v":"Medium Sized Investment Projects Re-opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H461, SPTL!H461, NGET!H461))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP461, SPTL!AP461, NGET!AP461))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ461, SPTL!AQ461, NGET!AQ461))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR461, SPTL!AR461, NGET!AR461))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS461, SPTL!AS461, NGET!AS461))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT461, SPTL!AT461, NGET!AT461))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E462, SPTL!E462, NGET!E462))","v":"SF6 asset intervention Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H462, SPTL!H462, NGET!H462))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP462, SPTL!AP462, NGET!AP462))","v":0.9},{"$f":"(CHOOSE(m_identity,SHET!AQ462, SPTL!AQ462, NGET!AQ462))","v":0.9},{"$f":"(CHOOSE(m_identity,SHET!AR462, SPTL!AR462, NGET!AR462))","v":0.9},{"$f":"(CHOOSE(m_identity,SHET!AS462, SPTL!AS462, NGET!AS462))","v":0.9},{"$f":"(CHOOSE(m_identity,SHET!AT462, SPTL!AT462, NGET!AT462))","v":0.9},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E463, SPTL!E463, NGET!E463))","v":"SF6 asset intervention Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H463, SPTL!H463, NGET!H463))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP463, SPTL!AP463, NGET!AP463))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ463, SPTL!AQ463, NGET!AQ463))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR463, SPTL!AR463, NGET!AR463))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS463, SPTL!AS463, NGET!AS463))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT463, SPTL!AT463, NGET!AT463))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E464, SPTL!E464, NGET!E464))","v":"SF6 asset intervention Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H464, SPTL!H464, NGET!H464))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP464, SPTL!AP464, NGET!AP464))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ464, SPTL!AQ464, NGET!AQ464))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR464, SPTL!AR464, NGET!AR464))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS464, SPTL!AS464, NGET!AS464))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT464, SPTL!AT464, NGET!AT464))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E465, SPTL!E465, NGET!E465))","v":"SF6 asset intervention Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H465, SPTL!H465, NGET!H465))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP465, SPTL!AP465, NGET!AP465))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ465, SPTL!AQ465, NGET!AQ465))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR465, SPTL!AR465, NGET!AR465))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS465, SPTL!AS465, NGET!AS465))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT465, SPTL!AT465, NGET!AT465))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E466, SPTL!E466, NGET!E466))","v":"SF6 asset intervention Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H466, SPTL!H466, NGET!H466))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP466, SPTL!AP466, NGET!AP466))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AQ466, SPTL!AQ466, NGET!AQ466))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AR466, SPTL!AR466, NGET!AR466))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AS466, SPTL!AS466, NGET!AS466))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AT466, SPTL!AT466, NGET!AT466))","v":0.1},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E467, SPTL!E467, NGET!E467))","v":"SF6 asset intervention Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H467, SPTL!H467, NGET!H467))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP467, SPTL!AP467, NGET!AP467))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ467, SPTL!AQ467, NGET!AQ467))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR467, SPTL!AR467, NGET!AR467))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS467, SPTL!AS467, NGET!AS467))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT467, SPTL!AT467, NGET!AT467))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E468, SPTL!E468, NGET!E468))","v":"Subsea Cable Re-opener (SHET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H468, SPTL!H468, NGET!H468))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP468, SPTL!AP468, NGET!AP468))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ468, SPTL!AQ468, NGET!AQ468))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR468, SPTL!AR468, NGET!AR468))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS468, SPTL!AS468, NGET!AS468))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT468, SPTL!AT468, NGET!AT468))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E469, SPTL!E469, NGET!E469))","v":"Subsea Cable Re-opener (SHET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H469, SPTL!H469, NGET!H469))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP469, SPTL!AP469, NGET!AP469))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ469, SPTL!AQ469, NGET!AQ469))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR469, SPTL!AR469, NGET!AR469))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS469, SPTL!AS469, NGET!AS469))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT469, SPTL!AT469, NGET!AT469))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E470, SPTL!E470, NGET!E470))","v":"Subsea Cable Re-opener (SHET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H470, SPTL!H470, NGET!H470))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP470, SPTL!AP470, NGET!AP470))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ470, SPTL!AQ470, NGET!AQ470))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR470, SPTL!AR470, NGET!AR470))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS470, SPTL!AS470, NGET!AS470))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT470, SPTL!AT470, NGET!AT470))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E471, SPTL!E471, NGET!E471))","v":"Subsea Cable Re-opener (SHET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H471, SPTL!H471, NGET!H471))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP471, SPTL!AP471, NGET!AP471))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ471, SPTL!AQ471, NGET!AQ471))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR471, SPTL!AR471, NGET!AR471))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS471, SPTL!AS471, NGET!AS471))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT471, SPTL!AT471, NGET!AT471))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E472, SPTL!E472, NGET!E472))","v":"Subsea Cable Re-opener (SHET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H472, SPTL!H472, NGET!H472))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP472, SPTL!AP472, NGET!AP472))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ472, SPTL!AQ472, NGET!AQ472))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR472, SPTL!AR472, NGET!AR472))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS472, SPTL!AS472, NGET!AS472))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT472, SPTL!AT472, NGET!AT472))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E473, SPTL!E473, NGET!E473))","v":"Subsea Cable Re-opener (SHET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H473, SPTL!H473, NGET!H473))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP473, SPTL!AP473, NGET!AP473))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ473, SPTL!AQ473, NGET!AQ473))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR473, SPTL!AR473, NGET!AR473))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS473, SPTL!AS473, NGET!AS473))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT473, SPTL!AT473, NGET!AT473))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E474, SPTL!E474, NGET!E474))","v":"Uncertain non-load related projects Re-opener (SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H474, SPTL!H474, NGET!H474))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP474, SPTL!AP474, NGET!AP474))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ474, SPTL!AQ474, NGET!AQ474))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR474, SPTL!AR474, NGET!AR474))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS474, SPTL!AS474, NGET!AS474))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT474, SPTL!AT474, NGET!AT474))","v":0},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E563, $E$22:$E$82, 0))","v":"TIM"},"RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E475, SPTL!E475, NGET!E475))","v":"Uncertain non-load related projects Re-opener (SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H475, SPTL!H475, NGET!H475))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP475, SPTL!AP475, NGET!AP475))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ475, SPTL!AQ475, NGET!AQ475))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR475, SPTL!AR475, NGET!AR475))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS475, SPTL!AS475, NGET!AS475))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT475, SPTL!AT475, NGET!AT475))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E476, SPTL!E476, NGET!E476))","v":"Uncertain non-load related projects Re-opener (SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H476, SPTL!H476, NGET!H476))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP476, SPTL!AP476, NGET!AP476))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ476, SPTL!AQ476, NGET!AQ476))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR476, SPTL!AR476, NGET!AR476))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS476, SPTL!AS476, NGET!AS476))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT476, SPTL!AT476, NGET!AT476))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E477, SPTL!E477, NGET!E477))","v":"Uncertain non-load related projects Re-opener (SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H477, SPTL!H477, NGET!H477))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP477, SPTL!AP477, NGET!AP477))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ477, SPTL!AQ477, NGET!AQ477))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR477, SPTL!AR477, NGET!AR477))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS477, SPTL!AS477, NGET!AS477))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT477, SPTL!AT477, NGET!AT477))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E478, SPTL!E478, NGET!E478))","v":"Uncertain non-load related projects Re-opener (SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H478, SPTL!H478, NGET!H478))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP478, SPTL!AP478, NGET!AP478))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ478, SPTL!AQ478, NGET!AQ478))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR478, SPTL!AR478, NGET!AR478))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS478, SPTL!AS478, NGET!AS478))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT478, SPTL!AT478, NGET!AT478))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E479, SPTL!E479, NGET!E479))","v":"Uncertain non-load related projects Re-opener (SPTL only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H479, SPTL!H479, NGET!H479))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP479, SPTL!AP479, NGET!AP479))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ479, SPTL!AQ479, NGET!AQ479))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR479, SPTL!AR479, NGET!AR479))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS479, SPTL!AS479, NGET!AS479))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT479, SPTL!AT479, NGET!AT479))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E480, SPTL!E480, NGET!E480))","v":"Non-operational IT Capex Reopener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H480, SPTL!H480, NGET!H480))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP480, SPTL!AP480, NGET!AP480))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ480, SPTL!AQ480, NGET!AQ480))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR480, SPTL!AR480, NGET!AR480))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS480, SPTL!AS480, NGET!AS480))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT480, SPTL!AT480, NGET!AT480))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E481, SPTL!E481, NGET!E481))","v":"Non-operational IT Capex Reopener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H481, SPTL!H481, NGET!H481))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP481, SPTL!AP481, NGET!AP481))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ481, SPTL!AQ481, NGET!AQ481))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR481, SPTL!AR481, NGET!AR481))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS481, SPTL!AS481, NGET!AS481))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT481, SPTL!AT481, NGET!AT481))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E482, SPTL!E482, NGET!E482))","v":"Non-operational IT Capex Reopener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H482, SPTL!H482, NGET!H482))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP482, SPTL!AP482, NGET!AP482))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ482, SPTL!AQ482, NGET!AQ482))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR482, SPTL!AR482, NGET!AR482))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS482, SPTL!AS482, NGET!AS482))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT482, SPTL!AT482, NGET!AT482))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E483, SPTL!E483, NGET!E483))","v":"Non-operational IT Capex Reopener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H483, SPTL!H483, NGET!H483))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP483, SPTL!AP483, NGET!AP483))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ483, SPTL!AQ483, NGET!AQ483))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR483, SPTL!AR483, NGET!AR483))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS483, SPTL!AS483, NGET!AS483))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT483, SPTL!AT483, NGET!AT483))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E484, SPTL!E484, NGET!E484))","v":"Non-operational IT Capex Reopener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H484, SPTL!H484, NGET!H484))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP484, SPTL!AP484, NGET!AP484))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ484, SPTL!AQ484, NGET!AQ484))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR484, SPTL!AR484, NGET!AR484))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS484, SPTL!AS484, NGET!AS484))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT484, SPTL!AT484, NGET!AT484))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E485, SPTL!E485, NGET!E485))","v":"Non-operational IT Capex Reopener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H485, SPTL!H485, NGET!H485))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP485, SPTL!AP485, NGET!AP485))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ485, SPTL!AQ485, NGET!AQ485))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR485, SPTL!AR485, NGET!AR485))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS485, SPTL!AS485, NGET!AS485))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT485, SPTL!AT485, NGET!AT485))","v":1},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E486, SPTL!E486, NGET!E486))","v":"Tyne Crossing Project Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H486, SPTL!H486, NGET!H486))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP486, SPTL!AP486, NGET!AP486))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ486, SPTL!AQ486, NGET!AQ486))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR486, SPTL!AR486, NGET!AR486))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS486, SPTL!AS486, NGET!AS486))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT486, SPTL!AT486, NGET!AT486))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E487, SPTL!E487, NGET!E487))","v":"Tyne Crossing Project Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H487, SPTL!H487, NGET!H487))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP487, SPTL!AP487, NGET!AP487))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ487, SPTL!AQ487, NGET!AQ487))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR487, SPTL!AR487, NGET!AR487))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS487, SPTL!AS487, NGET!AS487))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT487, SPTL!AT487, NGET!AT487))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E488, SPTL!E488, NGET!E488))","v":"Tyne Crossing Project Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H488, SPTL!H488, NGET!H488))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP488, SPTL!AP488, NGET!AP488))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ488, SPTL!AQ488, NGET!AQ488))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR488, SPTL!AR488, NGET!AR488))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS488, SPTL!AS488, NGET!AS488))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT488, SPTL!AT488, NGET!AT488))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E489, SPTL!E489, NGET!E489))","v":"Tyne Crossing Project Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H489, SPTL!H489, NGET!H489))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP489, SPTL!AP489, NGET!AP489))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ489, SPTL!AQ489, NGET!AQ489))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR489, SPTL!AR489, NGET!AR489))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS489, SPTL!AS489, NGET!AS489))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT489, SPTL!AT489, NGET!AT489))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E490, SPTL!E490, NGET!E490))","v":"Tyne Crossing Project Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H490, SPTL!H490, NGET!H490))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AP$22:AP$82, MATCH($E579, $E$22:$E$82, 0)) * AV579","v":0},{"$f":"INDEX(AQ$22:AQ$82, MATCH($E579, $E$22:$E$82, 0)) * AW579","v":0},{"$f":"INDEX(AR$22:AR$82, MATCH($E579, $E$22:$E$82, 0)) * AX579","v":0},{"$f":"INDEX(AS$22:AS$82, MATCH($E579, $E$22:$E$82, 0)) * AY579","v":0},{"$f":"INDEX(AT$22:AT$82, MATCH($E579, $E$22:$E$82, 0)) * AZ579","v":0},null,{"$f":"(CHOOSE(m_identity,SHET!AP490, SPTL!AP490, NGET!AP490))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ490, SPTL!AQ490, NGET!AQ490))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR490, SPTL!AR490, NGET!AR490))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS490, SPTL!AS490, NGET!AS490))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT490, SPTL!AT490, NGET!AT490))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E491, SPTL!E491, NGET!E491))","v":"Tyne Crossing Project Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H491, SPTL!H491, NGET!H491))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP491, SPTL!AP491, NGET!AP491))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ491, SPTL!AQ491, NGET!AQ491))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR491, SPTL!AR491, NGET!AR491))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS491, SPTL!AS491, NGET!AS491))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT491, SPTL!AT491, NGET!AT491))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E492, SPTL!E492, NGET!E492))","v":"Bengeworth Road GSP Project Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H492, SPTL!H492, NGET!H492))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP492, SPTL!AP492, NGET!AP492))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ492, SPTL!AQ492, NGET!AQ492))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR492, SPTL!AR492, NGET!AR492))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS492, SPTL!AS492, NGET!AS492))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT492, SPTL!AT492, NGET!AT492))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E493, SPTL!E493, NGET!E493))","v":"Bengeworth Road GSP Project Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H493, SPTL!H493, NGET!H493))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP493, SPTL!AP493, NGET!AP493))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ493, SPTL!AQ493, NGET!AQ493))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR493, SPTL!AR493, NGET!AR493))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS493, SPTL!AS493, NGET!AS493))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT493, SPTL!AT493, NGET!AT493))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E494, SPTL!E494, NGET!E494))","v":"Bengeworth Road GSP Project Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H494, SPTL!H494, NGET!H494))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP494, SPTL!AP494, NGET!AP494))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ494, SPTL!AQ494, NGET!AQ494))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR494, SPTL!AR494, NGET!AR494))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS494, SPTL!AS494, NGET!AS494))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT494, SPTL!AT494, NGET!AT494))","v":0},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E583, $E$22:$E$82, 0))","v":"TIM"},"RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E495, SPTL!E495, NGET!E495))","v":"Bengeworth Road GSP Project Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H495, SPTL!H495, NGET!H495))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP495, SPTL!AP495, NGET!AP495))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ495, SPTL!AQ495, NGET!AQ495))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR495, SPTL!AR495, NGET!AR495))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS495, SPTL!AS495, NGET!AS495))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT495, SPTL!AT495, NGET!AT495))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E496, SPTL!E496, NGET!E496))","v":"Bengeworth Road GSP Project Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H496, SPTL!H496, NGET!H496))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP496, SPTL!AP496, NGET!AP496))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ496, SPTL!AQ496, NGET!AQ496))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR496, SPTL!AR496, NGET!AR496))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS496, SPTL!AS496, NGET!AS496))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT496, SPTL!AT496, NGET!AT496))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E497, SPTL!E497, NGET!E497))","v":"Bengeworth Road GSP Project Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H497, SPTL!H497, NGET!H497))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP497, SPTL!AP497, NGET!AP497))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ497, SPTL!AQ497, NGET!AQ497))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR497, SPTL!AR497, NGET!AR497))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS497, SPTL!AS497, NGET!AS497))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT497, SPTL!AT497, NGET!AT497))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E498, SPTL!E498, NGET!E498))","v":"Civil Related Works Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H498, SPTL!H498, NGET!H498))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP498, SPTL!AP498, NGET!AP498))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ498, SPTL!AQ498, NGET!AQ498))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR498, SPTL!AR498, NGET!AR498))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS498, SPTL!AS498, NGET!AS498))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT498, SPTL!AT498, NGET!AT498))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E499, SPTL!E499, NGET!E499))","v":"Civil Related Works Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H499, SPTL!H499, NGET!H499))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP499, SPTL!AP499, NGET!AP499))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ499, SPTL!AQ499, NGET!AQ499))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR499, SPTL!AR499, NGET!AR499))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS499, SPTL!AS499, NGET!AS499))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT499, SPTL!AT499, NGET!AT499))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E500, SPTL!E500, NGET!E500))","v":"Civil Related Works Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H500, SPTL!H500, NGET!H500))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP500, SPTL!AP500, NGET!AP500))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ500, SPTL!AQ500, NGET!AQ500))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR500, SPTL!AR500, NGET!AR500))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS500, SPTL!AS500, NGET!AS500))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT500, SPTL!AT500, NGET!AT500))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E501, SPTL!E501, NGET!E501))","v":"Civil Related Works Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H501, SPTL!H501, NGET!H501))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP501, SPTL!AP501, NGET!AP501))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ501, SPTL!AQ501, NGET!AQ501))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR501, SPTL!AR501, NGET!AR501))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS501, SPTL!AS501, NGET!AS501))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT501, SPTL!AT501, NGET!AT501))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E502, SPTL!E502, NGET!E502))","v":"Civil Related Works Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H502, SPTL!H502, NGET!H502))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP502, SPTL!AP502, NGET!AP502))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ502, SPTL!AQ502, NGET!AQ502))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR502, SPTL!AR502, NGET!AR502))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS502, SPTL!AS502, NGET!AS502))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT502, SPTL!AT502, NGET!AT502))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E503, SPTL!E503, NGET!E503))","v":"Civil Related Works Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H503, SPTL!H503, NGET!H503))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP503, SPTL!AP503, NGET!AP503))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ503, SPTL!AQ503, NGET!AQ503))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR503, SPTL!AR503, NGET!AR503))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS503, SPTL!AS503, NGET!AS503))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT503, SPTL!AT503, NGET!AT503))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E504, SPTL!E504, NGET!E504))","v":"Tower Steelworks and Foundations Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H504, SPTL!H504, NGET!H504))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP504, SPTL!AP504, NGET!AP504))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ504, SPTL!AQ504, NGET!AQ504))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR504, SPTL!AR504, NGET!AR504))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS504, SPTL!AS504, NGET!AS504))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT504, SPTL!AT504, NGET!AT504))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E505, SPTL!E505, NGET!E505))","v":"Tower Steelworks and Foundations Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H505, SPTL!H505, NGET!H505))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP505, SPTL!AP505, NGET!AP505))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ505, SPTL!AQ505, NGET!AQ505))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR505, SPTL!AR505, NGET!AR505))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS505, SPTL!AS505, NGET!AS505))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT505, SPTL!AT505, NGET!AT505))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E506, SPTL!E506, NGET!E506))","v":"Tower Steelworks and Foundations Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H506, SPTL!H506, NGET!H506))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP506, SPTL!AP506, NGET!AP506))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ506, SPTL!AQ506, NGET!AQ506))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR506, SPTL!AR506, NGET!AR506))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS506, SPTL!AS506, NGET!AS506))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT506, SPTL!AT506, NGET!AT506))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E507, SPTL!E507, NGET!E507))","v":"Tower Steelworks and Foundations Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H507, SPTL!H507, NGET!H507))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP507, SPTL!AP507, NGET!AP507))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ507, SPTL!AQ507, NGET!AQ507))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR507, SPTL!AR507, NGET!AR507))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS507, SPTL!AS507, NGET!AS507))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT507, SPTL!AT507, NGET!AT507))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E508, SPTL!E508, NGET!E508))","v":"Tower Steelworks and Foundations Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H508, SPTL!H508, NGET!H508))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP508, SPTL!AP508, NGET!AP508))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ508, SPTL!AQ508, NGET!AQ508))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR508, SPTL!AR508, NGET!AR508))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS508, SPTL!AS508, NGET!AS508))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT508, SPTL!AT508, NGET!AT508))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E509, SPTL!E509, NGET!E509))","v":"Tower Steelworks and Foundations Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H509, SPTL!H509, NGET!H509))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP509, SPTL!AP509, NGET!AP509))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ509, SPTL!AQ509, NGET!AQ509))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR509, SPTL!AR509, NGET!AR509))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS509, SPTL!AS509, NGET!AS509))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT509, SPTL!AT509, NGET!AT509))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E510, SPTL!E510, NGET!E510))","v":"Wider Works Volume Driver (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H510, SPTL!H510, NGET!H510))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP510, SPTL!AP510, NGET!AP510))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ510, SPTL!AQ510, NGET!AQ510))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR510, SPTL!AR510, NGET!AR510))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS510, SPTL!AS510, NGET!AS510))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT510, SPTL!AT510, NGET!AT510))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E511, SPTL!E511, NGET!E511))","v":"Wider Works Volume Driver (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H511, SPTL!H511, NGET!H511))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP511, SPTL!AP511, NGET!AP511))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ511, SPTL!AQ511, NGET!AQ511))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR511, SPTL!AR511, NGET!AR511))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS511, SPTL!AS511, NGET!AS511))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT511, SPTL!AT511, NGET!AT511))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E512, SPTL!E512, NGET!E512))","v":"Wider Works Volume Driver (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H512, SPTL!H512, NGET!H512))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP512, SPTL!AP512, NGET!AP512))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ512, SPTL!AQ512, NGET!AQ512))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR512, SPTL!AR512, NGET!AR512))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS512, SPTL!AS512, NGET!AS512))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT512, SPTL!AT512, NGET!AT512))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E513, SPTL!E513, NGET!E513))","v":"Wider Works Volume Driver (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H513, SPTL!H513, NGET!H513))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP513, SPTL!AP513, NGET!AP513))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ513, SPTL!AQ513, NGET!AQ513))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR513, SPTL!AR513, NGET!AR513))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS513, SPTL!AS513, NGET!AS513))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT513, SPTL!AT513, NGET!AT513))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E514, SPTL!E514, NGET!E514))","v":"Wider Works Volume Driver (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H514, SPTL!H514, NGET!H514))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP514, SPTL!AP514, NGET!AP514))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ514, SPTL!AQ514, NGET!AQ514))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR514, SPTL!AR514, NGET!AR514))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS514, SPTL!AS514, NGET!AS514))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT514, SPTL!AT514, NGET!AT514))","v":0},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E603, $E$22:$E$82, 0))","v":"TIM"},"RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E515, SPTL!E515, NGET!E515))","v":"Wider Works Volume Driver (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H515, SPTL!H515, NGET!H515))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP515, SPTL!AP515, NGET!AP515))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ515, SPTL!AQ515, NGET!AQ515))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR515, SPTL!AR515, NGET!AR515))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS515, SPTL!AS515, NGET!AS515))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT515, SPTL!AT515, NGET!AT515))","v":0},null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E516, SPTL!E516, NGET!E516))","v":"Fibre Wrap Replacement Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H516, SPTL!H516, NGET!H516))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP516, SPTL!AP516, NGET!AP516))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ516, SPTL!AQ516, NGET!AQ516))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR516, SPTL!AR516, NGET!AR516))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS516, SPTL!AS516, NGET!AS516))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT516, SPTL!AT516, NGET!AT516))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E517, SPTL!E517, NGET!E517))","v":"Fibre Wrap Replacement Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H517, SPTL!H517, NGET!H517))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP517, SPTL!AP517, NGET!AP517))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ517, SPTL!AQ517, NGET!AQ517))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR517, SPTL!AR517, NGET!AR517))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS517, SPTL!AS517, NGET!AS517))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT517, SPTL!AT517, NGET!AT517))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E518, SPTL!E518, NGET!E518))","v":"Fibre Wrap Replacement Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H518, SPTL!H518, NGET!H518))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP518, SPTL!AP518, NGET!AP518))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ518, SPTL!AQ518, NGET!AQ518))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR518, SPTL!AR518, NGET!AR518))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS518, SPTL!AS518, NGET!AS518))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT518, SPTL!AT518, NGET!AT518))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E519, SPTL!E519, NGET!E519))","v":"Fibre Wrap Replacement Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H519, SPTL!H519, NGET!H519))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP519, SPTL!AP519, NGET!AP519))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ519, SPTL!AQ519, NGET!AQ519))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR519, SPTL!AR519, NGET!AR519))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS519, SPTL!AS519, NGET!AS519))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT519, SPTL!AT519, NGET!AT519))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E520, SPTL!E520, NGET!E520))","v":"Fibre Wrap Replacement Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H520, SPTL!H520, NGET!H520))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP520, SPTL!AP520, NGET!AP520))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ520, SPTL!AQ520, NGET!AQ520))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR520, SPTL!AR520, NGET!AR520))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS520, SPTL!AS520, NGET!AS520))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT520, SPTL!AT520, NGET!AT520))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E521, SPTL!E521, NGET!E521))","v":"Fibre Wrap Replacement Re-opener (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H521, SPTL!H521, NGET!H521))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP521, SPTL!AP521, NGET!AP521))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ521, SPTL!AQ521, NGET!AQ521))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR521, SPTL!AR521, NGET!AR521))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS521, SPTL!AS521, NGET!AS521))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT521, SPTL!AT521, NGET!AT521))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E522, SPTL!E522, NGET!E522))","v":"Access Reform Change Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H522, SPTL!H522, NGET!H522))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP522, SPTL!AP522, NGET!AP522))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ522, SPTL!AQ522, NGET!AQ522))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR522, SPTL!AR522, NGET!AR522))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS522, SPTL!AS522, NGET!AS522))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT522, SPTL!AT522, NGET!AT522))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E523, SPTL!E523, NGET!E523))","v":"Access Reform Change Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H523, SPTL!H523, NGET!H523))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP523, SPTL!AP523, NGET!AP523))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ523, SPTL!AQ523, NGET!AQ523))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR523, SPTL!AR523, NGET!AR523))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS523, SPTL!AS523, NGET!AS523))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT523, SPTL!AT523, NGET!AT523))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E524, SPTL!E524, NGET!E524))","v":"Access Reform Change Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H524, SPTL!H524, NGET!H524))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP524, SPTL!AP524, NGET!AP524))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ524, SPTL!AQ524, NGET!AQ524))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR524, SPTL!AR524, NGET!AR524))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS524, SPTL!AS524, NGET!AS524))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT524, SPTL!AT524, NGET!AT524))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E525, SPTL!E525, NGET!E525))","v":"Access Reform Change Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H525, SPTL!H525, NGET!H525))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP525, SPTL!AP525, NGET!AP525))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ525, SPTL!AQ525, NGET!AQ525))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR525, SPTL!AR525, NGET!AR525))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS525, SPTL!AS525, NGET!AS525))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT525, SPTL!AT525, NGET!AT525))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E526, SPTL!E526, NGET!E526))","v":"Access Reform Change Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H526, SPTL!H526, NGET!H526))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP526, SPTL!AP526, NGET!AP526))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ526, SPTL!AQ526, NGET!AQ526))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR526, SPTL!AR526, NGET!AR526))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS526, SPTL!AS526, NGET!AS526))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT526, SPTL!AT526, NGET!AT526))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E527, SPTL!E527, NGET!E527))","v":"Access Reform Change Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H527, SPTL!H527, NGET!H527))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP527, SPTL!AP527, NGET!AP527))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ527, SPTL!AQ527, NGET!AQ527))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR527, SPTL!AR527, NGET!AR527))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS527, SPTL!AS527, NGET!AS527))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT527, SPTL!AT527, NGET!AT527))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E528, SPTL!E528, NGET!E528))","v":"T1/T2 offset adjusment (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H528, SPTL!H528, NGET!H528))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP528, SPTL!AP528, NGET!AP528))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ528, SPTL!AQ528, NGET!AQ528))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR528, SPTL!AR528, NGET!AR528))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS528, SPTL!AS528, NGET!AS528))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT528, SPTL!AT528, NGET!AT528))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E529, SPTL!E529, NGET!E529))","v":"T1/T2 offset adjusment (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H529, SPTL!H529, NGET!H529))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP529, SPTL!AP529, NGET!AP529))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ529, SPTL!AQ529, NGET!AQ529))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR529, SPTL!AR529, NGET!AR529))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS529, SPTL!AS529, NGET!AS529))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT529, SPTL!AT529, NGET!AT529))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E530, SPTL!E530, NGET!E530))","v":"T1/T2 offset adjusment (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H530, SPTL!H530, NGET!H530))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP530, SPTL!AP530, NGET!AP530))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ530, SPTL!AQ530, NGET!AQ530))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR530, SPTL!AR530, NGET!AR530))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS530, SPTL!AS530, NGET!AS530))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT530, SPTL!AT530, NGET!AT530))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E531, SPTL!E531, NGET!E531))","v":"T1/T2 offset adjusment (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H531, SPTL!H531, NGET!H531))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP531, SPTL!AP531, NGET!AP531))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ531, SPTL!AQ531, NGET!AQ531))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR531, SPTL!AR531, NGET!AR531))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS531, SPTL!AS531, NGET!AS531))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT531, SPTL!AT531, NGET!AT531))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E532, SPTL!E532, NGET!E532))","v":"T1/T2 offset adjusment (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H532, SPTL!H532, NGET!H532))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP532, SPTL!AP532, NGET!AP532))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ532, SPTL!AQ532, NGET!AQ532))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR532, SPTL!AR532, NGET!AR532))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS532, SPTL!AS532, NGET!AS532))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT532, SPTL!AT532, NGET!AT532))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E533, SPTL!E533, NGET!E533))","v":"T1/T2 offset adjusment (NGET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H533, SPTL!H533, NGET!H533))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP533, SPTL!AP533, NGET!AP533))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ533, SPTL!AQ533, NGET!AQ533))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR533, SPTL!AR533, NGET!AR533))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS533, SPTL!AS533, NGET!AS533))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT533, SPTL!AT533, NGET!AT533))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E534, SPTL!E534, NGET!E534))","v":"Pre-Construction Funding Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H534, SPTL!H534, NGET!H534))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3178953279157695,10.17908789400013,12.348656130276874,11.704939692439298,13.156373909834556,null,{"$f":"(CHOOSE(m_identity,SHET!AP534, SPTL!AP534, NGET!AP534))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AQ534, SPTL!AQ534, NGET!AQ534))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AR534, SPTL!AR534, NGET!AR534))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AS534, SPTL!AS534, NGET!AS534))","v":0.4346373017716515},{"$f":"(CHOOSE(m_identity,SHET!AT534, SPTL!AT534, NGET!AT534))","v":0.4346373017716515},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E623, $E$22:$E$82, 0))","v":"TIM"},"RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E535, SPTL!E535, NGET!E535))","v":"Pre-Construction Funding Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H535, SPTL!H535, NGET!H535))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2029941591160886,9.2916205272366543,11.272034191933649,10.684440398676715,12.009330812112738,null,{"$f":"(CHOOSE(m_identity,SHET!AP535, SPTL!AP535, NGET!AP535))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AQ535, SPTL!AQ535, NGET!AQ535))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AR535, SPTL!AR535, NGET!AR535))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AS535, SPTL!AS535, NGET!AS535))","v":0.39674329538156727},{"$f":"(CHOOSE(m_identity,SHET!AT535, SPTL!AT535, NGET!AT535))","v":0.39674329538156727},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E536, SPTL!E536, NGET!E536))","v":"Pre-Construction Funding Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H536, SPTL!H536, NGET!H536))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6180648515055308E-2,0.20221266189487885,0.24531221784612367,0.23252446949812583,0.26135793470848151,null,{"$f":"(CHOOSE(m_identity,SHET!AP536, SPTL!AP536, NGET!AP536))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AQ536, SPTL!AQ536, NGET!AQ536))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AR536, SPTL!AR536, NGET!AR536))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AS536, SPTL!AS536, NGET!AS536))","v":8.6342869484266841E-3},{"$f":"(CHOOSE(m_identity,SHET!AT536, SPTL!AT536, NGET!AT536))","v":8.6342869484266841E-3},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E537, SPTL!E537, NGET!E537))","v":"Pre-Construction Funding Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H537, SPTL!H537, NGET!H537))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2070077557908641E-2,0.63388837886733329,0.76899518867748795,0.7289086530782003,0.81929467711868043,null,{"$f":"(CHOOSE(m_identity,SHET!AP537, SPTL!AP537, NGET!AP537))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ537, SPTL!AQ537, NGET!AQ537))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AR537, SPTL!AR537, NGET!AR537))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AS537, SPTL!AS537, NGET!AS537))","v":2.7066426529011416E-2},{"$f":"(CHOOSE(m_identity,SHET!AT537, SPTL!AT537, NGET!AT537))","v":2.7066426529011416E-2},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E538, SPTL!E538, NGET!E538))","v":"Pre-Construction Funding Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H538, SPTL!H538, NGET!H538))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.29256777121361899,2.2597189587468409,2.7413548898698301,2.5984522787728235,2.9206651776667591,null,{"$f":"(CHOOSE(m_identity,SHET!AP538, SPTL!AP538, NGET!AP538))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ538, SPTL!AQ538, NGET!AQ538))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AR538, SPTL!AR538, NGET!AR538))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AS538, SPTL!AS538, NGET!AS538))","v":9.6487834786345358E-2},{"$f":"(CHOOSE(m_identity,SHET!AT538, SPTL!AT538, NGET!AT538))","v":9.6487834786345358E-2},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E539, SPTL!E539, NGET!E539))","v":"Pre-Construction Funding Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H539, SPTL!H539, NGET!H539))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11046463994509102,0.8532007477091722,1.0350517407130218,0.98109608655274771,1.1027538197826809,null,{"$f":"(CHOOSE(m_identity,SHET!AP539, SPTL!AP539, NGET!AP539))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AQ539, SPTL!AQ539, NGET!AQ539))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AR539, SPTL!AR539, NGET!AR539))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AS539, SPTL!AS539, NGET!AS539))","v":3.6430854582997614E-2},{"$f":"(CHOOSE(m_identity,SHET!AT539, SPTL!AT539, NGET!AT539))","v":3.6430854582997614E-2},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E540, SPTL!E540, NGET!E540))","v":"Physical Security Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H540, SPTL!H540, NGET!H540))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP540, SPTL!AP540, NGET!AP540))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ540, SPTL!AQ540, NGET!AQ540))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR540, SPTL!AR540, NGET!AR540))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS540, SPTL!AS540, NGET!AS540))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT540, SPTL!AT540, NGET!AT540))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E541, SPTL!E541, NGET!E541))","v":"Physical Security Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H541, SPTL!H541, NGET!H541))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP541, SPTL!AP541, NGET!AP541))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ541, SPTL!AQ541, NGET!AQ541))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR541, SPTL!AR541, NGET!AR541))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS541, SPTL!AS541, NGET!AS541))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT541, SPTL!AT541, NGET!AT541))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E542, SPTL!E542, NGET!E542))","v":"Physical Security Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H542, SPTL!H542, NGET!H542))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP542, SPTL!AP542, NGET!AP542))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ542, SPTL!AQ542, NGET!AQ542))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR542, SPTL!AR542, NGET!AR542))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS542, SPTL!AS542, NGET!AS542))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT542, SPTL!AT542, NGET!AT542))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E543, SPTL!E543, NGET!E543))","v":"Physical Security Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H543, SPTL!H543, NGET!H543))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP543, SPTL!AP543, NGET!AP543))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ543, SPTL!AQ543, NGET!AQ543))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR543, SPTL!AR543, NGET!AR543))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS543, SPTL!AS543, NGET!AS543))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT543, SPTL!AT543, NGET!AT543))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E544, SPTL!E544, NGET!E544))","v":"Physical Security Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H544, SPTL!H544, NGET!H544))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP544, SPTL!AP544, NGET!AP544))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ544, SPTL!AQ544, NGET!AQ544))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR544, SPTL!AR544, NGET!AR544))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS544, SPTL!AS544, NGET!AS544))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT544, SPTL!AT544, NGET!AT544))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E545, SPTL!E545, NGET!E545))","v":"Physical Security Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H545, SPTL!H545, NGET!H545))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP545, SPTL!AP545, NGET!AP545))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ545, SPTL!AQ545, NGET!AQ545))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR545, SPTL!AR545, NGET!AR545))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS545, SPTL!AS545, NGET!AS545))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT545, SPTL!AT545, NGET!AT545))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E546, SPTL!E546, NGET!E546))","v":"Cyber Resilience OT Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H546, SPTL!H546, NGET!H546))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7661999999999995,6.3170999999999999,6.6941999999999995,7.1667000000000005,4.6989000000000001,null,{"$f":"(CHOOSE(m_identity,SHET!AP546, SPTL!AP546, NGET!AP546))","v":0.9},{"$f":"(CHOOSE(m_identity,SHET!AQ546, SPTL!AQ546, NGET!AQ546))","v":0.9},{"$f":"(CHOOSE(m_identity,SHET!AR546, SPTL!AR546, NGET!AR546))","v":0.9},{"$f":"(CHOOSE(m_identity,SHET!AS546, SPTL!AS546, NGET!AS546))","v":0.9},{"$f":"(CHOOSE(m_identity,SHET!AT546, SPTL!AT546, NGET!AT546))","v":0.9},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E547, SPTL!E547, NGET!E547))","v":"Cyber Resilience OT Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H547, SPTL!H547, NGET!H547))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP547, SPTL!AP547, NGET!AP547))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ547, SPTL!AQ547, NGET!AQ547))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR547, SPTL!AR547, NGET!AR547))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS547, SPTL!AS547, NGET!AS547))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT547, SPTL!AT547, NGET!AT547))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E548, SPTL!E548, NGET!E548))","v":"Cyber Resilience OT Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H548, SPTL!H548, NGET!H548))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP548, SPTL!AP548, NGET!AP548))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ548, SPTL!AQ548, NGET!AQ548))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR548, SPTL!AR548, NGET!AR548))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS548, SPTL!AS548, NGET!AS548))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT548, SPTL!AT548, NGET!AT548))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E549, SPTL!E549, NGET!E549))","v":"Cyber Resilience OT Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H549, SPTL!H549, NGET!H549))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP549, SPTL!AP549, NGET!AP549))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ549, SPTL!AQ549, NGET!AQ549))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR549, SPTL!AR549, NGET!AR549))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS549, SPTL!AS549, NGET!AS549))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT549, SPTL!AT549, NGET!AT549))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E550, SPTL!E550, NGET!E550))","v":"Cyber Resilience OT Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H550, SPTL!H550, NGET!H550))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75180000000000002,0.70190000000000008,0.74380000000000002,0.79630000000000001,0.52210000000000001,null,{"$f":"(CHOOSE(m_identity,SHET!AP550, SPTL!AP550, NGET!AP550))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AQ550, SPTL!AQ550, NGET!AQ550))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AR550, SPTL!AR550, NGET!AR550))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AS550, SPTL!AS550, NGET!AS550))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AT550, SPTL!AT550, NGET!AT550))","v":0.1},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E551, SPTL!E551, NGET!E551))","v":"Cyber Resilience OT Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H551, SPTL!H551, NGET!H551))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP551, SPTL!AP551, NGET!AP551))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ551, SPTL!AQ551, NGET!AQ551))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR551, SPTL!AR551, NGET!AR551))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS551, SPTL!AS551, NGET!AS551))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT551, SPTL!AT551, NGET!AT551))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E552, SPTL!E552, NGET!E552))","v":"Cyber Resilience IT Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H552, SPTL!H552, NGET!H552))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.76500000000000001,-0.34200000000000003,-0.16200000000000001,0.432,-9.0000000000000008E-4,null,{"$f":"(CHOOSE(m_identity,SHET!AP552, SPTL!AP552, NGET!AP552))","v":0.9},{"$f":"(CHOOSE(m_identity,SHET!AQ552, SPTL!AQ552, NGET!AQ552))","v":0.9},{"$f":"(CHOOSE(m_identity,SHET!AR552, SPTL!AR552, NGET!AR552))","v":0.9},{"$f":"(CHOOSE(m_identity,SHET!AS552, SPTL!AS552, NGET!AS552))","v":0.9},{"$f":"(CHOOSE(m_identity,SHET!AT552, SPTL!AT552, NGET!AT552))","v":0.9},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E553, SPTL!E553, NGET!E553))","v":"Cyber Resilience IT Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H553, SPTL!H553, NGET!H553))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP553, SPTL!AP553, NGET!AP553))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ553, SPTL!AQ553, NGET!AQ553))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR553, SPTL!AR553, NGET!AR553))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS553, SPTL!AS553, NGET!AS553))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT553, SPTL!AT553, NGET!AT553))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E554, SPTL!E554, NGET!E554))","v":"Cyber Resilience IT Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H554, SPTL!H554, NGET!H554))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AP$22:AP$82, MATCH($E643, $E$22:$E$82, 0)) * AV643","v":0},{"$f":"INDEX(AQ$22:AQ$82, MATCH($E643, $E$22:$E$82, 0)) * AW643","v":0},{"$f":"INDEX(AR$22:AR$82, MATCH($E643, $E$22:$E$82, 0)) * AX643","v":0},{"$f":"INDEX(AS$22:AS$82, MATCH($E643, $E$22:$E$82, 0)) * AY643","v":0},{"$f":"INDEX(AT$22:AT$82, MATCH($E643, $E$22:$E$82, 0)) * AZ643","v":0},null,{"$f":"(CHOOSE(m_identity,SHET!AP554, SPTL!AP554, NGET!AP554))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ554, SPTL!AQ554, NGET!AQ554))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR554, SPTL!AR554, NGET!AR554))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS554, SPTL!AS554, NGET!AS554))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT554, SPTL!AT554, NGET!AT554))","v":0},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E643, $E$22:$E$82, 0))","v":"TIM"},"RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E555, SPTL!E555, NGET!E555))","v":"Cyber Resilience IT Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H555, SPTL!H555, NGET!H555))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP555, SPTL!AP555, NGET!AP555))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ555, SPTL!AQ555, NGET!AQ555))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR555, SPTL!AR555, NGET!AR555))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS555, SPTL!AS555, NGET!AS555))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT555, SPTL!AT555, NGET!AT555))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E556, SPTL!E556, NGET!E556))","v":"Cyber Resilience IT Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H556, SPTL!H556, NGET!H556))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.5000000000000006E-2,-3.8000000000000006E-2,-1.7999999999999999E-2,4.8000000000000001E-2,-1E-4,null,{"$f":"(CHOOSE(m_identity,SHET!AP556, SPTL!AP556, NGET!AP556))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AQ556, SPTL!AQ556, NGET!AQ556))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AR556, SPTL!AR556, NGET!AR556))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AS556, SPTL!AS556, NGET!AS556))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AT556, SPTL!AT556, NGET!AT556))","v":0.1},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E557, SPTL!E557, NGET!E557))","v":"Cyber Resilience IT Re-Opener"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H557, SPTL!H557, NGET!H557))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP557, SPTL!AP557, NGET!AP557))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ557, SPTL!AQ557, NGET!AQ557))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR557, SPTL!AR557, NGET!AR557))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS557, SPTL!AS557, NGET!AS557))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT557, SPTL!AT557, NGET!AT557))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E558, SPTL!E558, NGET!E558))","v":"Opex escalator"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H558, SPTL!H558, NGET!H558))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP558, SPTL!AP558, NGET!AP558))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ558, SPTL!AQ558, NGET!AQ558))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR558, SPTL!AR558, NGET!AR558))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS558, SPTL!AS558, NGET!AS558))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT558, SPTL!AT558, NGET!AT558))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E559, SPTL!E559, NGET!E559))","v":"Opex escalator"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H559, SPTL!H559, NGET!H559))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP559, SPTL!AP559, NGET!AP559))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ559, SPTL!AQ559, NGET!AQ559))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR559, SPTL!AR559, NGET!AR559))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS559, SPTL!AS559, NGET!AS559))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT559, SPTL!AT559, NGET!AT559))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E560, SPTL!E560, NGET!E560))","v":"Opex escalator"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H560, SPTL!H560, NGET!H560))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP560, SPTL!AP560, NGET!AP560))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ560, SPTL!AQ560, NGET!AQ560))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR560, SPTL!AR560, NGET!AR560))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS560, SPTL!AS560, NGET!AS560))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT560, SPTL!AT560, NGET!AT560))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E561, SPTL!E561, NGET!E561))","v":"Opex escalator"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H561, SPTL!H561, NGET!H561))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP561, SPTL!AP561, NGET!AP561))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ561, SPTL!AQ561, NGET!AQ561))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR561, SPTL!AR561, NGET!AR561))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS561, SPTL!AS561, NGET!AS561))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT561, SPTL!AT561, NGET!AT561))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E562, SPTL!E562, NGET!E562))","v":"Opex escalator"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H562, SPTL!H562, NGET!H562))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.259988797503432,22.629754308335464,42.333538045419523,53.059734940169982,33.53910840782919,null,{"$f":"(CHOOSE(m_identity,SHET!AP562, SPTL!AP562, NGET!AP562))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ562, SPTL!AQ562, NGET!AQ562))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR562, SPTL!AR562, NGET!AR562))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS562, SPTL!AS562, NGET!AS562))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT562, SPTL!AT562, NGET!AT562))","v":1},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E563, SPTL!E563, NGET!E563))","v":"Opex escalator"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H563, SPTL!H563, NGET!H563))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP563, SPTL!AP563, NGET!AP563))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ563, SPTL!AQ563, NGET!AQ563))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR563, SPTL!AR563, NGET!AR563))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS563, SPTL!AS563, NGET!AS563))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT563, SPTL!AT563, NGET!AT563))","v":0},null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E564, SPTL!E564, NGET!E564))","v":"Entry and Exit Connection Asset Allowance"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H564, SPTL!H564, NGET!H564))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.170687023352379,18.220541749833306,53.956132647737704,71.483209004209513,36.959560573620436,null,{"$f":"(CHOOSE(m_identity,SHET!AP564, SPTL!AP564, NGET!AP564))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ564, SPTL!AQ564, NGET!AQ564))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR564, SPTL!AR564, NGET!AR564))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS564, SPTL!AS564, NGET!AS564))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT564, SPTL!AT564, NGET!AT564))","v":1},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E565, SPTL!E565, NGET!E565))","v":"Entry and Exit Connection Asset Allowance"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H565, SPTL!H565, NGET!H565))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP565, SPTL!AP565, NGET!AP565))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ565, SPTL!AQ565, NGET!AQ565))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR565, SPTL!AR565, NGET!AR565))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS565, SPTL!AS565, NGET!AS565))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT565, SPTL!AT565, NGET!AT565))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E566, SPTL!E566, NGET!E566))","v":"Entry and Exit Connection Asset Allowance"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H566, SPTL!H566, NGET!H566))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP566, SPTL!AP566, NGET!AP566))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ566, SPTL!AQ566, NGET!AQ566))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR566, SPTL!AR566, NGET!AR566))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS566, SPTL!AS566, NGET!AS566))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT566, SPTL!AT566, NGET!AT566))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E567, SPTL!E567, NGET!E567))","v":"Entry and Exit Connection Asset Allowance"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H567, SPTL!H567, NGET!H567))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP567, SPTL!AP567, NGET!AP567))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ567, SPTL!AQ567, NGET!AQ567))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR567, SPTL!AR567, NGET!AR567))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS567, SPTL!AS567, NGET!AS567))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT567, SPTL!AT567, NGET!AT567))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E568, SPTL!E568, NGET!E568))","v":"Entry and Exit Connection Asset Allowance"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H568, SPTL!H568, NGET!H568))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP568, SPTL!AP568, NGET!AP568))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ568, SPTL!AQ568, NGET!AQ568))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR568, SPTL!AR568, NGET!AR568))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS568, SPTL!AS568, NGET!AS568))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT568, SPTL!AT568, NGET!AT568))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E569, SPTL!E569, NGET!E569))","v":"Entry and Exit Connection Asset Allowance"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H569, SPTL!H569, NGET!H569))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP569, SPTL!AP569, NGET!AP569))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ569, SPTL!AQ569, NGET!AQ569))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR569, SPTL!AR569, NGET!AR569))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS569, SPTL!AS569, NGET!AS569))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT569, SPTL!AT569, NGET!AT569))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E570, SPTL!E570, NGET!E570))","v":"Legacy Baseline Connections Volume Driver (SHET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H570, SPTL!H570, NGET!H570))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88.413443295878892,30.6027175843709,0.23215992466277918,0.22925792560449448,0.22639220153443829,null,{"$f":"(CHOOSE(m_identity,SHET!AP570, SPTL!AP570, NGET!AP570))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AQ570, SPTL!AQ570, NGET!AQ570))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AR570, SPTL!AR570, NGET!AR570))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AS570, SPTL!AS570, NGET!AS570))","v":1},{"$f":"(CHOOSE(m_identity,SHET!AT570, SPTL!AT570, NGET!AT570))","v":1},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E571, SPTL!E571, NGET!E571))","v":"Legacy Baseline Connections Volume Driver (SHET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H571, SPTL!H571, NGET!H571))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP571, SPTL!AP571, NGET!AP571))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ571, SPTL!AQ571, NGET!AQ571))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR571, SPTL!AR571, NGET!AR571))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS571, SPTL!AS571, NGET!AS571))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT571, SPTL!AT571, NGET!AT571))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E572, SPTL!E572, NGET!E572))","v":"Legacy Baseline Connections Volume Driver (SHET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H572, SPTL!H572, NGET!H572))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP572, SPTL!AP572, NGET!AP572))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ572, SPTL!AQ572, NGET!AQ572))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR572, SPTL!AR572, NGET!AR572))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS572, SPTL!AS572, NGET!AS572))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT572, SPTL!AT572, NGET!AT572))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E573, SPTL!E573, NGET!E573))","v":"Legacy Baseline Connections Volume Driver (SHET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H573, SPTL!H573, NGET!H573))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP573, SPTL!AP573, NGET!AP573))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ573, SPTL!AQ573, NGET!AQ573))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR573, SPTL!AR573, NGET!AR573))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS573, SPTL!AS573, NGET!AS573))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT573, SPTL!AT573, NGET!AT573))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E574, SPTL!E574, NGET!E574))","v":"Legacy Baseline Connections Volume Driver (SHET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H574, SPTL!H574, NGET!H574))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP574, SPTL!AP574, NGET!AP574))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ574, SPTL!AQ574, NGET!AQ574))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR574, SPTL!AR574, NGET!AR574))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS574, SPTL!AS574, NGET!AS574))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT574, SPTL!AT574, NGET!AT574))","v":0},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E663, $E$22:$E$82, 0))","v":"Non-Tim"},"RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E575, SPTL!E575, NGET!E575))","v":"Legacy Baseline Connections Volume Driver (SHET only)"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H575, SPTL!H575, NGET!H575))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP575, SPTL!AP575, NGET!AP575))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ575, SPTL!AQ575, NGET!AQ575))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR575, SPTL!AR575, NGET!AR575))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS575, SPTL!AS575, NGET!AS575))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT575, SPTL!AT575, NGET!AT575))","v":0},null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E576, SPTL!E576, NGET!E576))","v":"Spare UM 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H576, SPTL!H576, NGET!H576))","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP576, SPTL!AP576, NGET!AP576))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ576, SPTL!AQ576, NGET!AQ576))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR576, SPTL!AR576, NGET!AR576))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS576, SPTL!AS576, NGET!AS576))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT576, SPTL!AT576, NGET!AT576))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E577, SPTL!E577, NGET!E577))","v":"Spare UM 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H577, SPTL!H577, NGET!H577))","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP577, SPTL!AP577, NGET!AP577))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ577, SPTL!AQ577, NGET!AQ577))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR577, SPTL!AR577, NGET!AR577))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS577, SPTL!AS577, NGET!AS577))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT577, SPTL!AT577, NGET!AT577))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E578, SPTL!E578, NGET!E578))","v":"Spare UM 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H578, SPTL!H578, NGET!H578))","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP578, SPTL!AP578, NGET!AP578))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ578, SPTL!AQ578, NGET!AQ578))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR578, SPTL!AR578, NGET!AR578))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS578, SPTL!AS578, NGET!AS578))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT578, SPTL!AT578, NGET!AT578))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E579, SPTL!E579, NGET!E579))","v":"Spare UM 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H579, SPTL!H579, NGET!H579))","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP579, SPTL!AP579, NGET!AP579))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ579, SPTL!AQ579, NGET!AQ579))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR579, SPTL!AR579, NGET!AR579))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS579, SPTL!AS579, NGET!AS579))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT579, SPTL!AT579, NGET!AT579))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E580, SPTL!E580, NGET!E580))","v":"Spare UM 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H580, SPTL!H580, NGET!H580))","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP580, SPTL!AP580, NGET!AP580))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ580, SPTL!AQ580, NGET!AQ580))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR580, SPTL!AR580, NGET!AR580))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS580, SPTL!AS580, NGET!AS580))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT580, SPTL!AT580, NGET!AT580))","v":0},null,null,0,0,0,0]
[null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!E581, SPTL!E581, NGET!E581))","v":"Spare UM 3"},null,"£m 18/19 prices",{"$f":"(CHOOSE(m_identity,SHET!H581, SPTL!H581, NGET!H581))","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"(CHOOSE(m_identity,SHET!AP581, SPTL!AP581, NGET!AP581))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ581, SPTL!AQ581, NGET!AQ581))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR581, SPTL!AR581, NGET!AR581))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS581, SPTL!AS581, NGET!AS581))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT581, SPTL!AT581, NGET!AT581))","v":0},null,null,0,0,0,0]
[null,null,null,null,"RPE non-variant allowances",null,"£m 18/19 prices",{"$f":"H$665","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!AP10, SPTL!AP10, NGET!AP10) * (AP$239 - 1)","v":-1.2313005811779531E-16},{"$f":"CHOOSE(m_identity, SHET!AQ10, SPTL!AQ10, NGET!AQ10) * (AQ$239 - 1)","v":0},{"$f":"CHOOSE(m_identity, SHET!AR10, SPTL!AR10, NGET!AR10) * (AR$239 - 1)","v":6.9698819960774235E-3},{"$f":"CHOOSE(m_identity, SHET!AS10, SPTL!AS10, NGET!AS10) * (AS$239 - 1)","v":1.3419474960763216E-2},{"$f":"CHOOSE(m_identity, SHET!AT10, SPTL!AT10, NGET!AT10) * (AT$239 - 1)","v":2.7227209783527721E-2},null,{"$f":"IF(SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E671)) = 0, 0, AP671 / SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E671)))","v":-3.7352900684171294E-16},{"$f":"IF(SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E671)) = 0, 0, AQ671 / SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E671)))","v":0},{"$f":"IF(SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E671)) = 0, 0, AR671 / SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E671)))","v":2.0783564607723983E-2},{"$f":"IF(SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E671)) = 0, 0, AS671 / SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E671)))","v":2.7734945481461073E-2},{"$f":"IF(SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E671)) = 0, 0, AT671 / SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E671)))","v":3.1646954935203787E-2},null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE non-variant allowances",null,"£m 18/19 prices",{"$f":"H$666","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!AP11, SPTL!AP11, NGET!AP11) * (AP$239 - 1)","v":2.8038358242680982E-2},{"$f":"CHOOSE(m_identity, SHET!AQ11, SPTL!AQ11, NGET!AQ11) * (AQ$239 - 1)","v":8.9869777795908903E-3},{"$f":"CHOOSE(m_identity, SHET!AR11, SPTL!AR11, NGET!AR11) * (AR$239 - 1)","v":6.5605418439114771E-2},{"$f":"CHOOSE(m_identity, SHET!AS11, SPTL!AS11, NGET!AS11) * (AS$239 - 1)","v":8.6918183383627751E-2},{"$f":"CHOOSE(m_identity, SHET!AT11, SPTL!AT11, NGET!AT11) * (AT$239 - 1)","v":5.3274756830267798E-2},null,{"$f":"IF(SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E672)) = 0, 0, AP672 / SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E672)))","v":8.5057542146543971E-2},{"$f":"IF(SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E672)) = 0, 0, AQ672 / SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E672)))","v":5.8074361777832081E-2},{"$f":"IF(SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E672)) = 0, 0, AR672 / SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E672)))","v":0.19562948892298029},{"$f":"IF(SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E672)) = 0, 0, AS672 / SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E672)))","v":0.17963974630460861},{"$f":"IF(SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E672)) = 0, 0, AT672 / SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E672)))","v":6.192275455311011E-2},null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE non-variant allowances",null,"£m 18/19 prices",{"$f":"H$667","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!AP12, SPTL!AP12, NGET!AP12) * (AP$239 - 1)","v":5.2580246976802143E-2},{"$f":"CHOOSE(m_identity, SHET!AQ12, SPTL!AQ12, NGET!AQ12) * (AQ$239 - 1)","v":1.0502911379057548E-2},{"$f":"CHOOSE(m_identity, SHET!AR12, SPTL!AR12, NGET!AR12) * (AR$239 - 1)","v":1.7340114937204644E-2},{"$f":"CHOOSE(m_identity, SHET!AS12, SPTL!AS12, NGET!AS12) * (AS$239 - 1)","v":2.422082221273383E-2},{"$f":"CHOOSE(m_identity, SHET!AT12, SPTL!AT12, NGET!AT12) * (AT$239 - 1)","v":4.840683760044303E-2},null,{"$f":"IF(SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E673)) = 0, 0, AP673 / SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E673)))","v":0.15950814718163758},{"$f":"IF(SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E673)) = 0, 0, AQ673 / SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E673)))","v":6.7870410955401708E-2},{"$f":"IF(SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E673)) = 0, 0, AR673 / SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E673)))","v":5.1706671548467503E-2},{"$f":"IF(SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E673)) = 0, 0, AS673 / SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E673)))","v":5.0058827603202176E-2},{"$f":"IF(SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E673)) = 0, 0, AT673 / SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E673)))","v":5.6264634543042882E-2},null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE non-variant allowances",null,"£m 18/19 prices",{"$f":"H$668","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!AP13, SPTL!AP13, NGET!AP13) * (AP$239 - 1)","v":6.8159353924184957E-2},{"$f":"CHOOSE(m_identity, SHET!AQ13, SPTL!AQ13, NGET!AQ13) * (AQ$239 - 1)","v":5.1193972485156655E-2},{"$f":"CHOOSE(m_identity, SHET!AR13, SPTL!AR13, NGET!AR13) * (AR$239 - 1)","v":8.3787224176059549E-2},{"$f":"CHOOSE(m_identity, SHET!AS13, SPTL!AS13, NGET!AS13) * (AS$239 - 1)","v":0.1826452773595672},{"$f":"CHOOSE(m_identity, SHET!AT13, SPTL!AT13, NGET!AT13) * (AT$239 - 1)","v":0.18388802878093369},null,{"$f":"IF(SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E674)) = 0, 0, AP674 / SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E674)))","v":0.20676913637056177},{"$f":"IF(SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E674)) = 0, 0, AQ674 / SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E674)))","v":0.33081836317644814},{"$f":"IF(SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E674)) = 0, 0, AR674 / SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E674)))","v":0.24984600714115771},{"$f":"IF(SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E674)) = 0, 0, AS674 / SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E674)))","v":0.37748546979857622},{"$f":"IF(SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E674)) = 0, 0, AT674 / SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E674)))","v":0.21373824957540902},null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE non-variant allowances",null,"£m 18/19 prices",{"$f":"H$669","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!AP14, SPTL!AP14, NGET!AP14) * (AP$239 - 1)","v":0.14550690145148823},{"$f":"CHOOSE(m_identity, SHET!AQ14, SPTL!AQ14, NGET!AQ14) * (AQ$239 - 1)","v":4.9331972097249342E-2},{"$f":"CHOOSE(m_identity, SHET!AR14, SPTL!AR14, NGET!AR14) * (AR$239 - 1)","v":0.11242623452388414},{"$f":"CHOOSE(m_identity, SHET!AS14, SPTL!AS14, NGET!AS14) * (AS$239 - 1)","v":0.2046887725336537},{"$f":"CHOOSE(m_identity, SHET!AT14, SPTL!AT14, NGET!AT14) * (AT$239 - 1)","v":0.56996395090713636},null,{"$f":"IF(SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E675)) = 0, 0, AP675 / SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E675)))","v":0.44141170091703497},{"$f":"IF(SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E675)) = 0, 0, AQ675 / SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E675)))","v":0.31878601072050211},{"$f":"IF(SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E675)) = 0, 0, AR675 / SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E675)))","v":0.33524497403905817},{"$f":"IF(SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E675)) = 0, 0, AS675 / SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E675)))","v":0.42304426689471597},{"$f":"IF(SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E675)) = 0, 0, AT675 / SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E675)))","v":0.66248519816971807},null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE non-variant allowances",null,"£m 18/19 prices",{"$f":"H$670","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity, SHET!AP15, SPTL!AP15, NGET!AP15) * (AP$239 - 1)","v":3.5355022419265372E-2},{"$f":"CHOOSE(m_identity, SHET!AQ15, SPTL!AQ15, NGET!AQ15) * (AQ$239 - 1)","v":3.473365475046377E-2},{"$f":"CHOOSE(m_identity, SHET!AR15, SPTL!AR15, NGET!AR15) * (AR$239 - 1)","v":4.9226592019705279E-2},{"$f":"CHOOSE(m_identity, SHET!AS15, SPTL!AS15, NGET!AS15) * (AS$239 - 1)","v":-2.8045357585584747E-2},{"$f":"CHOOSE(m_identity, SHET!AT15, SPTL!AT15, NGET!AT15) * (AT$239 - 1)","v":-2.2418617040611124E-2},null,{"$f":"IF(SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E676)) = 0, 0, AP676 / SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E676)))","v":0.10725347338422217},{"$f":"IF(SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E676)) = 0, 0, AQ676 / SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E676)))","v":0.22445085336981593},{"$f":"IF(SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E676)) = 0, 0, AR676 / SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E676)))","v":0.14678929374061236},{"$f":"IF(SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E676)) = 0, 0, AS676 / SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E676)))","v":-5.7963256082563995E-2},{"$f":"IF(SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E676)) = 0, 0, AT676 / SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E676)))","v":-2.605779177648395E-2},null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE PCDs",null,"£m 18/19 prices",{"$f":"H$665","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$323:AP$670) * ($H$323:$H$670 = $H677) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AP$239 - 1)","v":0.56654527065140559},{"$f":"SUMPRODUCT((AQ$323:AQ$670) * ($H$323:$H$670 = $H677) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AQ$239 - 1)","v":0.38166597828104015},{"$f":"SUMPRODUCT((AR$323:AR$670) * ($H$323:$H$670 = $H677) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AR$239 - 1)","v":0.50420906957212308},{"$f":"SUMPRODUCT((AS$323:AS$670) * ($H$323:$H$670 = $H677) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AS$239 - 1)","v":1.0195600901778443},{"$f":"SUMPRODUCT((AT$323:AT$670) * ($H$323:$H$670 = $H677) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AT$239 - 1)","v":1.3892658201087371},null,{"$f":"IF(SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E677)) = 0, 0, AP677 / SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E677)))","v":0.4346373017716515},{"$f":"IF(SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E677)) = 0, 0, AQ677 / SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E677)))","v":0.43463730177165155},{"$f":"IF(SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E677)) = 0, 0, AR677 / SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E677)))","v":0.43463730177165161},{"$f":"IF(SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E677)) = 0, 0, AS677 / SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E677)))","v":0.43463730177165166},{"$f":"IF(SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E677)) = 0, 0, AT677 / SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E677)))","v":0.43463730177165144},null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE PCDs",null,"£m 18/19 prices",{"$f":"H$666","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$323:AP$670) * ($H$323:$H$670 = $H678) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AP$239 - 1)","v":0.51715082148924996},{"$f":"SUMPRODUCT((AQ$323:AQ$670) * ($H$323:$H$670 = $H678) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AQ$239 - 1)","v":0.34839029540498107},{"$f":"SUMPRODUCT((AR$323:AR$670) * ($H$323:$H$670 = $H678) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AR$239 - 1)","v":0.46024942407822905},{"$f":"SUMPRODUCT((AS$323:AS$670) * ($H$323:$H$670 = $H678) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AS$239 - 1)","v":0.9306693842610011},{"$f":"SUMPRODUCT((AT$323:AT$670) * ($H$323:$H$670 = $H678) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AT$239 - 1)","v":1.2681421897849312},null,{"$f":"IF(SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E678)) = 0, 0, AP678 / SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E678)))","v":0.39674329538156733},{"$f":"IF(SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E678)) = 0, 0, AQ678 / SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E678)))","v":0.39674329538156733},{"$f":"IF(SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E678)) = 0, 0, AR678 / SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E678)))","v":0.39674329538156738},{"$f":"IF(SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E678)) = 0, 0, AS678 / SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E678)))","v":0.39674329538156738},{"$f":"IF(SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E678)) = 0, 0, AT678 / SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E678)))","v":0.39674329538156733},null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE PCDs",null,"£m 18/19 prices",{"$f":"H$667","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$323:AP$670) * ($H$323:$H$670 = $H679) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AP$239 - 1)","v":1.1254704591941096E-2},{"$f":"SUMPRODUCT((AQ$323:AQ$670) * ($H$323:$H$670 = $H679) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AQ$239 - 1)","v":7.5819851667076246E-3},{"$f":"SUMPRODUCT((AR$323:AR$670) * ($H$323:$H$670 = $H679) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AR$239 - 1)","v":1.0016364842454701E-2},{"$f":"SUMPRODUCT((AS$323:AS$670) * ($H$323:$H$670 = $H679) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AS$239 - 1)","v":2.025407010368447E-2},{"$f":"SUMPRODUCT((AT$323:AT$670) * ($H$323:$H$670 = $H679) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AT$239 - 1)","v":2.7598458966971565E-2},null,{"$f":"IF(SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E679)) = 0, 0, AP679 / SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E679)))","v":8.6342869484266824E-3},{"$f":"IF(SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E679)) = 0, 0, AQ679 / SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E679)))","v":8.6342869484266841E-3},{"$f":"IF(SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E679)) = 0, 0, AR679 / SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E679)))","v":8.6342869484266858E-3},{"$f":"IF(SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E679)) = 0, 0, AS679 / SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E679)))","v":8.6342869484266841E-3},{"$f":"IF(SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E679)) = 0, 0, AT679 / SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E679)))","v":8.6342869484266824E-3},null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE PCDs",null,"£m 18/19 prices",{"$f":"H$668","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$323:AP$670) * ($H$323:$H$670 = $H680) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AP$239 - 1)","v":3.5280809725580058E-2},{"$f":"SUMPRODUCT((AQ$323:AQ$670) * ($H$323:$H$670 = $H680) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AQ$239 - 1)","v":2.3767711877602168E-2},{"$f":"SUMPRODUCT((AR$323:AR$670) * ($H$323:$H$670 = $H680) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AR$239 - 1)","v":3.1398910496653526E-2},{"$f":"SUMPRODUCT((AS$323:AS$670) * ($H$323:$H$670 = $H680) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AS$239 - 1)","v":6.3491670319656787E-2},{"$f":"SUMPRODUCT((AT$323:AT$670) * ($H$323:$H$670 = $H680) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AT$239 - 1)","v":8.6514574556684959E-2},null,{"$f":"IF(SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E680)) = 0, 0, AP680 / SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E680)))","v":2.7066426529011416E-2},{"$f":"IF(SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E680)) = 0, 0, AQ680 / SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E680)))","v":2.7066426529011416E-2},{"$f":"IF(SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E680)) = 0, 0, AR680 / SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E680)))","v":2.7066426529011419E-2},{"$f":"IF(SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E680)) = 0, 0, AS680 / SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E680)))","v":2.7066426529011423E-2},{"$f":"IF(SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E680)) = 0, 0, AT680 / SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E680)))","v":2.7066426529011412E-2},null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE PCDs",null,"£m 18/19 prices",{"$f":"H$669","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$323:AP$670) * ($H$323:$H$670 = $H681) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AP$239 - 1)","v":0.12577090427070092},{"$f":"SUMPRODUCT((AQ$323:AQ$670) * ($H$323:$H$670 = $H681) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AQ$239 - 1)","v":8.4728401602533143E-2},{"$f":"SUMPRODUCT((AR$323:AR$670) * ($H$323:$H$670 = $H681) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AR$239 - 1)","v":0.11193250373206934},{"$f":"SUMPRODUCT((AS$323:AS$670) * ($H$323:$H$670 = $H681) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AS$239 - 1)","v":0.22633847839299179},{"$f":"SUMPRODUCT((AT$323:AT$670) * ($H$323:$H$670 = $H681) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AT$239 - 1)","v":0.30841175016173317},null,{"$f":"IF(SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E681)) = 0, 0, AP681 / SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E681)))","v":9.6487834786345344E-2},{"$f":"IF(SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E681)) = 0, 0, AQ681 / SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E681)))","v":9.6487834786345372E-2},{"$f":"IF(SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E681)) = 0, 0, AR681 / SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E681)))","v":9.6487834786345386E-2},{"$f":"IF(SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E681)) = 0, 0, AS681 / SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E681)))","v":9.6487834786345372E-2},{"$f":"IF(SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E681)) = 0, 0, AT681 / SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E681)))","v":9.6487834786345344E-2},null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE PCDs",null,"£m 18/19 prices",{"$f":"H$670","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$323:AP$670) * ($H$323:$H$670 = $H682) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AP$239 - 1)","v":4.7487245769416327E-2},{"$f":"SUMPRODUCT((AQ$323:AQ$670) * ($H$323:$H$670 = $H682) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AQ$239 - 1)","v":3.1990852366691629E-2},{"$f":"SUMPRODUCT((AR$323:AR$670) * ($H$323:$H$670 = $H682) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AR$239 - 1)","v":4.2262289081347819E-2},{"$f":"SUMPRODUCT((AS$323:AS$670) * ($H$323:$H$670 = $H682) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AS$239 - 1)","v":8.5458485115047236E-2},{"$f":"SUMPRODUCT((AT$323:AT$670) * ($H$323:$H$670 = $H682) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 1 (Baseline)\")) * (AT$239 - 1)","v":0.11644684168433567},null,{"$f":"IF(SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E682)) = 0, 0, AP682 / SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E682)))","v":3.6430854582997614E-2},{"$f":"IF(SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E682)) = 0, 0, AQ682 / SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E682)))","v":3.6430854582997621E-2},{"$f":"IF(SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E682)) = 0, 0, AR682 / SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E682)))","v":3.6430854582997621E-2},{"$f":"IF(SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E682)) = 0, 0, AS682 / SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E682)))","v":3.6430854582997621E-2},{"$f":"IF(SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E682)) = 0, 0, AT682 / SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E682)))","v":3.6430854582997614E-2},null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE UMs",null,"£m 18/19 prices",{"$f":"H$665","v":"Load related capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$323:AP$670) * ($H$323:$H$670 = $H683) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AP$239 - 1)","v":9.6447124699311645E-2},{"$f":"SUMPRODUCT((AQ$323:AQ$670) * ($H$323:$H$670 = $H683) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AQ$239 - 1)","v":7.5863487433566065E-2},{"$f":"SUMPRODUCT((AR$323:AR$670) * ($H$323:$H$670 = $H683) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AR$239 - 1)","v":0.15655618969624482},{"$f":"SUMPRODUCT((AS$323:AS$670) * ($H$323:$H$670 = $H683) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AS$239 - 1)","v":0.28758332312934942},{"$f":"SUMPRODUCT((AT$323:AT$670) * ($H$323:$H$670 = $H683) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AT$239 - 1)","v":0.36300848020099025},null,{"$f":"IF(SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E683)) = 0, 0, AP683 / SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E683)))","v":1},{"$f":"IF(SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E683)) = 0, 0, AQ683 / SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E683)))","v":1},{"$f":"IF(SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E683)) = 0, 0, AR683 / SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E683)))","v":1},{"$f":"IF(SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E683)) = 0, 0, AS683 / SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E683)))","v":1},{"$f":"IF(SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E683)) = 0, 0, AT683 / SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E683)))","v":1},null,null,{"$f":"INDEX(BC$22:BC$82, MATCH($E683, $E$22:$E$82, 0))","v":"TIM"},0,"CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"RPE UMs",null,"£m 18/19 prices",{"$f":"H$666","v":"Asset replacement capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$323:AP$670) * ($H$323:$H$670 = $H684) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AP$239 - 1)","v":0},{"$f":"SUMPRODUCT((AQ$323:AQ$670) * ($H$323:$H$670 = $H684) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AQ$239 - 1)","v":0},{"$f":"SUMPRODUCT((AR$323:AR$670) * ($H$323:$H$670 = $H684) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AR$239 - 1)","v":0},{"$f":"SUMPRODUCT((AS$323:AS$670) * ($H$323:$H$670 = $H684) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AS$239 - 1)","v":0},{"$f":"SUMPRODUCT((AT$323:AT$670) * ($H$323:$H$670 = $H684) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AT$239 - 1)","v":0},null,{"$f":"IF(SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E684)) = 0, 0, AP684 / SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E684)))","v":0},{"$f":"IF(SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E684)) = 0, 0, AQ684 / SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E684)))","v":0},{"$f":"IF(SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E684)) = 0, 0, AR684 / SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E684)))","v":0},{"$f":"IF(SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E684)) = 0, 0, AS684 / SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E684)))","v":0},{"$f":"IF(SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E684)) = 0, 0, AT684 / SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E684)))","v":0},null,null,"TIM",0,"CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"RPE UMs",null,"£m 18/19 prices",{"$f":"H$667","v":"Other capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$323:AP$670) * ($H$323:$H$670 = $H685) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AP$239 - 1)","v":0},{"$f":"SUMPRODUCT((AQ$323:AQ$670) * ($H$323:$H$670 = $H685) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AQ$239 - 1)","v":0},{"$f":"SUMPRODUCT((AR$323:AR$670) * ($H$323:$H$670 = $H685) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AR$239 - 1)","v":0},{"$f":"SUMPRODUCT((AS$323:AS$670) * ($H$323:$H$670 = $H685) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AS$239 - 1)","v":0},{"$f":"SUMPRODUCT((AT$323:AT$670) * ($H$323:$H$670 = $H685) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AT$239 - 1)","v":0},null,{"$f":"IF(SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E685)) = 0, 0, AP685 / SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E685)))","v":0},{"$f":"IF(SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E685)) = 0, 0, AQ685 / SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E685)))","v":0},{"$f":"IF(SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E685)) = 0, 0, AR685 / SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E685)))","v":0},{"$f":"IF(SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E685)) = 0, 0, AS685 / SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E685)))","v":0},{"$f":"IF(SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E685)) = 0, 0, AT685 / SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E685)))","v":0},null,null,"TIM",0,"CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"RPE UMs",null,"£m 18/19 prices",{"$f":"H$668","v":"Network operating costs (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$323:AP$670) * ($H$323:$H$670 = $H686) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AP$239 - 1)","v":0},{"$f":"SUMPRODUCT((AQ$323:AQ$670) * ($H$323:$H$670 = $H686) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AQ$239 - 1)","v":0},{"$f":"SUMPRODUCT((AR$323:AR$670) * ($H$323:$H$670 = $H686) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AR$239 - 1)","v":0},{"$f":"SUMPRODUCT((AS$323:AS$670) * ($H$323:$H$670 = $H686) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AS$239 - 1)","v":0},{"$f":"SUMPRODUCT((AT$323:AT$670) * ($H$323:$H$670 = $H686) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AT$239 - 1)","v":0},null,{"$f":"IF(SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E686)) = 0, 0, AP686 / SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E686)))","v":0},{"$f":"IF(SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E686)) = 0, 0, AQ686 / SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E686)))","v":0},{"$f":"IF(SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E686)) = 0, 0, AR686 / SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E686)))","v":0},{"$f":"IF(SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E686)) = 0, 0, AS686 / SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E686)))","v":0},{"$f":"IF(SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E686)) = 0, 0, AT686 / SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E686)))","v":0},null,null,"TIM",0,"CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"RPE UMs",null,"£m 18/19 prices",{"$f":"H$669","v":"Indirects (opex)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$323:AP$670) * ($H$323:$H$670 = $H687) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AP$239 - 1)","v":0},{"$f":"SUMPRODUCT((AQ$323:AQ$670) * ($H$323:$H$670 = $H687) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AQ$239 - 1)","v":0},{"$f":"SUMPRODUCT((AR$323:AR$670) * ($H$323:$H$670 = $H687) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AR$239 - 1)","v":0},{"$f":"SUMPRODUCT((AS$323:AS$670) * ($H$323:$H$670 = $H687) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AS$239 - 1)","v":0},{"$f":"SUMPRODUCT((AT$323:AT$670) * ($H$323:$H$670 = $H687) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AT$239 - 1)","v":0},null,{"$f":"IF(SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E687)) = 0, 0, AP687 / SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E687)))","v":0},{"$f":"IF(SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E687)) = 0, 0, AQ687 / SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E687)))","v":0},{"$f":"IF(SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E687)) = 0, 0, AR687 / SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E687)))","v":0},{"$f":"IF(SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E687)) = 0, 0, AS687 / SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E687)))","v":0},{"$f":"IF(SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E687)) = 0, 0, AT687 / SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E687)))","v":0},null,null,"TIM",0,"CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"RPE UMs",null,"£m 18/19 prices",{"$f":"H$670","v":"Non-operational capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$323:AP$670) * ($H$323:$H$670 = $H688) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AP$239 - 1)","v":0},{"$f":"SUMPRODUCT((AQ$323:AQ$670) * ($H$323:$H$670 = $H688) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AQ$239 - 1)","v":0},{"$f":"SUMPRODUCT((AR$323:AR$670) * ($H$323:$H$670 = $H688) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AR$239 - 1)","v":0},{"$f":"SUMPRODUCT((AS$323:AS$670) * ($H$323:$H$670 = $H688) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AS$239 - 1)","v":0},{"$f":"SUMPRODUCT((AT$323:AT$670) * ($H$323:$H$670 = $H688) * ($BD$323:$BD$670 = \"RPEs Apply\") * ($BE$323:$BE$670 = \"CapRate 2 (UM)\")) * (AT$239 - 1)","v":0},null,{"$f":"IF(SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E688)) = 0, 0, AP688 / SUMPRODUCT((AP$671:AP$688) * ($E$671:$E$688 = $E688)))","v":0},{"$f":"IF(SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E688)) = 0, 0, AQ688 / SUMPRODUCT((AQ$671:AQ$688) * ($E$671:$E$688 = $E688)))","v":0},{"$f":"IF(SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E688)) = 0, 0, AR688 / SUMPRODUCT((AR$671:AR$688) * ($E$671:$E$688 = $E688)))","v":0},{"$f":"IF(SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E688)) = 0, 0, AS688 / SUMPRODUCT((AS$671:AS$688) * ($E$671:$E$688 = $E688)))","v":0},{"$f":"IF(SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E688)) = 0, 0, AT688 / SUMPRODUCT((AT$671:AT$688) * ($E$671:$E$688 = $E688)))","v":0},null,null,"TIM",0,"CapRate 2 (UM)","Fast/Slow Split"]
[]
[null,"RAV and assets"]
[]
[null,null,"Pre-vesting assets"]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,{"$f":"(CHOOSE(m_identity,SHET!I601, SPTL!I601, NGET!I601))","v":22}]
[]
[null,null,null,null,"Years of pre-vesting depreciation remaining",null,"years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AH603, SPTL!AH603, NGET!AH603))","v":45},{"$f":"(CHOOSE(m_identity,SHET!AI603, SPTL!AI603, NGET!AI603))","v":44},{"$f":"(CHOOSE(m_identity,SHET!AJ603, SPTL!AJ603, NGET!AJ603))","v":43},{"$f":"(CHOOSE(m_identity,SHET!AK603, SPTL!AK603, NGET!AK603))","v":42},{"$f":"(CHOOSE(m_identity,SHET!AL603, SPTL!AL603, NGET!AL603))","v":41},{"$f":"(CHOOSE(m_identity,SHET!AM603, SPTL!AM603, NGET!AM603))","v":40},{"$f":"(CHOOSE(m_identity,SHET!AN603, SPTL!AN603, NGET!AN603))","v":39},{"$f":"(CHOOSE(m_identity,SHET!AO603, SPTL!AO603, NGET!AO603))","v":38},{"$f":"(CHOOSE(m_identity,SHET!AP603, SPTL!AP603, NGET!AP603))","v":37},{"$f":"(CHOOSE(m_identity,SHET!AQ603, SPTL!AQ603, NGET!AQ603))","v":36},{"$f":"(CHOOSE(m_identity,SHET!AR603, SPTL!AR603, NGET!AR603))","v":35},{"$f":"(CHOOSE(m_identity,SHET!AS603, SPTL!AS603, NGET!AS603))","v":34},{"$f":"(CHOOSE(m_identity,SHET!AT603, SPTL!AT603, NGET!AT603))","v":33}]
[]
[null,null,"Post-vesting assets"]
[]
[null,null,null,null,"Transmission"]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,">",{"$f":"(CHOOSE(m_identity,SHET!K608, SPTL!K608, NGET!K608))","v":48},{"$f":"(CHOOSE(m_identity,SHET!L608, SPTL!L608, NGET!L608))","v":48},{"$f":"(CHOOSE(m_identity,SHET!M608, SPTL!M608, NGET!M608))","v":48},{"$f":"(CHOOSE(m_identity,SHET!N608, SPTL!N608, NGET!N608))","v":48},{"$f":"(CHOOSE(m_identity,SHET!O608, SPTL!O608, NGET!O608))","v":48},{"$f":"(CHOOSE(m_identity,SHET!P608, SPTL!P608, NGET!P608))","v":48},{"$f":"(CHOOSE(m_identity,SHET!Q608, SPTL!Q608, NGET!Q608))","v":48},{"$f":"(CHOOSE(m_identity,SHET!R608, SPTL!R608, NGET!R608))","v":48},{"$f":"(CHOOSE(m_identity,SHET!S608, SPTL!S608, NGET!S608))","v":48},{"$f":"(CHOOSE(m_identity,SHET!T608, SPTL!T608, NGET!T608))","v":48},{"$f":"(CHOOSE(m_identity,SHET!U608, SPTL!U608, NGET!U608))","v":48},{"$f":"(CHOOSE(m_identity,SHET!V608, SPTL!V608, NGET!V608))","v":48},{"$f":"(CHOOSE(m_identity,SHET!W608, SPTL!W608, NGET!W608))","v":48},{"$f":"(CHOOSE(m_identity,SHET!X608, SPTL!X608, NGET!X608))","v":48},{"$f":"(CHOOSE(m_identity,SHET!Y608, SPTL!Y608, NGET!Y608))","v":48},{"$f":"(CHOOSE(m_identity,SHET!Z608, SPTL!Z608, NGET!Z608))","v":48},{"$f":"(CHOOSE(m_identity,SHET!AA608, SPTL!AA608, NGET!AA608))","v":48},{"$f":"(CHOOSE(m_identity,SHET!AB608, SPTL!AB608, NGET!AB608))","v":48},{"$f":"(CHOOSE(m_identity,SHET!AC608, SPTL!AC608, NGET!AC608))","v":48},{"$f":"(CHOOSE(m_identity,SHET!AD608, SPTL!AD608, NGET!AD608))","v":48},{"$f":"(CHOOSE(m_identity,SHET!AE608, SPTL!AE608, NGET!AE608))","v":48},{"$f":"(CHOOSE(m_identity,SHET!AF608, SPTL!AF608, NGET!AF608))","v":48},{"$f":"(CHOOSE(m_identity,SHET!AG608, SPTL!AG608, NGET!AG608))","v":48},{"$f":"(CHOOSE(m_identity,SHET!AH608, SPTL!AH608, NGET!AH608))","v":21.5625},{"$f":"(CHOOSE(m_identity,SHET!AI608, SPTL!AI608, NGET!AI608))","v":23.125},{"$f":"(CHOOSE(m_identity,SHET!AJ608, SPTL!AJ608, NGET!AJ608))","v":24.6875},{"$f":"(CHOOSE(m_identity,SHET!AK608, SPTL!AK608, NGET!AK608))","v":26.25},{"$f":"(CHOOSE(m_identity,SHET!AL608, SPTL!AL608, NGET!AL608))","v":27.8125},{"$f":"(CHOOSE(m_identity,SHET!AM608, SPTL!AM608, NGET!AM608))","v":29.375},{"$f":"(CHOOSE(m_identity,SHET!AN608, SPTL!AN608, NGET!AN608))","v":30.9375},{"$f":"(CHOOSE(m_identity,SHET!AO608, SPTL!AO608, NGET!AO608))","v":32.5},{"$f":"(CHOOSE(m_identity,SHET!AP608, SPTL!AP608, NGET!AP608))","v":35},{"$f":"(CHOOSE(m_identity,SHET!AQ608, SPTL!AQ608, NGET!AQ608))","v":37.5},{"$f":"(CHOOSE(m_identity,SHET!AR608, SPTL!AR608, NGET!AR608))","v":40},{"$f":"(CHOOSE(m_identity,SHET!AS608, SPTL!AS608, NGET!AS608))","v":42.5},{"$f":"(CHOOSE(m_identity,SHET!AT608, SPTL!AT608, NGET!AT608))","v":45}]
[null,null,null,null,"Accelerated post-vesting asset life",null,"years",null,null,">",{"$f":"(CHOOSE(m_identity,SHET!K609, SPTL!K609, NGET!K609))","v":20},{"$f":"(CHOOSE(m_identity,SHET!L609, SPTL!L609, NGET!L609))","v":20},{"$f":"(CHOOSE(m_identity,SHET!M609, SPTL!M609, NGET!M609))","v":20},{"$f":"(CHOOSE(m_identity,SHET!N609, SPTL!N609, NGET!N609))","v":20},{"$f":"(CHOOSE(m_identity,SHET!O609, SPTL!O609, NGET!O609))","v":20},{"$f":"(CHOOSE(m_identity,SHET!P609, SPTL!P609, NGET!P609))","v":20},{"$f":"(CHOOSE(m_identity,SHET!Q609, SPTL!Q609, NGET!Q609))","v":20},{"$f":"(CHOOSE(m_identity,SHET!R609, SPTL!R609, NGET!R609))","v":20},{"$f":"(CHOOSE(m_identity,SHET!S609, SPTL!S609, NGET!S609))","v":20},{"$f":"(CHOOSE(m_identity,SHET!T609, SPTL!T609, NGET!T609))","v":20},{"$f":"(CHOOSE(m_identity,SHET!U609, SPTL!U609, NGET!U609))","v":20},{"$f":"(CHOOSE(m_identity,SHET!V609, SPTL!V609, NGET!V609))","v":20},{"$f":"(CHOOSE(m_identity,SHET!W609, SPTL!W609, NGET!W609))","v":20},{"$f":"(CHOOSE(m_identity,SHET!X609, SPTL!X609, NGET!X609))","v":20},{"$f":"(CHOOSE(m_identity,SHET!Y609, SPTL!Y609, NGET!Y609))","v":20},{"$f":"(CHOOSE(m_identity,SHET!Z609, SPTL!Z609, NGET!Z609))","v":20},{"$f":"(CHOOSE(m_identity,SHET!AA609, SPTL!AA609, NGET!AA609))","v":20},{"$f":"(CHOOSE(m_identity,SHET!AB609, SPTL!AB609, NGET!AB609))","v":20},{"$f":"(CHOOSE(m_identity,SHET!AC609, SPTL!AC609, NGET!AC609))","v":20},{"$f":"(CHOOSE(m_identity,SHET!AD609, SPTL!AD609, NGET!AD609))","v":20},{"$f":"(CHOOSE(m_identity,SHET!AE609, SPTL!AE609, NGET!AE609))","v":20},{"$f":"(CHOOSE(m_identity,SHET!AF609, SPTL!AF609, NGET!AF609))","v":20},{"$f":"(CHOOSE(m_identity,SHET!AG609, SPTL!AG609, NGET!AG609))","v":20},{"$f":"(CHOOSE(m_identity,SHET!AH609, SPTL!AH609, NGET!AH609))","v":21.5625},{"$f":"(CHOOSE(m_identity,SHET!AI609, SPTL!AI609, NGET!AI609))","v":23.125},{"$f":"(CHOOSE(m_identity,SHET!AJ609, SPTL!AJ609, NGET!AJ609))","v":24.6875},{"$f":"(CHOOSE(m_identity,SHET!AK609, SPTL!AK609, NGET!AK609))","v":26.25},{"$f":"(CHOOSE(m_identity,SHET!AL609, SPTL!AL609, NGET!AL609))","v":27.8125},{"$f":"(CHOOSE(m_identity,SHET!AM609, SPTL!AM609, NGET!AM609))","v":29.375},{"$f":"(CHOOSE(m_identity,SHET!AN609, SPTL!AN609, NGET!AN609))","v":30.9375},{"$f":"(CHOOSE(m_identity,SHET!AO609, SPTL!AO609, NGET!AO609))","v":32.5},{"$f":"(CHOOSE(m_identity,SHET!AP609, SPTL!AP609, NGET!AP609))","v":35},{"$f":"(CHOOSE(m_identity,SHET!AQ609, SPTL!AQ609, NGET!AQ609))","v":37.5},{"$f":"(CHOOSE(m_identity,SHET!AR609, SPTL!AR609, NGET!AR609))","v":40},{"$f":"(CHOOSE(m_identity,SHET!AS609, SPTL!AS609, NGET!AS609))","v":42.5},{"$f":"(CHOOSE(m_identity,SHET!AT609, SPTL!AT609, NGET!AT609))","v":45}]
[null,null,null,null,"Smoothing period following full depreciation of pre-vesting assets",null,"years",null,{"$f":"(CHOOSE(m_identity,SHET!I610, SPTL!I610, NGET!I610))","v":30}]
[null,null,null,null,"Start of smoothing period",null,"year ending",null,{"$f":"(CHOOSE(m_identity,SHET!I611, SPTL!I611, NGET!I611))","v":"1991-03-31"}]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 18/19 prices",null,null,">",{"$f":"(CHOOSE(m_identity,SHET!K612, SPTL!K612, NGET!K612))","v":34.596183616359212},{"$f":"(CHOOSE(m_identity,SHET!L612, SPTL!L612, NGET!L612))","v":31.19088293431426},{"$f":"(CHOOSE(m_identity,SHET!M612, SPTL!M612, NGET!M612))","v":3.0564996559931772},{"$f":"(CHOOSE(m_identity,SHET!N612, SPTL!N612, NGET!N612))","v":34.679749277268357},{"$f":"(CHOOSE(m_identity,SHET!O612, SPTL!O612, NGET!O612))","v":14.532811294588573},{"$f":"(CHOOSE(m_identity,SHET!P612, SPTL!P612, NGET!P612))","v":14.878858221050402},{"$f":"(CHOOSE(m_identity,SHET!Q612, SPTL!Q612, NGET!Q612))","v":17.791076080381934},{"$f":"(CHOOSE(m_identity,SHET!R612, SPTL!R612, NGET!R612))","v":21.27128943424675},{"$f":"(CHOOSE(m_identity,SHET!S612, SPTL!S612, NGET!S612))","v":15.687442997725716},{"$f":"(CHOOSE(m_identity,SHET!T612, SPTL!T612, NGET!T612))","v":28.611804416613086},{"$f":"(CHOOSE(m_identity,SHET!U612, SPTL!U612, NGET!U612))","v":14.882551897939578},{"$f":"(CHOOSE(m_identity,SHET!V612, SPTL!V612, NGET!V612))","v":10.867005463801142},{"$f":"(CHOOSE(m_identity,SHET!W612, SPTL!W612, NGET!W612))","v":12.498516584652592},{"$f":"(CHOOSE(m_identity,SHET!X612, SPTL!X612, NGET!X612))","v":13.415875912692483},{"$f":"(CHOOSE(m_identity,SHET!Y612, SPTL!Y612, NGET!Y612))","v":63.638911779341491},{"$f":"(CHOOSE(m_identity,SHET!Z612, SPTL!Z612, NGET!Z612))","v":29.182009658951468},{"$f":"(CHOOSE(m_identity,SHET!AA612, SPTL!AA612, NGET!AA612))","v":34.897864148598345},{"$f":"(CHOOSE(m_identity,SHET!AB612, SPTL!AB612, NGET!AB612))","v":61.135512561137432},{"$f":"(CHOOSE(m_identity,SHET!AC612, SPTL!AC612, NGET!AC612))","v":71.225559186628885},{"$f":"(CHOOSE(m_identity,SHET!AD612, SPTL!AD612, NGET!AD612))","v":51.796379997469451},{"$f":"(CHOOSE(m_identity,SHET!AE612, SPTL!AE612, NGET!AE612))","v":43.922551752209486},{"$f":"(CHOOSE(m_identity,SHET!AF612, SPTL!AF612, NGET!AF612))","v":38.003154653955008},{"$f":"(CHOOSE(m_identity,SHET!AG612, SPTL!AG612, NGET!AG612))","v":100.31543885131481}]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 18/19 prices",null,null,">",{"$f":"(CHOOSE(m_identity,SHET!K613, SPTL!K613, NGET!K613))","v":0},{"$f":"(CHOOSE(m_identity,SHET!L613, SPTL!L613, NGET!L613))","v":0},{"$f":"(CHOOSE(m_identity,SHET!M613, SPTL!M613, NGET!M613))","v":0},{"$f":"(CHOOSE(m_identity,SHET!N613, SPTL!N613, NGET!N613))","v":0},{"$f":"(CHOOSE(m_identity,SHET!O613, SPTL!O613, NGET!O613))","v":0},{"$f":"(CHOOSE(m_identity,SHET!P613, SPTL!P613, NGET!P613))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Q613, SPTL!Q613, NGET!Q613))","v":0},{"$f":"(CHOOSE(m_identity,SHET!R613, SPTL!R613, NGET!R613))","v":0},{"$f":"(CHOOSE(m_identity,SHET!S613, SPTL!S613, NGET!S613))","v":0},{"$f":"(CHOOSE(m_identity,SHET!T613, SPTL!T613, NGET!T613))","v":0},{"$f":"(CHOOSE(m_identity,SHET!U613, SPTL!U613, NGET!U613))","v":0},{"$f":"(CHOOSE(m_identity,SHET!V613, SPTL!V613, NGET!V613))","v":0},{"$f":"(CHOOSE(m_identity,SHET!W613, SPTL!W613, NGET!W613))","v":0},{"$f":"(CHOOSE(m_identity,SHET!X613, SPTL!X613, NGET!X613))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Y613, SPTL!Y613, NGET!Y613))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z613, SPTL!Z613, NGET!Z613))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA613, SPTL!AA613, NGET!AA613))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB613, SPTL!AB613, NGET!AB613))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC613, SPTL!AC613, NGET!AC613))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD613, SPTL!AD613, NGET!AD613))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE613, SPTL!AE613, NGET!AE613))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF613, SPTL!AF613, NGET!AF613))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG613, SPTL!AG613, NGET!AG613))","v":0}]
[null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!E142, SPTL!E142, NGET!E142)","v":"RIIO-1 net RAV additions (after disposals)"},null,"£m 18/19 prices",{"$f":"CHOOSE(m_identity,SHET!H142, SPTL!H142, NGET!H142)","v":"LRAVt"},null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(m_identity,SHET!AH142, SPTL!AH142, NGET!AH142)","v":110.08371168655941},{"$f":"CHOOSE(m_identity,SHET!AI142, SPTL!AI142, NGET!AI142)","v":367.10649927353927},{"$f":"CHOOSE(m_identity,SHET!AJ142, SPTL!AJ142, NGET!AJ142)","v":639.14794995571617},{"$f":"CHOOSE(m_identity,SHET!AK142, SPTL!AK142, NGET!AK142)","v":537.80245411944748},{"$f":"CHOOSE(m_identity,SHET!AL142, SPTL!AL142, NGET!AL142)","v":389.53440376163809},{"$f":"CHOOSE(m_identity,SHET!AM142, SPTL!AM142, NGET!AM142)","v":254.17383320983018},{"$f":"CHOOSE(m_identity,SHET!AN142, SPTL!AN142, NGET!AN142)","v":278.8404425726639},{"$f":"CHOOSE(m_identity,SHET!AO142, SPTL!AO142, NGET!AO142)","v":381.85659995369343}]
[null,null,null,null,"RIIO post-vesting RAV additions",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AH614, SPTL!AH614, NGET!AH614))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI614, SPTL!AI614, NGET!AI614))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ614, SPTL!AJ614, NGET!AJ614))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK614, SPTL!AK614, NGET!AK614))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AL614, SPTL!AL614, NGET!AL614))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AM614, SPTL!AM614, NGET!AM614))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AN614, SPTL!AN614, NGET!AN614))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AO614, SPTL!AO614, NGET!AO614))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AP614, SPTL!AP614, NGET!AP614))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ614, SPTL!AQ614, NGET!AQ614))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR614, SPTL!AR614, NGET!AR614))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS614, SPTL!AS614, NGET!AS614))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT614, SPTL!AT614, NGET!AT614))","v":0}]
[null,null,null,null,"RIIO post-vesting RAV disposals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AH615, SPTL!AH615, NGET!AH615))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI615, SPTL!AI615, NGET!AI615))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ615, SPTL!AJ615, NGET!AJ615))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK615, SPTL!AK615, NGET!AK615))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AL615, SPTL!AL615, NGET!AL615))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AM615, SPTL!AM615, NGET!AM615))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AN615, SPTL!AN615, NGET!AN615))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AO615, SPTL!AO615, NGET!AO615))","v":0}]
[]
[null,null,null,null,"RIIO-2 disposals net sales proceeds (for totex deduction)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AP617, SPTL!AP617, NGET!AP617))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ617, SPTL!AQ617, NGET!AQ617))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR617, SPTL!AR617, NGET!AR617))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS617, SPTL!AS617, NGET!AS617))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT617, SPTL!AT617, NGET!AT617))","v":0}]
[]
[null,null,"Project assets (except TIRG)"]
[]
[null,null,null,null,"PLUGS asset life",null,"years",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Z621, SPTL!Z621, NGET!Z621))","v":30},{"$f":"(CHOOSE(m_identity,SHET!AA621, SPTL!AA621, NGET!AA621))","v":30},{"$f":"(CHOOSE(m_identity,SHET!AB621, SPTL!AB621, NGET!AB621))","v":30},{"$f":"(CHOOSE(m_identity,SHET!AC621, SPTL!AC621, NGET!AC621))","v":30},{"$f":"(CHOOSE(m_identity,SHET!AD621, SPTL!AD621, NGET!AD621))","v":30},{"$f":"(CHOOSE(m_identity,SHET!AE621, SPTL!AE621, NGET!AE621))","v":30},{"$f":"(CHOOSE(m_identity,SHET!AF621, SPTL!AF621, NGET!AF621))","v":30},{"$f":"(CHOOSE(m_identity,SHET!AG621, SPTL!AG621, NGET!AG621))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AH621, SPTL!AH621, NGET!AH621))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AI621, SPTL!AI621, NGET!AI621))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AJ621, SPTL!AJ621, NGET!AJ621))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AK621, SPTL!AK621, NGET!AK621))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AL621, SPTL!AL621, NGET!AL621))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AM621, SPTL!AM621, NGET!AM621))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AN621, SPTL!AN621, NGET!AN621))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AO621, SPTL!AO621, NGET!AO621))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AP621, SPTL!AP621, NGET!AP621))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AQ621, SPTL!AQ621, NGET!AQ621))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AR621, SPTL!AR621, NGET!AR621))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AS621, SPTL!AS621, NGET!AS621))","v":18},{"$f":"(CHOOSE(m_identity,SHET!AT621, SPTL!AT621, NGET!AT621))","v":18}]
[null,null,null,null,"PLUGS net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Z622, SPTL!Z622, NGET!Z622))","v":19.725401151442295},{"$f":"(CHOOSE(m_identity,SHET!AA622, SPTL!AA622, NGET!AA622))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB622, SPTL!AB622, NGET!AB622))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC622, SPTL!AC622, NGET!AC622))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD622, SPTL!AD622, NGET!AD622))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE622, SPTL!AE622, NGET!AE622))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF622, SPTL!AF622, NGET!AF622))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG622, SPTL!AG622, NGET!AG622))","v":0}]
[]
[null,null,null,null,"TOI accelerated post-vesting asset life",null,"years",null,{"$f":"(CHOOSE(m_identity,SHET!I624, SPTL!I624, NGET!I624))","v":20}]
[null,null,null,null,"TOI net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AC625, SPTL!AC625, NGET!AC625))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD625, SPTL!AD625, NGET!AD625))","v":11.423354947728258},{"$f":"(CHOOSE(m_identity,SHET!AE625, SPTL!AE625, NGET!AE625))","v":48.437730284649675},{"$f":"(CHOOSE(m_identity,SHET!AF625, SPTL!AF625, NGET!AF625))","v":56.699390840364835},{"$f":"(CHOOSE(m_identity,SHET!AG625, SPTL!AG625, NGET!AG625))","v":133.666383181464}]
[null,null,null,null,"TOI deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!AD626, SPTL!AD626, NGET!AD626))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE626, SPTL!AE626, NGET!AE626))","v":0.72211656355849152},{"$f":"(CHOOSE(m_identity,SHET!AF626, SPTL!AF626, NGET!AF626))","v":4.6704773890565114}]
[]
[null,null,null,null,"England-Scotland interconnector asset life applied",null,"years",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Z628, SPTL!Z628, NGET!Z628))","v":29},{"$f":"(CHOOSE(m_identity,SHET!AA628, SPTL!AA628, NGET!AA628))","v":29},{"$f":"(CHOOSE(m_identity,SHET!AB628, SPTL!AB628, NGET!AB628))","v":29},{"$f":"(CHOOSE(m_identity,SHET!AC628, SPTL!AC628, NGET!AC628))","v":29},{"$f":"(CHOOSE(m_identity,SHET!AD628, SPTL!AD628, NGET!AD628))","v":29},{"$f":"(CHOOSE(m_identity,SHET!AE628, SPTL!AE628, NGET!AE628))","v":29},{"$f":"(CHOOSE(m_identity,SHET!AF628, SPTL!AF628, NGET!AF628))","v":29},{"$f":"(CHOOSE(m_identity,SHET!AG628, SPTL!AG628, NGET!AG628))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AH628, SPTL!AH628, NGET!AH628))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AI628, SPTL!AI628, NGET!AI628))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AJ628, SPTL!AJ628, NGET!AJ628))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AK628, SPTL!AK628, NGET!AK628))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AL628, SPTL!AL628, NGET!AL628))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AM628, SPTL!AM628, NGET!AM628))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AN628, SPTL!AN628, NGET!AN628))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AO628, SPTL!AO628, NGET!AO628))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AP628, SPTL!AP628, NGET!AP628))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AQ628, SPTL!AQ628, NGET!AQ628))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AR628, SPTL!AR628, NGET!AR628))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AS628, SPTL!AS628, NGET!AS628))","v":17.5},{"$f":"(CHOOSE(m_identity,SHET!AT628, SPTL!AT628, NGET!AT628))","v":17.5}]
[null,null,null,null,"England-Scotland Interconnector net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Z629, SPTL!Z629, NGET!Z629))","v":37.794470908488677},{"$f":"(CHOOSE(m_identity,SHET!AA629, SPTL!AA629, NGET!AA629))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB629, SPTL!AB629, NGET!AB629))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC629, SPTL!AC629, NGET!AC629))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD629, SPTL!AD629, NGET!AD629))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE629, SPTL!AE629, NGET!AE629))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF629, SPTL!AF629, NGET!AF629))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG629, SPTL!AG629, NGET!AG629))","v":0}]
[]
[null,null,null,null,"Logged-up items and security costs asset life",null,"years",null,{"$f":"(CHOOSE(m_identity,SHET!I631, SPTL!I631, NGET!I631))","v":20},">"]
[]
[null,null,null,null,"Logged-up items net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y633, SPTL!Y633, NGET!Y633))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z633, SPTL!Z633, NGET!Z633))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA633, SPTL!AA633, NGET!AA633))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB633, SPTL!AB633, NGET!AB633))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC633, SPTL!AC633, NGET!AC633))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD633, SPTL!AD633, NGET!AD633))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE633, SPTL!AE633, NGET!AE633))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF633, SPTL!AF633, NGET!AF633))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG633, SPTL!AG633, NGET!AG633))","v":0}]
[]
[null,null,null,null,"Security costs net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y635, SPTL!Y635, NGET!Y635))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z635, SPTL!Z635, NGET!Z635))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA635, SPTL!AA635, NGET!AA635))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB635, SPTL!AB635, NGET!AB635))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC635, SPTL!AC635, NGET!AC635))","v":0.26380813802966363},{"$f":"(CHOOSE(m_identity,SHET!AD635, SPTL!AD635, NGET!AD635))","v":7.5807799407044713E-2},{"$f":"(CHOOSE(m_identity,SHET!AE635, SPTL!AE635, NGET!AE635))","v":1.1788813400583849},{"$f":"(CHOOSE(m_identity,SHET!AF635, SPTL!AF635, NGET!AF635))","v":2.387342772225888},{"$f":"(CHOOSE(m_identity,SHET!AG635, SPTL!AG635, NGET!AG635))","v":0}]
[]
[null,null,"TIRG"]
[null,null,"Note: TIRG revenue from 2022 onwards are sourced from \"Transmission investment for renewable generation\" Variable Value (see \"TIRG commissioned in 2017 revenue\" below)."]
[]
[null,null,null,null,"TIRG asset life before transfer to RAV",null,"years",null,{"$f":"(CHOOSE(m_identity,SHET!I640, SPTL!I640, NGET!I640))","v":20}]
[null,null,null,null,"Years from TIRG commissioning to RAV transfer",null,"years",null,{"$f":"(CHOOSE(m_identity,SHET!I641, SPTL!I641, NGET!I641))","v":5}]
[null,null,null,null,"Years from TIRG commissioning to RAV transfer - Beauly Denny (SHET only)",null,"years",null,{"$f":"(CHOOSE(m_identity,SHET!I642, SPTL!I642, NGET!I642))","v":7}]
[]
[null,null,null,null,"General pool capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!V644, SPTL!V644, NGET!V644))","v":0.25},{"$f":"(CHOOSE(m_identity,SHET!W644, SPTL!W644, NGET!W644))","v":0.25},{"$f":"(CHOOSE(m_identity,SHET!X644, SPTL!X644, NGET!X644))","v":0.25},{"$f":"(CHOOSE(m_identity,SHET!Y644, SPTL!Y644, NGET!Y644))","v":0.25},{"$f":"(CHOOSE(m_identity,SHET!Z644, SPTL!Z644, NGET!Z644))","v":0.25},{"$f":"(CHOOSE(m_identity,SHET!AA644, SPTL!AA644, NGET!AA644))","v":0.25},{"$f":"(CHOOSE(m_identity,SHET!AB644, SPTL!AB644, NGET!AB644))","v":0.25},{"$f":"(CHOOSE(m_identity,SHET!AC644, SPTL!AC644, NGET!AC644))","v":0.2},{"$f":"(CHOOSE(m_identity,SHET!AD644, SPTL!AD644, NGET!AD644))","v":0.2},{"$f":"(CHOOSE(m_identity,SHET!AE644, SPTL!AE644, NGET!AE644))","v":0.2},{"$f":"(CHOOSE(m_identity,SHET!AF644, SPTL!AF644, NGET!AF644))","v":0.2},{"$f":"(CHOOSE(m_identity,SHET!AG644, SPTL!AG644, NGET!AG644))","v":0.18000000000000002},{"$f":"(CHOOSE(m_identity,SHET!AH644, SPTL!AH644, NGET!AH644))","v":0.18000000000000002},{"$f":"(CHOOSE(m_identity,SHET!AI644, SPTL!AI644, NGET!AI644))","v":0.18000000000000002},{"$f":"(CHOOSE(m_identity,SHET!AJ644, SPTL!AJ644, NGET!AJ644))","v":0.18000000000000002},{"$f":"(CHOOSE(m_identity,SHET!AK644, SPTL!AK644, NGET!AK644))","v":0.18000000000000002},{"$f":"(CHOOSE(m_identity,SHET!AL644, SPTL!AL644, NGET!AL644))","v":0.18000000000000002},{"$f":"(CHOOSE(m_identity,SHET!AM644, SPTL!AM644, NGET!AM644))","v":0.18000000000000002},{"$f":"(CHOOSE(m_identity,SHET!AN644, SPTL!AN644, NGET!AN644))","v":0.18000000000000002},{"$f":"(CHOOSE(m_identity,SHET!AO644, SPTL!AO644, NGET!AO644))","v":0.18000000000000002}]
[null,null,null,null,"Special Rates capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!V645, SPTL!V645, NGET!V645))","v":0.06},{"$f":"(CHOOSE(m_identity,SHET!W645, SPTL!W645, NGET!W645))","v":0.06},{"$f":"(CHOOSE(m_identity,SHET!X645, SPTL!X645, NGET!X645))","v":0.06},{"$f":"(CHOOSE(m_identity,SHET!Y645, SPTL!Y645, NGET!Y645))","v":0.06},{"$f":"(CHOOSE(m_identity,SHET!Z645, SPTL!Z645, NGET!Z645))","v":0.06},{"$f":"(CHOOSE(m_identity,SHET!AA645, SPTL!AA645, NGET!AA645))","v":0.06},{"$f":"(CHOOSE(m_identity,SHET!AB645, SPTL!AB645, NGET!AB645))","v":0.06},{"$f":"(CHOOSE(m_identity,SHET!AC645, SPTL!AC645, NGET!AC645))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AD645, SPTL!AD645, NGET!AD645))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AE645, SPTL!AE645, NGET!AE645))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AF645, SPTL!AF645, NGET!AF645))","v":0.1},{"$f":"(CHOOSE(m_identity,SHET!AG645, SPTL!AG645, NGET!AG645))","v":0.08},{"$f":"(CHOOSE(m_identity,SHET!AH645, SPTL!AH645, NGET!AH645))","v":0.08},{"$f":"(CHOOSE(m_identity,SHET!AI645, SPTL!AI645, NGET!AI645))","v":0.08},{"$f":"(CHOOSE(m_identity,SHET!AJ645, SPTL!AJ645, NGET!AJ645))","v":0.08},{"$f":"(CHOOSE(m_identity,SHET!AK645, SPTL!AK645, NGET!AK645))","v":0.08},{"$f":"(CHOOSE(m_identity,SHET!AL645, SPTL!AL645, NGET!AL645))","v":0.08},{"$f":"(CHOOSE(m_identity,SHET!AM645, SPTL!AM645, NGET!AM645))","v":0.08},{"$f":"(CHOOSE(m_identity,SHET!AN645, SPTL!AN645, NGET!AN645))","v":0.06},{"$f":"(CHOOSE(m_identity,SHET!AO645, SPTL!AO645, NGET!AO645))","v":0.06}]
[]
[null,null,null,null,"TIRG allocation to \"General\" pool",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y647, SPTL!Y647, NGET!Y647))","v":4.2000000000000003E-2},{"$f":"(CHOOSE(m_identity,SHET!Z647, SPTL!Z647, NGET!Z647))","v":4.2000000000000003E-2},{"$f":"(CHOOSE(m_identity,SHET!AA647, SPTL!AA647, NGET!AA647))","v":4.2000000000000003E-2},{"$f":"(CHOOSE(m_identity,SHET!AB647, SPTL!AB647, NGET!AB647))","v":4.2000000000000003E-2},{"$f":"(CHOOSE(m_identity,SHET!AC647, SPTL!AC647, NGET!AC647))","v":4.2000000000000003E-2},{"$f":"(CHOOSE(m_identity,SHET!AD647, SPTL!AD647, NGET!AD647))","v":4.2000000000000003E-2},{"$f":"(CHOOSE(m_identity,SHET!AE647, SPTL!AE647, NGET!AE647))","v":4.2000000000000003E-2},{"$f":"(CHOOSE(m_identity,SHET!AF647, SPTL!AF647, NGET!AF647))","v":4.2000000000000003E-2},{"$f":"(CHOOSE(m_identity,SHET!AG647, SPTL!AG647, NGET!AG647))","v":4.2000000000000003E-2},{"$f":"(CHOOSE(m_identity,SHET!AH647, SPTL!AH647, NGET!AH647))","v":4.2000000000000003E-2},{"$f":"(CHOOSE(m_identity,SHET!AI647, SPTL!AI647, NGET!AI647))","v":4.2000000000000003E-2},{"$f":"(CHOOSE(m_identity,SHET!AJ647, SPTL!AJ647, NGET!AJ647))","v":4.2000000000000003E-2},{"$f":"(CHOOSE(m_identity,SHET!AK647, SPTL!AK647, NGET!AK647))","v":4.2000000000000003E-2},{"$f":"(CHOOSE(m_identity,SHET!AL647, SPTL!AL647, NGET!AL647))","v":4.2000000000000003E-2},{"$f":"(CHOOSE(m_identity,SHET!AM647, SPTL!AM647, NGET!AM647))","v":4.2000000000000003E-2},{"$f":"(CHOOSE(m_identity,SHET!AN647, SPTL!AN647, NGET!AN647))","v":4.2000000000000003E-2},{"$f":"(CHOOSE(m_identity,SHET!AO647, SPTL!AO647, NGET!AO647))","v":4.2000000000000003E-2},{"$f":"(CHOOSE(m_identity,SHET!AP647, SPTL!AP647, NGET!AP647))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AQ647, SPTL!AQ647, NGET!AQ647))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AR647, SPTL!AR647, NGET!AR647))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AS647, SPTL!AS647, NGET!AS647))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AT647, SPTL!AT647, NGET!AT647))","v":0}]
[null,null,null,null,"TIRG allocation to \"Special Rate\" pool",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y648, SPTL!Y648, NGET!Y648))","v":0.89100000000000001},{"$f":"(CHOOSE(m_identity,SHET!Z648, SPTL!Z648, NGET!Z648))","v":0.89100000000000001},{"$f":"(CHOOSE(m_identity,SHET!AA648, SPTL!AA648, NGET!AA648))","v":0.89100000000000001},{"$f":"(CHOOSE(m_identity,SHET!AB648, SPTL!AB648, NGET!AB648))","v":0.89100000000000001},{"$f":"(CHOOSE(m_identity,SHET!AC648, SPTL!AC648, NGET!AC648))","v":0.89100000000000001},{"$f":"(CHOOSE(m_identity,SHET!AD648, SPTL!AD648, NGET!AD648))","v":0.89100000000000001},{"$f":"(CHOOSE(m_identity,SHET!AE648, SPTL!AE648, NGET!AE648))","v":0.89100000000000001},{"$f":"(CHOOSE(m_identity,SHET!AF648, SPTL!AF648, NGET!AF648))","v":0.89100000000000001},{"$f":"(CHOOSE(m_identity,SHET!AG648, SPTL!AG648, NGET!AG648))","v":0.89100000000000001},{"$f":"(CHOOSE(m_identity,SHET!AH648, SPTL!AH648, NGET!AH648))","v":0.8909999999999999},{"$f":"(CHOOSE(m_identity,SHET!AI648, SPTL!AI648, NGET!AI648))","v":0.8909999999999999},{"$f":"(CHOOSE(m_identity,SHET!AJ648, SPTL!AJ648, NGET!AJ648))","v":0.8909999999999999},{"$f":"(CHOOSE(m_identity,SHET!AK648, SPTL!AK648, NGET!AK648))","v":0.8909999999999999},{"$f":"(CHOOSE(m_identity,SHET!AL648, SPTL!AL648, NGET!AL648))","v":0.8909999999999999},{"$f":"(CHOOSE(m_identity,SHET!AM648, SPTL!AM648, NGET!AM648))","v":0.8909999999999999},{"$f":"(CHOOSE(m_identity,SHET!AN648, SPTL!AN648, NGET!AN648))","v":0.8909999999999999},{"$f":"(CHOOSE(m_identity,SHET!AO648, SPTL!AO648, NGET!AO648))","v":0.8909999999999999},{"$f":"(CHOOSE(m_identity,SHET!AP648, SPTL!AP648, NGET!AP648))","v":0.92091999999999996},{"$f":"(CHOOSE(m_identity,SHET!AQ648, SPTL!AQ648, NGET!AQ648))","v":0.92740999999999996},{"$f":"(CHOOSE(m_identity,SHET!AR648, SPTL!AR648, NGET!AR648))","v":0.91927000000000003},{"$f":"(CHOOSE(m_identity,SHET!AS648, SPTL!AS648, NGET!AS648))","v":0.87880000000000003},{"$f":"(CHOOSE(m_identity,SHET!AT648, SPTL!AT648, NGET!AT648))","v":0.89095000000000002}]
[]
[null,null,null,null,"TIRG commissioned in 2010 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y650, SPTL!Y650, NGET!Y650))","v":6.2148463675921306},{"$f":"(CHOOSE(m_identity,SHET!Z650, SPTL!Z650, NGET!Z650))","v":-5.5001330578609799},{"$f":"(CHOOSE(m_identity,SHET!AA650, SPTL!AA650, NGET!AA650))","v":0.70715023604049321},{"$f":"(CHOOSE(m_identity,SHET!AB650, SPTL!AB650, NGET!AB650))","v":2.0372910439784322},{"$f":"(CHOOSE(m_identity,SHET!AC650, SPTL!AC650, NGET!AC650))","v":12.794694694438686},{"$f":"(CHOOSE(m_identity,SHET!AD650, SPTL!AD650, NGET!AD650))","v":6.8277523825502238},{"$f":"(CHOOSE(m_identity,SHET!AE650, SPTL!AE650, NGET!AE650))","v":0.15071924477107476},{"$f":"(CHOOSE(m_identity,SHET!AF650, SPTL!AF650, NGET!AF650))","v":-0.40970657529973381}]
[null,null,null,null,"TIRG commissioned in 2011 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y651, SPTL!Y651, NGET!Y651))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z651, SPTL!Z651, NGET!Z651))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA651, SPTL!AA651, NGET!AA651))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB651, SPTL!AB651, NGET!AB651))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC651, SPTL!AC651, NGET!AC651))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD651, SPTL!AD651, NGET!AD651))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE651, SPTL!AE651, NGET!AE651))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF651, SPTL!AF651, NGET!AF651))","v":0}]
[null,null,null,null,"TIRG commissioned in 2012 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y652, SPTL!Y652, NGET!Y652))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z652, SPTL!Z652, NGET!Z652))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA652, SPTL!AA652, NGET!AA652))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB652, SPTL!AB652, NGET!AB652))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC652, SPTL!AC652, NGET!AC652))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD652, SPTL!AD652, NGET!AD652))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE652, SPTL!AE652, NGET!AE652))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF652, SPTL!AF652, NGET!AF652))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG652, SPTL!AG652, NGET!AG652))","v":0}]
[null,null,null,null,"TIRG commissioned in 2013 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y653, SPTL!Y653, NGET!Y653))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z653, SPTL!Z653, NGET!Z653))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA653, SPTL!AA653, NGET!AA653))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB653, SPTL!AB653, NGET!AB653))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC653, SPTL!AC653, NGET!AC653))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD653, SPTL!AD653, NGET!AD653))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE653, SPTL!AE653, NGET!AE653))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF653, SPTL!AF653, NGET!AF653))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG653, SPTL!AG653, NGET!AG653))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH653, SPTL!AH653, NGET!AH653))","v":0}]
[null,null,null,null,"TIRG commissioned in 2014 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y654, SPTL!Y654, NGET!Y654))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z654, SPTL!Z654, NGET!Z654))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA654, SPTL!AA654, NGET!AA654))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB654, SPTL!AB654, NGET!AB654))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC654, SPTL!AC654, NGET!AC654))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD654, SPTL!AD654, NGET!AD654))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE654, SPTL!AE654, NGET!AE654))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF654, SPTL!AF654, NGET!AF654))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG654, SPTL!AG654, NGET!AG654))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH654, SPTL!AH654, NGET!AH654))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI654, SPTL!AI654, NGET!AI654))","v":0}]
[null,null,null,null,"TIRG commissioned in 2015 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y655, SPTL!Y655, NGET!Y655))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z655, SPTL!Z655, NGET!Z655))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA655, SPTL!AA655, NGET!AA655))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB655, SPTL!AB655, NGET!AB655))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC655, SPTL!AC655, NGET!AC655))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD655, SPTL!AD655, NGET!AD655))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE655, SPTL!AE655, NGET!AE655))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF655, SPTL!AF655, NGET!AF655))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG655, SPTL!AG655, NGET!AG655))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH655, SPTL!AH655, NGET!AH655))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI655, SPTL!AI655, NGET!AI655))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ655, SPTL!AJ655, NGET!AJ655))","v":0}]
[null,null,null,null,"TIRG commissioned in 2016 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y656, SPTL!Y656, NGET!Y656))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z656, SPTL!Z656, NGET!Z656))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA656, SPTL!AA656, NGET!AA656))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB656, SPTL!AB656, NGET!AB656))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC656, SPTL!AC656, NGET!AC656))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD656, SPTL!AD656, NGET!AD656))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE656, SPTL!AE656, NGET!AE656))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF656, SPTL!AF656, NGET!AF656))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG656, SPTL!AG656, NGET!AG656))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH656, SPTL!AH656, NGET!AH656))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI656, SPTL!AI656, NGET!AI656))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ656, SPTL!AJ656, NGET!AJ656))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK656, SPTL!AK656, NGET!AK656))","v":0}]
[null,null,null,null,"TIRG commissioned in 2017 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y657, SPTL!Y657, NGET!Y657))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z657, SPTL!Z657, NGET!Z657))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA657, SPTL!AA657, NGET!AA657))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB657, SPTL!AB657, NGET!AB657))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC657, SPTL!AC657, NGET!AC657))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD657, SPTL!AD657, NGET!AD657))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE657, SPTL!AE657, NGET!AE657))","v":34.958138730109681},{"$f":"(CHOOSE(m_identity,SHET!AF657, SPTL!AF657, NGET!AF657))","v":139.56600961687008},{"$f":"(CHOOSE(m_identity,SHET!AG657, SPTL!AG657, NGET!AG657))","v":210.67451927236212},{"$f":"(CHOOSE(m_identity,SHET!AH657, SPTL!AH657, NGET!AH657))","v":174.44799254596015},{"$f":"(CHOOSE(m_identity,SHET!AI657, SPTL!AI657, NGET!AI657))","v":112.62392545960142},{"$f":"(CHOOSE(m_identity,SHET!AJ657, SPTL!AJ657, NGET!AJ657))","v":37.198169704928162},{"$f":"(CHOOSE(m_identity,SHET!AK657, SPTL!AK657, NGET!AK657))","v":13.706731152479529},{"$f":"(CHOOSE(m_identity,SHET!AL657, SPTL!AL657, NGET!AL657))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AM657, SPTL!AM657, NGET!AM657))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AN657, SPTL!AN657, NGET!AN657))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AO657, SPTL!AO657, NGET!AO657))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AP657, SPTL!AP657, NGET!AP657))","v":40.703962613934806}]
[]
[null,null,null,null,"TIRG commissioned in 2010 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y659, SPTL!Y659, NGET!Y659))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z659, SPTL!Z659, NGET!Z659))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA659, SPTL!AA659, NGET!AA659))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB659, SPTL!AB659, NGET!AB659))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC659, SPTL!AC659, NGET!AC659))","v":0.17295772948750382},{"$f":"(CHOOSE(m_identity,SHET!AD659, SPTL!AD659, NGET!AD659))","v":0.65500377869293114},{"$f":"(CHOOSE(m_identity,SHET!AE659, SPTL!AE659, NGET!AE659))","v":1.1126820079279274},{"$f":"(CHOOSE(m_identity,SHET!AF659, SPTL!AF659, NGET!AF659))","v":1.1126820079279274},{"$f":"(CHOOSE(m_identity,SHET!AG659, SPTL!AG659, NGET!AG659))","v":1.1126820079279274},{"$f":"(CHOOSE(m_identity,SHET!AH659, SPTL!AH659, NGET!AH659))","v":1.1126820079279274},{"$f":"(CHOOSE(m_identity,SHET!AI659, SPTL!AI659, NGET!AI659))","v":1.1126820079279274}]
[null,null,null,null,"TIRG commissioned in 2011 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y660, SPTL!Y660, NGET!Y660))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z660, SPTL!Z660, NGET!Z660))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA660, SPTL!AA660, NGET!AA660))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB660, SPTL!AB660, NGET!AB660))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC660, SPTL!AC660, NGET!AC660))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD660, SPTL!AD660, NGET!AD660))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE660, SPTL!AE660, NGET!AE660))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF660, SPTL!AF660, NGET!AF660))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG660, SPTL!AG660, NGET!AG660))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH660, SPTL!AH660, NGET!AH660))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI660, SPTL!AI660, NGET!AI660))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ660, SPTL!AJ660, NGET!AJ660))","v":0}]
[null,null,null,null,"TIRG commissioned in 2012 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y661, SPTL!Y661, NGET!Y661))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z661, SPTL!Z661, NGET!Z661))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA661, SPTL!AA661, NGET!AA661))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB661, SPTL!AB661, NGET!AB661))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC661, SPTL!AC661, NGET!AC661))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD661, SPTL!AD661, NGET!AD661))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE661, SPTL!AE661, NGET!AE661))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF661, SPTL!AF661, NGET!AF661))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG661, SPTL!AG661, NGET!AG661))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH661, SPTL!AH661, NGET!AH661))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI661, SPTL!AI661, NGET!AI661))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ661, SPTL!AJ661, NGET!AJ661))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK661, SPTL!AK661, NGET!AK661))","v":0}]
[null,null,null,null,"TIRG commissioned in 2013 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y662, SPTL!Y662, NGET!Y662))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z662, SPTL!Z662, NGET!Z662))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA662, SPTL!AA662, NGET!AA662))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB662, SPTL!AB662, NGET!AB662))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC662, SPTL!AC662, NGET!AC662))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD662, SPTL!AD662, NGET!AD662))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE662, SPTL!AE662, NGET!AE662))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF662, SPTL!AF662, NGET!AF662))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG662, SPTL!AG662, NGET!AG662))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH662, SPTL!AH662, NGET!AH662))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI662, SPTL!AI662, NGET!AI662))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ662, SPTL!AJ662, NGET!AJ662))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK662, SPTL!AK662, NGET!AK662))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AL662, SPTL!AL662, NGET!AL662))","v":0}]
[null,null,null,null,"TIRG commissioned in 2014 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y663, SPTL!Y663, NGET!Y663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z663, SPTL!Z663, NGET!Z663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA663, SPTL!AA663, NGET!AA663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB663, SPTL!AB663, NGET!AB663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC663, SPTL!AC663, NGET!AC663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD663, SPTL!AD663, NGET!AD663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE663, SPTL!AE663, NGET!AE663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF663, SPTL!AF663, NGET!AF663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG663, SPTL!AG663, NGET!AG663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH663, SPTL!AH663, NGET!AH663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI663, SPTL!AI663, NGET!AI663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ663, SPTL!AJ663, NGET!AJ663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK663, SPTL!AK663, NGET!AK663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AL663, SPTL!AL663, NGET!AL663))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AM663, SPTL!AM663, NGET!AM663))","v":0}]
[null,null,null,null,"TIRG commissioned in 2015 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y664, SPTL!Y664, NGET!Y664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z664, SPTL!Z664, NGET!Z664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA664, SPTL!AA664, NGET!AA664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB664, SPTL!AB664, NGET!AB664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC664, SPTL!AC664, NGET!AC664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD664, SPTL!AD664, NGET!AD664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE664, SPTL!AE664, NGET!AE664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF664, SPTL!AF664, NGET!AF664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG664, SPTL!AG664, NGET!AG664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH664, SPTL!AH664, NGET!AH664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI664, SPTL!AI664, NGET!AI664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ664, SPTL!AJ664, NGET!AJ664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK664, SPTL!AK664, NGET!AK664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AL664, SPTL!AL664, NGET!AL664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AM664, SPTL!AM664, NGET!AM664))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AN664, SPTL!AN664, NGET!AN664))","v":0}]
[null,null,null,null,"TIRG commissioned in 2016 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y665, SPTL!Y665, NGET!Y665))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z665, SPTL!Z665, NGET!Z665))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA665, SPTL!AA665, NGET!AA665))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB665, SPTL!AB665, NGET!AB665))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC665, SPTL!AC665, NGET!AC665))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD665, SPTL!AD665, NGET!AD665))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE665, SPTL!AE665, NGET!AE665))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF665, SPTL!AF665, NGET!AF665))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG665, SPTL!AG665, NGET!AG665))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH665, SPTL!AH665, NGET!AH665))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI665, SPTL!AI665, NGET!AI665))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ665, SPTL!AJ665, NGET!AJ665))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK665, SPTL!AK665, NGET!AK665))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AL665, SPTL!AL665, NGET!AL665))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AM665, SPTL!AM665, NGET!AM665))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AN665, SPTL!AN665, NGET!AN665))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AO665, SPTL!AO665, NGET!AO665))","v":0}]
[null,null,null,null,"TIRG commissioned in 2017 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y666, SPTL!Y666, NGET!Y666))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z666, SPTL!Z666, NGET!Z666))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA666, SPTL!AA666, NGET!AA666))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB666, SPTL!AB666, NGET!AB666))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC666, SPTL!AC666, NGET!AC666))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD666, SPTL!AD666, NGET!AD666))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE666, SPTL!AE666, NGET!AE666))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF666, SPTL!AF666, NGET!AF666))","v":1.7479069365054842},{"$f":"(CHOOSE(m_identity,SHET!AG666, SPTL!AG666, NGET!AG666))","v":8.7262074173489879},{"$f":"(CHOOSE(m_identity,SHET!AH666, SPTL!AH666, NGET!AH666))","v":19.259933380967095},{"$f":"(CHOOSE(m_identity,SHET!AI666, SPTL!AI666, NGET!AI666))","v":27.982333008265101},{"$f":"(CHOOSE(m_identity,SHET!AJ666, SPTL!AJ666, NGET!AJ666))","v":33.613529281245171},{"$f":"(CHOOSE(m_identity,SHET!AK666, SPTL!AK666, NGET!AK666))","v":35.473437766491578},{"$f":"(CHOOSE(m_identity,SHET!AL666, SPTL!AL666, NGET!AL666))","v":36.158774324115562},{"$f":"(CHOOSE(m_identity,SHET!AM666, SPTL!AM666, NGET!AM666))","v":36.158774324115562},{"$f":"(CHOOSE(m_identity,SHET!AN666, SPTL!AN666, NGET!AN666))","v":36.158774324115562},{"$f":"(CHOOSE(m_identity,SHET!AO666, SPTL!AO666, NGET!AO666))","v":36.158774324115562},{"$f":"(CHOOSE(m_identity,SHET!AP666, SPTL!AP666, NGET!AP666))","v":36.158774324115562}]
[]
[null,null,null,null,"TIRG commissioned in 2010 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y668, SPTL!Y668, NGET!Y668))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z668, SPTL!Z668, NGET!Z668))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA668, SPTL!AA668, NGET!AA668))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB668, SPTL!AB668, NGET!AB668))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC668, SPTL!AC668, NGET!AC668))","v":0.8157927311054749},{"$f":"(CHOOSE(m_identity,SHET!AD668, SPTL!AD668, NGET!AD668))","v":2.0606018396145265},{"$f":"(CHOOSE(m_identity,SHET!AE668, SPTL!AE668, NGET!AE668))","v":1.3721515096461481},{"$f":"(CHOOSE(m_identity,SHET!AF668, SPTL!AF668, NGET!AF668))","v":1.3303388512380439},{"$f":"(CHOOSE(m_identity,SHET!AG668, SPTL!AG668, NGET!AG668))","v":1.3059559343478471},{"$f":"(CHOOSE(m_identity,SHET!AH668, SPTL!AH668, NGET!AH668))","v":1.2647623471091745},{"$f":"(CHOOSE(m_identity,SHET!AI668, SPTL!AI668, NGET!AI668))","v":1.2194680882267741}]
[null,null,null,null,"TIRG commissioned in 2011 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y669, SPTL!Y669, NGET!Y669))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z669, SPTL!Z669, NGET!Z669))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA669, SPTL!AA669, NGET!AA669))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB669, SPTL!AB669, NGET!AB669))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC669, SPTL!AC669, NGET!AC669))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD669, SPTL!AD669, NGET!AD669))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE669, SPTL!AE669, NGET!AE669))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF669, SPTL!AF669, NGET!AF669))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG669, SPTL!AG669, NGET!AG669))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH669, SPTL!AH669, NGET!AH669))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI669, SPTL!AI669, NGET!AI669))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ669, SPTL!AJ669, NGET!AJ669))","v":0}]
[null,null,null,null,"TIRG commissioned in 2012 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y670, SPTL!Y670, NGET!Y670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z670, SPTL!Z670, NGET!Z670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA670, SPTL!AA670, NGET!AA670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB670, SPTL!AB670, NGET!AB670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC670, SPTL!AC670, NGET!AC670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD670, SPTL!AD670, NGET!AD670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE670, SPTL!AE670, NGET!AE670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF670, SPTL!AF670, NGET!AF670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG670, SPTL!AG670, NGET!AG670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH670, SPTL!AH670, NGET!AH670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI670, SPTL!AI670, NGET!AI670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ670, SPTL!AJ670, NGET!AJ670))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK670, SPTL!AK670, NGET!AK670))","v":0}]
[null,null,null,null,"TIRG commissioned in 2013 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y671, SPTL!Y671, NGET!Y671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z671, SPTL!Z671, NGET!Z671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA671, SPTL!AA671, NGET!AA671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB671, SPTL!AB671, NGET!AB671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC671, SPTL!AC671, NGET!AC671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD671, SPTL!AD671, NGET!AD671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE671, SPTL!AE671, NGET!AE671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF671, SPTL!AF671, NGET!AF671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG671, SPTL!AG671, NGET!AG671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH671, SPTL!AH671, NGET!AH671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI671, SPTL!AI671, NGET!AI671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ671, SPTL!AJ671, NGET!AJ671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK671, SPTL!AK671, NGET!AK671))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AL671, SPTL!AL671, NGET!AL671))","v":0}]
[null,null,null,null,"TIRG commissioned in 2014 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y672, SPTL!Y672, NGET!Y672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z672, SPTL!Z672, NGET!Z672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA672, SPTL!AA672, NGET!AA672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB672, SPTL!AB672, NGET!AB672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC672, SPTL!AC672, NGET!AC672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD672, SPTL!AD672, NGET!AD672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE672, SPTL!AE672, NGET!AE672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF672, SPTL!AF672, NGET!AF672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG672, SPTL!AG672, NGET!AG672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH672, SPTL!AH672, NGET!AH672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI672, SPTL!AI672, NGET!AI672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ672, SPTL!AJ672, NGET!AJ672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK672, SPTL!AK672, NGET!AK672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AL672, SPTL!AL672, NGET!AL672))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AM672, SPTL!AM672, NGET!AM672))","v":0}]
[null,null,null,null,"TIRG commissioned in 2015 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y673, SPTL!Y673, NGET!Y673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z673, SPTL!Z673, NGET!Z673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA673, SPTL!AA673, NGET!AA673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB673, SPTL!AB673, NGET!AB673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC673, SPTL!AC673, NGET!AC673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD673, SPTL!AD673, NGET!AD673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE673, SPTL!AE673, NGET!AE673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF673, SPTL!AF673, NGET!AF673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG673, SPTL!AG673, NGET!AG673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH673, SPTL!AH673, NGET!AH673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI673, SPTL!AI673, NGET!AI673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ673, SPTL!AJ673, NGET!AJ673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK673, SPTL!AK673, NGET!AK673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AL673, SPTL!AL673, NGET!AL673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AM673, SPTL!AM673, NGET!AM673))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AN673, SPTL!AN673, NGET!AN673))","v":0}]
[null,null,null,null,"TIRG commissioned in 2016 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y674, SPTL!Y674, NGET!Y674))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z674, SPTL!Z674, NGET!Z674))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA674, SPTL!AA674, NGET!AA674))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AB674, SPTL!AB674, NGET!AB674))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AC674, SPTL!AC674, NGET!AC674))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AD674, SPTL!AD674, NGET!AD674))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AE674, SPTL!AE674, NGET!AE674))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AF674, SPTL!AF674, NGET!AF674))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AG674, SPTL!AG674, NGET!AG674))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AH674, SPTL!AH674, NGET!AH674))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AI674, SPTL!AI674, NGET!AI674))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AJ674, SPTL!AJ674, NGET!AJ674))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AK674, SPTL!AK674, NGET!AK674))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AL674, SPTL!AL674, NGET!AL674))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AM674, SPTL!AM674, NGET!AM674))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AN674, SPTL!AN674, NGET!AN674))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AO674, SPTL!AO674, NGET!AO674))","v":0}]
[null,null,null,null,"TIRG commissioned in 2017 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CHOOSE(m_identity,SHET!Y675, SPTL!Y675, NGET!Y675))","v":0},{"$f":"(CHOOSE(m_identity,SHET!Z675, SPTL!Z675, NGET!Z675))","v":0},{"$f":"(CHOOSE(m_identity,SHET!AA675, SPTL!AA675, NGET!AA675))","v":2.9558864309187416},{"$f":"(CHOOSE(m_identity,SHET!AB675, SPTL!AB675, NGET!AB675))","v":4.5840382236051509},{"$f":"(CHOOSE(m_identity,SHET!AC675, SPTL!AC675, NGET!AC675))","v":1.346289432725402},{"$f":"(CHOOSE(m_identity,SHET!AD675, SPTL!AD675, NGET!AD675))","v":6.3906357359314452},{"$f":"(CHOOSE(m_identity,SHET!AE675, SPTL!AE675, NGET!AE675))","v":3.2589885127011788},{"$f":"(CHOOSE(m_identity,SHET!AF675, SPTL!AF675, NGET!AF675))","v":15.840695749011667},{"$f":"(CHOOSE(m_identity,SHET!AG675, SPTL!AG675, NGET!AG675))","v":39.95074453267889},{"$f":"(CHOOSE(m_identity,SHET!AH675, SPTL!AH675, NGET!AH675))","v":60.235597488880323},{"$f":"(CHOOSE(m_identity,SHET!AI675, SPTL!AI675, NGET!AI675))","v":79.291115533858161},{"$f":"(CHOOSE(m_identity,SHET!AJ675, SPTL!AJ675, NGET!AJ675))","v":88.037888400640171},{"$f":"(CHOOSE(m_identity,SHET!AK675, SPTL!AK675, NGET!AK675))","v":83.812962294916204},{"$f":"(CHOOSE(m_identity,SHET!AL675, SPTL!AL675, NGET!AL675))","v":81.097547143565293},{"$f":"(CHOOSE(m_identity,SHET!AM675, SPTL!AM675, NGET!AM675))","v":78.38192001601206},{"$f":"(CHOOSE(m_identity,SHET!AN675, SPTL!AN675, NGET!AN675))","v":75.666292888458869},{"$f":"(CHOOSE(m_identity,SHET!AO675, SPTL!AO675, NGET!AO675))","v":72.950665760905636},{"$f":"AP138","v":76.714741850768917},{"$f":"AQ138","v":0},{"$f":"AR138","v":0},{"$f":"AS138","v":0},{"$f":"AT138","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Totex","index":3,"n_rows":84,"n_cols":47,"rows_kept":84,"cut":false,"hidden":false,"merged":[]}
["Totex"]
[null,{"$f":"UserInterface!G17","v":"SHET"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,{"$f":"UserInterface!$G$10","v":"2023-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Totex"]
[]
[null,null,"Allowed totex aggregated by sub-category"]
[null,null,"Note: Totex is the sum of a number of cost categories, with all totex allowances falling under one (or more) of them. They have significance in the model as each sub-category can have its own set of tax pool allocation rules."]
[]
[null,null,null,"Capitalisation rate 1 totex"]
[]
[]
[null,null,null,null,"Load related capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP11 + SUMPRODUCT((Input!AP$323:AP$688) * (Input!$H$323:$H$688 = $E14) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":140.55913829574249},{"$f":"Input!AQ11 + SUMPRODUCT((Input!AQ$323:AQ$688) * (Input!$H$323:$H$688 = $E14) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":193.09212468333831},{"$f":"Input!AR11 + SUMPRODUCT((Input!AR$323:AR$688) * (Input!$H$323:$H$688 = $E14) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":155.09337709238491},{"$f":"Input!AS11 + SUMPRODUCT((Input!AS$323:AS$688) * (Input!$H$323:$H$688 = $E14) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":161.33000389808461},{"$f":"Input!AT11 + SUMPRODUCT((Input!AT$323:AT$688) * (Input!$H$323:$H$688 = $E14) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":109.22547935232517},{"$f":"Input!AU11 + SUMPRODUCT((Input!AU$323:AU$688) * (Input!$H$323:$H$688 = $E14) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":0}]
[null,null,null,null,"Asset replacement capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP12 + SUMPRODUCT((Input!AP$323:AP$688) * (Input!$H$323:$H$688 = $E15) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":127.03770663571107},{"$f":"Input!AQ12 + SUMPRODUCT((Input!AQ$323:AQ$688) * (Input!$H$323:$H$688 = $E15) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":178.03228056224322},{"$f":"Input!AR12 + SUMPRODUCT((Input!AR$323:AR$688) * (Input!$H$323:$H$688 = $E15) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":157.32407737025542},{"$f":"Input!AS12 + SUMPRODUCT((Input!AS$323:AS$688) * (Input!$H$323:$H$688 = $E15) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":156.79827808297895},{"$f":"Input!AT12 + SUMPRODUCT((Input!AT$323:AT$688) * (Input!$H$323:$H$688 = $E15) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":99.879163418405696},{"$f":"Input!AU12 + SUMPRODUCT((Input!AU$323:AU$688) * (Input!$H$323:$H$688 = $E15) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":0}]
[null,null,null,null,"Other capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP13 + SUMPRODUCT((Input!AP$323:AP$688) * (Input!$H$323:$H$688 = $E16) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":14.812756895778595},{"$f":"Input!AQ13 + SUMPRODUCT((Input!AQ$323:AQ$688) * (Input!$H$323:$H$688 = $E16) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":9.0092337072367688},{"$f":"Input!AR13 + SUMPRODUCT((Input!AR$323:AR$688) * (Input!$H$323:$H$688 = $E16) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":8.1844505240835641},{"$f":"Input!AS13 + SUMPRODUCT((Input!AS$323:AS$688) * (Input!$H$323:$H$688 = $E16) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":6.8530579135138181},{"$f":"Input!AT13 + SUMPRODUCT((Input!AT$323:AT$688) * (Input!$H$323:$H$688 = $E16) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":5.7448524903259148},{"$f":"Input!AU13 + SUMPRODUCT((Input!AU$323:AU$688) * (Input!$H$323:$H$688 = $E16) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":0}]
[null,null,null,null,"Network operating costs (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP14 + SUMPRODUCT((Input!AP$323:AP$688) * (Input!$H$323:$H$688 = $E17) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":24.024422060910034},{"$f":"Input!AQ14 + SUMPRODUCT((Input!AQ$323:AQ$688) * (Input!$H$323:$H$688 = $E17) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":37.343168195803258},{"$f":"Input!AR14 + SUMPRODUCT((Input!AR$323:AR$688) * (Input!$H$323:$H$688 = $E17) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":34.461130521267165},{"$f":"Input!AS14 + SUMPRODUCT((Input!AS$323:AS$688) * (Input!$H$323:$H$688 = $E17) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":37.926809245551539},{"$f":"Input!AT14 + SUMPRODUCT((Input!AT$323:AT$688) * (Input!$H$323:$H$688 = $E17) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":20.438352842908596},{"$f":"Input!AU14 + SUMPRODUCT((Input!AU$323:AU$688) * (Input!$H$323:$H$688 = $E17) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":0}]
[null,null,null,null,"Indirects (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP15 + SUMPRODUCT((Input!AP$323:AP$688) * (Input!$H$323:$H$688 = $E18) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":63.992509397377596},{"$f":"Input!AQ15 + SUMPRODUCT((Input!AQ$323:AQ$688) * (Input!$H$323:$H$688 = $E18) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":67.112872719139318},{"$f":"Input!AR15 + SUMPRODUCT((Input!AR$323:AR$688) * (Input!$H$323:$H$688 = $E18) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":67.363146241461763},{"$f":"Input!AS15 + SUMPRODUCT((Input!AS$323:AS$688) * (Input!$H$323:$H$688 = $E18) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":66.656230800237637},{"$f":"Input!AT15 + SUMPRODUCT((Input!AT$323:AT$688) * (Input!$H$323:$H$688 = $E18) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":66.631936636303777},{"$f":"Input!AU15 + SUMPRODUCT((Input!AU$323:AU$688) * (Input!$H$323:$H$688 = $E18) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":0}]
[null,null,null,null,"Non-operational capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP16 + SUMPRODUCT((Input!AP$323:AP$688) * (Input!$H$323:$H$688 = $E19) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":19.264580661200412},{"$f":"Input!AQ16 + SUMPRODUCT((Input!AQ$323:AQ$688) * (Input!$H$323:$H$688 = $E19) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":33.23970790197307},{"$f":"Input!AR16 + SUMPRODUCT((Input!AR$323:AR$688) * (Input!$H$323:$H$688 = $E19) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":27.371439121786644},{"$f":"Input!AS16 + SUMPRODUCT((Input!AS$323:AS$688) * (Input!$H$323:$H$688 = $E19) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":8.846687815590581},{"$f":"Input!AT16 + SUMPRODUCT((Input!AT$323:AT$688) * (Input!$H$323:$H$688 = $E19) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":7.1071136473535423},{"$f":"Input!AU16 + SUMPRODUCT((Input!AU$323:AU$688) * (Input!$H$323:$H$688 = $E19) * (Input!$BE$323:$BE$688 = \"CapRate 1 (Baseline)\"))","v":0}]
[]
[null,null,null,"Capitalisation rate 2 totex"]
[]
[]
[null,null,null,null,"Load related capex",null,{"$f":"Input!G310","v":"£m 18/19 prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((Input!AP$323:AP$688) * (Input!$H$323:$H$688 = $E24) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":356.81148516927084},{"$f":"SUMPRODUCT((Input!AQ$323:AQ$688) * (Input!$H$323:$H$688 = $E24) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":274.29832220771266},{"$f":"SUMPRODUCT((Input!AR$323:AR$688) * (Input!$H$323:$H$688 = $E24) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":464.66087180230323},{"$f":"SUMPRODUCT((Input!AS$323:AS$688) * (Input!$H$323:$H$688 = $E24) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":581.9181569010758},{"$f":"SUMPRODUCT((Input!AT$323:AT$688) * (Input!$H$323:$H$688 = $E24) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":365.52120160818498}]
[null,null,null,null,"Asset replacement capex",null,{"$f":"Input!G311","v":"£m 18/19 prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((Input!AP$323:AP$688) * (Input!$H$323:$H$688 = $E25) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":1.2029941591160886},{"$f":"SUMPRODUCT((Input!AQ$323:AQ$688) * (Input!$H$323:$H$688 = $E25) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":9.2916205272366543},{"$f":"SUMPRODUCT((Input!AR$323:AR$688) * (Input!$H$323:$H$688 = $E25) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":11.272034191933649},{"$f":"SUMPRODUCT((Input!AS$323:AS$688) * (Input!$H$323:$H$688 = $E25) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":10.684440398676715},{"$f":"SUMPRODUCT((Input!AT$323:AT$688) * (Input!$H$323:$H$688 = $E25) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":12.009330812112738}]
[null,null,null,null,"Other capex",null,{"$f":"Input!G312","v":"£m 18/19 prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((Input!AP$323:AP$688) * (Input!$H$323:$H$688 = $E26) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":2.6180648515055308E-2},{"$f":"SUMPRODUCT((Input!AQ$323:AQ$688) * (Input!$H$323:$H$688 = $E26) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":0.20221266189487885},{"$f":"SUMPRODUCT((Input!AR$323:AR$688) * (Input!$H$323:$H$688 = $E26) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":0.24531221784612367},{"$f":"SUMPRODUCT((Input!AS$323:AS$688) * (Input!$H$323:$H$688 = $E26) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":0.23252446949812583},{"$f":"SUMPRODUCT((Input!AT$323:AT$688) * (Input!$H$323:$H$688 = $E26) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":0.26135793470848151}]
[null,null,null,null,"Network operating costs (opex)",null,{"$f":"Input!G313","v":"£m 18/19 prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((Input!AP$323:AP$688) * (Input!$H$323:$H$688 = $E27) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":8.2070077557908641E-2},{"$f":"SUMPRODUCT((Input!AQ$323:AQ$688) * (Input!$H$323:$H$688 = $E27) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":0.63388837886733329},{"$f":"SUMPRODUCT((Input!AR$323:AR$688) * (Input!$H$323:$H$688 = $E27) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":0.76899518867748795},{"$f":"SUMPRODUCT((Input!AS$323:AS$688) * (Input!$H$323:$H$688 = $E27) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":0.7289086530782003},{"$f":"SUMPRODUCT((Input!AT$323:AT$688) * (Input!$H$323:$H$688 = $E27) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":0.81929467711868043}]
[null,null,null,null,"Indirects (opex)",null,{"$f":"Input!G314","v":"£m 18/19 prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((Input!AP$323:AP$688) * (Input!$H$323:$H$688 = $E28) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":27.21935656871705},{"$f":"SUMPRODUCT((Input!AQ$323:AQ$688) * (Input!$H$323:$H$688 = $E28) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":25.553373267082307},{"$f":"SUMPRODUCT((Input!AR$323:AR$688) * (Input!$H$323:$H$688 = $E28) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":45.800692935289355},{"$f":"SUMPRODUCT((Input!AS$323:AS$688) * (Input!$H$323:$H$688 = $E28) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":56.502487218942804},{"$f":"SUMPRODUCT((Input!AT$323:AT$688) * (Input!$H$323:$H$688 = $E28) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":36.981773585495951}]
[null,null,null,null,"Non-operational capex",null,{"$f":"Input!G315","v":"£m 18/19 prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((Input!AP$323:AP$688) * (Input!$H$323:$H$688 = $E29) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":0.11046463994509102},{"$f":"SUMPRODUCT((Input!AQ$323:AQ$688) * (Input!$H$323:$H$688 = $E29) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":0.8532007477091722},{"$f":"SUMPRODUCT((Input!AR$323:AR$688) * (Input!$H$323:$H$688 = $E29) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":1.0350517407130218},{"$f":"SUMPRODUCT((Input!AS$323:AS$688) * (Input!$H$323:$H$688 = $E29) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":0.98109608655274771},{"$f":"SUMPRODUCT((Input!AT$323:AT$688) * (Input!$H$323:$H$688 = $E29) * (Input!$BE$323:$BE$688 = \"CapRate 2 (UM)\"))","v":1.1027538197826809}]
[]
[null,null,null,"Allowance"]
[]
[]
[null,null,null,null,"Allowed load related capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP14 + AP24","v":497.3706234650133},467.39044689105094,619.75424889468809,743.24816079916036,474.74668096051016]
[null,null,null,null,"Allowed asset replacement capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128.24070079482718,187.32390108947988,168.59611156218907,167.48271848165567,111.88849423051843]
[null,null,null,null,"Allowed other capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.83893754429365,9.2114463691316484,8.4297627419296877,7.0855823830119435,6.0062104250343964]
[null,null,null,null,"Allowed network operating costs (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.106492138467942,37.977056574670591,35.230125709944652,38.655717898629739,21.257647520027277]
[null,null,null,null,"Allowed indirects (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91.211865966094649,92.666245986221625,113.16383917675111,123.15871801918044,103.61371022179972]
[null,null,null,null,"Allowed non-operational capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.375045301145501,34.092908649682244,28.406490862499666,9.8277839021433291,8.209867467136224]
[null,null,null,null,"Allowed totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP34:AP39)","v":775.14366520984231},{"$f":"SUM(AQ34:AQ39)","v":828.66200556023693},{"$f":"SUM(AR34:AR39)","v":973.58057894800243},{"$f":"SUM(AS34:AS39)","v":1089.4586814837814},{"$f":"SUM(AT34:AT39)","v":725.72261082502609}]
[]
[null,null,"Actual totex"]
[]
[null,null,null,"Source of actuals"]
[null,null,null,"Note: The model assumes that there is a time lag from year t until actual expenditure data becomes available for the model. After the lag, actual expenditure inputs are used. Up to that point the model generates a forecast actual expenditure."]
[null,null,null,"When required in the model, forecasts assume that actuals are equal to their corresponding allowance."]
[null,null,null,"In a year where actual totex is assumed to be available, values must be inputted to the model as it will not generate a forecast and the empty input cell will be read as an actual spend of zero."]
[]
[null,null,null,null,"Years from t until normal reporting of actual costs",null,"years",null,{"$f":"Input!I291","v":2}]
[null,null,null,null,"Historic totex (FYI only)",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$4) >= YEAR(AP$4) + $I49","v":false},{"$f":"YEAR($I$4) >= YEAR(AQ$4) + $I49","v":false},{"$f":"YEAR($I$4) >= YEAR(AR$4) + $I49","v":false},{"$f":"YEAR($I$4) >= YEAR(AS$4) + $I49","v":false},{"$f":"YEAR($I$4) >= YEAR(AT$4) + $I49","v":false}]
[null,null,null,null,"Forecasted totex (FYI only)",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP50, FALSE, TRUE)","v":true},{"$f":"IF(AQ50, FALSE, TRUE)","v":true},{"$f":"IF(AR50, FALSE, TRUE)","v":true},{"$f":"IF(AS50, FALSE, TRUE)","v":true},{"$f":"IF(AT50, FALSE, TRUE)","v":true}]
[]
[null,null,null,"Actual totex (historic and forecasted)"]
[null,null,null,"Note: Actuals are exported both to identify performance against the allowance and to generate writing down allowances used in the tax calculation."]
[]
[null,null,null,null,"Capitalisation rate 1 totex"]
[]
[null,null,null,null,"Load related capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP88","v":129.90576477256454},{"$f":"Input!AQ88","v":169.54172566205489},{"$f":"Input!AR88","v":186.1826113672837},{"$f":"Input!AS88","v":177.74783428461166},{"$f":"Input!AT88","v":136.3780247258546}]
[null,null,null,null,"Asset replacement capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP89","v":112.7847898007263},{"$f":"Input!AQ89","v":150.12615179318996},{"$f":"Input!AR89","v":167.97772740590636},{"$f":"Input!AS89","v":160.279690160889},{"$f":"Input!AT89","v":122.51703569260633}]
[null,null,null,null,"Other capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP90","v":2.4545247516303754},{"$f":"Input!AQ90","v":3.2671812936342475},{"$f":"Input!AR90","v":3.6556834513669685},{"$f":"Input!AS90","v":3.4881517922642455},{"$f":"Input!AT90","v":2.6663267018115935}]
[null,null,null,null,"Network operating costs (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP91","v":24.893342109761328},{"$f":"Input!AQ91","v":38.06518430585205},{"$f":"Input!AR91","v":38.771128961098945},{"$f":"Input!AS91","v":41.50074249747599},{"$f":"Input!AT91","v":23.351547944170946}]
[null,null,null,null,"Indirects (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP92","v":64.85111281034257},{"$f":"Input!AQ92","v":63.886073953272799},{"$f":"Input!AR92","v":77.738882937141341},{"$f":"Input!AS92","v":73.475163453630927},{"$f":"Input!AT92","v":76.507823193082558}]
[null,null,null,null,"Non-operational capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP93","v":10.35643531783577},{"$f":"Input!AQ93","v":13.785296610551947},{"$f":"Input!AR93","v":15.424513108460971},{"$f":"Input!AS93","v":14.717642749938573},{"$f":"Input!AT93","v":11.250096380241539}]
[]
[null,null,null,null,"Capitalisation rate 2 totex"]
[]
[null,null,null,null,"Load related capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP97","v":311.0983612784907},{"$f":"Input!AQ97","v":259.0116277361596},{"$f":"Input!AR97","v":475.73182517251053},{"$f":"Input!AS97","v":607.2775220220135},{"$f":"Input!AT97","v":375.70233958081542}]
[null,null,null,null,"Asset replacement capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP98","v":1.2029941591160886},{"$f":"Input!AQ98","v":9.2916205272366543},{"$f":"Input!AR98","v":11.272034191933649},{"$f":"Input!AS98","v":10.684440398676715},{"$f":"Input!AT98","v":12.009330812112738}]
[null,null,null,null,"Other capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP99","v":2.6180648515055308E-2},{"$f":"Input!AQ99","v":0.20221266189487885},{"$f":"Input!AR99","v":0.24531221784612367},{"$f":"Input!AS99","v":0.23252446949812583},{"$f":"Input!AT99","v":0.26135793470848151}]
[null,null,null,null,"Network operating costs (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP100","v":8.2070077557908641E-2},{"$f":"Input!AQ100","v":0.63388837886733329},{"$f":"Input!AR100","v":0.76899518867748795},{"$f":"Input!AS100","v":0.7289086530782003},{"$f":"Input!AT100","v":0.81929467711868043}]
[null,null,null,null,"Indirects (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP101","v":22.316088452210931},{"$f":"Input!AQ101","v":22.222354178198387},{"$f":"Input!AR101","v":45.525582485758832},{"$f":"Input!AS101","v":58.889354695103663},{"$f":"Input!AT101","v":38.044089376066005}]
[null,null,null,null,"Non-operational capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP102","v":0.11046463994509102},{"$f":"Input!AQ102","v":0.8532007477091722},{"$f":"Input!AR102","v":1.0350517407130218},{"$f":"Input!AS102","v":0.98109608655274771},{"$f":"Input!AT102","v":1.1027538197826809}]
[]
[null,null,null,null,"Total actual"]
[]
[null,null,null,null,"Actual load related capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP58, AP67)","v":441.00412605105521},{"$f":"SUM(AQ58, AQ67)","v":428.55335339821448},661.91443653979422,785.0253563066251,512.08036430667005]
[null,null,null,null,"Actual asset replacement capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP59, AP68)","v":113.98778395984239},159.41777232042662,179.24976159784001,170.96413055956572,134.52636650471908]
[null,null,null,null,"Actual other capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP60, AP69)","v":2.4807054001454309},3.4693939555291262,3.900995669213092,3.7206762617623714,2.927684636520075]
[null,null,null,null,"Actual network operating costs (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP61, AP70)","v":24.975412187319236},38.699072684719383,39.540124149776432,42.22965115055419,24.170842621289626]
[null,null,null,null,"Actual actual indirects (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP62, AP71)","v":87.167201262553505},86.108428131471186,123.26446542290017,132.36451814873459,114.55191256914856]
[null,null,null,null,"Actual non-operational capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP63, AP72)","v":10.466899957780861},14.63849735826112,16.459564849173994,15.698738836491321,12.35285020002422]
[null,null,null,null,"Actual totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP76:AP81)","v":680.08212881869656},{"$f":"SUM(AQ76:AQ81)","v":730.88651784862191},{"$f":"SUM(AR76:AR81)","v":1024.3293482286981},{"$f":"SUM(AS76:AS81)","v":1150.0030712637335},{"$f":"SUM(AT76:AT81)","v":800.61002083837161}]
[]
[null,"End of sheet"]

{"sheet":"TIM","index":4,"n_rows":74,"n_cols":46,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
["Totex Incentive Mechanism (TIM)"]
[null,{"$f":"UserInterface!G17","v":"SHET"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,{"$f":"UserInterface!$G$10","v":"2023-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Efficiency incentive"]
[]
[null,null,"Post-TIM overspend (underspend)"]
[null,null,"Note: Totex overspend (underspend) is identified and subject to the \"efficiency incentive rate.\""]
[]
[null,null,null,"Capitalisation 1 totex"]
[]
[null,null,null,null,"Actual totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Totex!AP58:AP63)","v":345.24596956286086},{"$f":"SUM(Totex!AQ58:AQ63)","v":438.6716136185558},{"$f":"SUM(Totex!AR58:AR63)","v":489.75054723125834},{"$f":"SUM(Totex!AS58:AS63)","v":471.20922493881039},{"$f":"SUM(Totex!AT58:AT63)","v":372.6708546377676}]
[null,null,null,null,"Less allowed totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - SUM(Totex!AP14:AP19)","v":-389.69111394672018},{"$f":" - SUM(Totex!AQ14:AQ19)","v":-517.8293877697339},{"$f":" - SUM(Totex!AR14:AR19)","v":-449.79762087123942},{"$f":" - SUM(Totex!AS14:AS19)","v":-438.41106775595711},{"$f":" - SUM(Totex!AT14:AT19)","v":-309.02689838762268}]
[null,null,null,null,"Pre-TIM overspend (underspend)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP13:AP14)","v":-44.445144383859315},{"$f":"SUM(AQ13:AQ14)","v":-79.157774151178103},{"$f":"SUM(AR13:AR14)","v":39.952926360018921},{"$f":"SUM(AS13:AS14)","v":32.798157182853288},{"$f":"SUM(AT13:AT14)","v":63.643956250144925}]
[]
[null,null,null,null,"Funding Adjustment Rate (often referred to as 'sharing factor')",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$I$296","v":0.64},{"$f":"Input!$I$296","v":0.64},{"$f":"Input!$I$296","v":0.64},{"$f":"Input!$I$296","v":0.64},{"$f":"Input!$I$296","v":0.64}]
[]
[null,null,null,null,"Post-TIM overspend (underspend)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$17 * AP15","v":-28.444892405669961},{"$f":"AQ$17 * AQ15","v":-50.660975456753988},{"$f":"AR$17 * AR15","v":25.569872870412109},{"$f":"AS$17 * AS15","v":20.990820597026104},{"$f":"AT$17 * AT15","v":40.732132000092754}]
[]
[null,null,null,"Capitalisation 2 totex"]
[]
[null,null,null,null,"Actual totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Totex!AP67:AP72)","v":334.8361592558357},{"$f":"SUM(Totex!AQ67:AQ72)","v":292.214904230066},{"$f":"SUM(Totex!AR67:AR72)","v":534.57880099743966},{"$f":"SUM(Totex!AS67:AS72)","v":678.79384632492292},{"$f":"SUM(Totex!AT67:AT72)","v":427.93916620060401}]
[null,null,null,null,"Less allowed totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - SUM(Totex!AP24:AP29)","v":-385.45255126312196},{"$f":" - SUM(Totex!AQ24:AQ29)","v":-310.83261779050298},{"$f":" - SUM(Totex!AR24:AR29)","v":-523.78295807676284},{"$f":" - SUM(Totex!AS24:AS29)","v":-651.04761372782446},{"$f":" - SUM(Totex!AT24:AT29)","v":-416.69571243740353}]
[null,null,null,null,"Pre-TIM overspend (underspend)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP23:AP24)","v":-50.616392007286265},{"$f":"SUM(AQ23:AQ24)","v":-18.617713560436982},{"$f":"SUM(AR23:AR24)","v":10.795842920676819},{"$f":"SUM(AS23:AS24)","v":27.746232597098469},{"$f":"SUM(AT23:AT24)","v":11.243453763200478}]
[]
[null,null,null,null,"Funding Adjustment Rate (often referred to as 'sharing factor')",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$17","v":0.64},{"$f":"AQ$17","v":0.64},{"$f":"AR$17","v":0.64},{"$f":"AS$17","v":0.64},{"$f":"AT$17","v":0.64}]
[]
[null,null,null,null,"Post-TIM overspend (underspend)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$27 * AP25","v":-32.394490884663213},{"$f":"AQ$27 * AQ25","v":-11.915336678679669},{"$f":"AR$27 * AR25","v":6.9093394692331644},{"$f":"AS$27 * AS25","v":17.75758886214302},{"$f":"AT$27 * AT25","v":7.1958104084483061}]
[]
[null,null,"Post-TIM totex"]
[null,null,"Note: \"Post-TIM overspend (underspend)\" is added to the allowed totex value to give the Post-TIM totex allowance to be split into fast and slow money."]
[]
[null,null,null,"Capitalisation 1 totex"]
[]
[null,null,null,null,"Allowed totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP14","v":389.69111394672018},{"$f":"-AQ14","v":517.8293877697339},{"$f":"-AR14","v":449.79762087123942},{"$f":"-AS14","v":438.41106775595711},{"$f":"-AT14","v":309.02689838762268}]
[null,null,null,null,"Post-TIM overspend (underspend)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP19","v":-28.444892405669961},{"$f":"AQ19","v":-50.660975456753988},{"$f":"AR19","v":25.569872870412109},{"$f":"AS19","v":20.990820597026104},{"$f":"AT19","v":40.732132000092754}]
[null,null,null,null,"Post-TIM totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP36:AP37)","v":361.2462215410502},{"$f":"SUM(AQ36:AQ37)","v":467.16841231297991},{"$f":"SUM(AR36:AR37)","v":475.36749374165151},{"$f":"SUM(AS36:AS37)","v":459.40188835298324},{"$f":"SUM(AT36:AT37)","v":349.75903038771543}]
[]
[null,null,null,"Capitalisation 2 totex"]
[]
[null,null,null,null,"Allowed totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP24","v":385.45255126312196},{"$f":"-AQ24","v":310.83261779050298},{"$f":"-AR24","v":523.78295807676284},{"$f":"-AS24","v":651.04761372782446},{"$f":"-AT24","v":416.69571243740353}]
[null,null,null,null,"Post-TIM overspend (underspend)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP29","v":-32.394490884663213},{"$f":"AQ29","v":-11.915336678679669},{"$f":"AR29","v":6.9093394692331644},{"$f":"AS29","v":17.75758886214302},{"$f":"AT29","v":7.1958104084483061}]
[null,null,null,null,"Post-TIM totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP42:AP43)","v":353.05806037845878},{"$f":"SUM(AQ42:AQ43)","v":298.91728111182329},{"$f":"SUM(AR42:AR43)","v":530.69229754599598},{"$f":"SUM(AS42:AS43)","v":668.80520258996751},{"$f":"SUM(AT42:AT43)","v":423.89152284585185}]
[]
[null,"Capitalisation"]
[null,"Note: The weighted capitalised share of totex (the weightings only apply to transmission operators, where the weights are based on the relative share of allowance to totex, wider works and entry & exit)."]
[null,"Post-TIM totex is allocated into \"fast\" and \"slow\" elements based on a pre-set percentage split:"]
[null,"- \"fast money \" is exported to the \"Revenue\" sheet where it is included as an element of \"recalculated base revenue;\" and"]
[null,"- \"slow money \" is exported to the \"Depn\" sheet where it is added to RAV. Slow money is recovered over the life of the RAV through regulatory depreciation and return allowances."]
[]
[null,null,"Separate capitalisation"]
[]
[null,null,null,"Capitalisation 1 totex"]
[]
[null,null,null,null,"Post-TIM totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP38","v":361.2462215410502},{"$f":"AQ38","v":467.16841231297991},{"$f":"AR38","v":475.36749374165151},{"$f":"AS38","v":459.40188835298324},{"$f":"AT38","v":349.75903038771543}]
[null,null,null,null,"Capitalisation rate 1",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP293","v":0.77},{"$f":"Input!AQ293","v":0.77},{"$f":"Input!AR293","v":0.77},{"$f":"Input!AS293","v":0.77},{"$f":"Input!AT293","v":0.77}]
[null,null,null,null,"Fast pot expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP56-AP59","v":83.086630954441546},{"$f":"AQ56-AQ59","v":107.44873483198535},{"$f":"AR56-AR59","v":109.33452356057984},{"$f":"AS56-AS59","v":105.66243432118614},{"$f":"AT56-AT59","v":80.44457698917455}]
[null,null,null,null,"Slow pot expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP56 * AP57","v":278.15959058660866},{"$f":"AQ56 * AQ57","v":359.71967748099456},{"$f":"AR56 * AR57","v":366.03297018107168},{"$f":"AS56 * AS57","v":353.7394540317971},{"$f":"AT56 * AT57","v":269.31445339854088}]
[]
[null,null,null,"Capitalisation 2 totex"]
[]
[null,null,null,null,"Post-TIM totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP44","v":353.05806037845878},{"$f":"AQ44","v":298.91728111182329},{"$f":"AR44","v":530.69229754599598},{"$f":"AS44","v":668.80520258996751},{"$f":"AT44","v":423.89152284585185}]
[null,null,null,null,"Capitalisation rate 2",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP294","v":0.85},{"$f":"Input!AQ294","v":0.85},{"$f":"Input!AR294","v":0.85},{"$f":"Input!AS294","v":0.85},{"$f":"Input!AT294","v":0.85}]
[null,null,null,null,"Fast pot expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP63 - AP66","v":52.958709056768839},{"$f":"AQ63 - AQ66","v":44.837592166773504},{"$f":"AR63 - AR66","v":79.603844631899392},{"$f":"AS63 - AS66","v":100.32078038849511},{"$f":"AT63 - AT66","v":63.583728426877769}]
[null,null,null,null,"Slow pot expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP63 * AP64","v":300.09935132168994},{"$f":"AQ63 * AQ64","v":254.07968894504978},{"$f":"AR63 * AR64","v":451.08845291409659},{"$f":"AS63 * AS64","v":568.4844222014724},{"$f":"AT63 * AT64","v":360.30779441897408}]
[]
[null,null,"Totex"]
[]
[null,null,null,null,"Fast pot expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP58+AP65","v":136.04534001121039},{"$f":"AQ58+AQ65","v":152.28632699875885},{"$f":"AR58+AR65","v":188.93836819247923},{"$f":"AS58+AS65","v":205.98321470968125},{"$f":"AT58+AT65","v":144.02830541605232}]
[]
[null,null,null,null,"Slow pot expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP59+AP66","v":578.25894190829854},{"$f":"AQ59+AQ66","v":613.79936642604434},{"$f":"AR59+AR66","v":817.12142309516821},{"$f":"AS59+AS66","v":922.22387623326949},{"$f":"AT59+AT66","v":629.62224781751502}]
[]
[null,"End of sheet"]

{"sheet":"Depn","index":5,"n_rows":273,"n_cols":46,"rows_kept":273,"cut":false,"hidden":false,"merged":[]}
["Regulatory Depreciation"]
[null,{"$f":"UserInterface!G17","v":"SHET"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,{"$f":"UserInterface!$G$10","v":"2023-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Regulatory depreciation"]
[]
[null,null,"Net RAV additions (after disposals)"]
[null,null,"Note: Additions to RAV are combined before feeding into the depreciation calculations. Disposals are treated as negative additions. Pre-RIIO values are used to build up the post-vesting RAV from vesting."]
[null,null,"Logged-up and security costs are retrospectively added to RAV to provide the updated opening RAV and align depreciation with expenditure."]
[]
[null,null,null,null,"Slow money",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIM!AP72","v":578.25894190829854},{"$f":"TIM!AQ72","v":613.79936642604434},{"$f":"TIM!AR72","v":817.12142309516821},{"$f":"TIM!AS72","v":922.22387623326949},{"$f":"TIM!AT72","v":629.62224781751502}]
[null,null,null,null,"RIIO-1 net RAV additions (incl. adjustments)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AH707","v":110.08371168655941},{"$f":"Input!AI707","v":367.10649927353927},{"$f":"Input!AJ707","v":639.14794995571617},{"$f":"Input!AK707","v":537.80245411944748},{"$f":"Input!AL707","v":389.53440376163809},{"$f":"Input!AM707","v":254.17383320983018},{"$f":"Input!AN707","v":278.8404425726639},{"$f":"Input!AO707","v":381.85659995369343}]
[null,null,null,null,"Net adjustments",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Input!AP708:AP709)","v":0},{"$f":"SUM(Input!AQ708:AQ709)","v":0},{"$f":"SUM(Input!AR708:AR709)","v":0},{"$f":"SUM(Input!AS708:AS709)","v":0},{"$f":"SUM(Input!AT708:AT709)","v":0}]
[null,null,null,null,"Pre-RIIO net RAV additions (after disposals)",null,"£m 18/19 prices",null,null,">",{"$f":"Input!K705","v":34.596183616359212},{"$f":"Input!L705","v":31.19088293431426},{"$f":"Input!M705","v":3.0564996559931772},{"$f":"Input!N705","v":34.679749277268357},{"$f":"Input!O705","v":14.532811294588573},{"$f":"Input!P705","v":14.878858221050402},{"$f":"Input!Q705","v":17.791076080381934},{"$f":"Input!R705","v":21.27128943424675},{"$f":"Input!S705","v":15.687442997725716},{"$f":"Input!T705","v":28.611804416613086},{"$f":"Input!U705","v":14.882551897939578},{"$f":"Input!V705","v":10.867005463801142},{"$f":"Input!W705","v":12.498516584652592},{"$f":"Input!X705","v":13.415875912692483},{"$f":"Input!Y705","v":63.638911779341491},{"$f":"Input!Z705","v":29.182009658951468},{"$f":"Input!AA705","v":34.897864148598345},{"$f":"Input!AB705","v":61.135512561137432},{"$f":"Input!AC705","v":71.225559186628885},{"$f":"Input!AD705","v":51.796379997469451},{"$f":"Input!AE705","v":43.922551752209486},{"$f":"Input!AF705","v":38.003154653955008},{"$f":"Input!AG705","v":100.31543885131481}]
[null,null,null,null,"Net RAV additions (after Pre-RIIO2 disposals)",null,"£m 18/19 prices",null,null,">",{"$f":"SUM(K12:K15)","v":34.596183616359212},31.19088293431426,3.0564996559931772,34.679749277268357,14.532811294588573,14.878858221050402,17.791076080381934,21.27128943424675,15.687442997725716,28.611804416613086,14.882551897939578,10.867005463801142,12.498516584652592,13.415875912692483,63.638911779341491,29.182009658951468,34.897864148598345,61.135512561137432,71.225559186628885,51.796379997469451,43.922551752209486,38.003154653955008,100.31543885131481,110.08371168655941,367.10649927353927,639.14794995571617,537.80245411944748,389.53440376163809,254.17383320983018,278.8404425726639,381.85659995369343,578.25894190829854,613.79936642604434,817.12142309516821,922.22387623326949,629.62224781751502]
[]
[null,null,"Net depreciation additions (after disposals)"]
[null,null,"Note:"]
[]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 18/19 prices",null,null,">",{"$f":"Input!K706","v":0},{"$f":"Input!L706","v":0},{"$f":"Input!M706","v":0},{"$f":"Input!N706","v":0},{"$f":"Input!O706","v":0},{"$f":"Input!P706","v":0},{"$f":"Input!Q706","v":0},{"$f":"Input!R706","v":0},{"$f":"Input!S706","v":0},{"$f":"Input!T706","v":0},{"$f":"Input!U706","v":0},{"$f":"Input!V706","v":0},{"$f":"Input!W706","v":0},{"$f":"Input!X706","v":0},{"$f":"Input!Y706","v":0},{"$f":"Input!Z706","v":0},{"$f":"Input!AA706","v":0},{"$f":"Input!AB706","v":0},{"$f":"Input!AC706","v":0},{"$f":"Input!AD706","v":0},{"$f":"Input!AE706","v":0},{"$f":"Input!AF706","v":0},{"$f":"Input!AG706","v":0}]
[]
[null,null,"Pre-vesting depreciation"]
[null,null,"Note: The following depreciation factor is used to depreciate the pre-vesting balance on the \"Return&RAV\" sheet."]
[]
[null,null,null,null,"Vesting year",null,"year ending",null,{"$f":"Input!I704","v":"1991-03-31"}]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,{"$f":"Input!I694","v":22}]
[null,null,null,null,"Pre-vesting straight line depreciation factor",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1 / $I27","v":4.5454545454545456E-2},4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2,4.5454545454545456E-2]
[]
[null,null,"Accelerated post-vesting depreciation"]
[null,null,"Note: Accelerated depreciation calculations provide the allowed depreciation after full depreciation of pre-vesting assets, but are also used to establish the \"RAV differential\" generated before that point."]
[]
[null,null,null,"Depreciation parameters"]
[]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,">",{"$f":"Input!K702","v":20},{"$f":"Input!L702","v":20},{"$f":"Input!M702","v":20},{"$f":"Input!N702","v":20},{"$f":"Input!O702","v":20},{"$f":"Input!P702","v":20},{"$f":"Input!Q702","v":20},{"$f":"Input!R702","v":20},{"$f":"Input!S702","v":20},{"$f":"Input!T702","v":20},{"$f":"Input!U702","v":20},{"$f":"Input!V702","v":20},{"$f":"Input!W702","v":20},{"$f":"Input!X702","v":20},{"$f":"Input!Y702","v":20},{"$f":"Input!Z702","v":20},{"$f":"Input!AA702","v":20},{"$f":"Input!AB702","v":20},{"$f":"Input!AC702","v":20},{"$f":"Input!AD702","v":20},{"$f":"Input!AE702","v":20},{"$f":"Input!AF702","v":20},{"$f":"Input!AG702","v":20},{"$f":"Input!AH702","v":21.5625},{"$f":"Input!AI702","v":23.125},{"$f":"Input!AJ702","v":24.6875},{"$f":"Input!AK702","v":26.25},{"$f":"Input!AL702","v":27.8125},{"$f":"Input!AM702","v":29.375},{"$f":"Input!AN702","v":30.9375},{"$f":"Input!AO702","v":32.5},{"$f":"Input!AP702","v":35},{"$f":"Input!AQ702","v":37.5},{"$f":"Input!AR702","v":40},{"$f":"Input!AS702","v":42.5},{"$f":"Input!AT702","v":45}]
[null,null,null,null,"Accelerated post-vesting depreciation applied",null,"text",null,null,">",null,{"$f":"YEAR(L$4) >= YEAR($I$26) + $I$27","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,null,"Depreciation schedule"]
[]
[null,null,null,null,"Accelerated depreciation of additions from year ending",null,null,null,"Net additions"]
[null,null,null,null,"1991-03-31",null,"£m 18/19 prices",null,{"$f":"I89","v":34.596183616359212},">",null,{"$f":"$I41/$K$35","v":1.7298091808179605},{"$f":"IF($I41 >0, MIN(L41,$I41-SUM($L41:L41)), MAX(L41,$I41-SUM($L41:L41)))","v":1.7298091808179605},{"$f":"IF($I41 >0, MIN(M41,$I41-SUM($L41:M41)), MAX(M41,$I41-SUM($L41:M41)))","v":1.7298091808179605},{"$f":"IF($I41 >0, MIN(N41,$I41-SUM($L41:N41)), MAX(N41,$I41-SUM($L41:N41)))","v":1.7298091808179605},{"$f":"IF($I41 >0, MIN(O41,$I41-SUM($L41:O41)), MAX(O41,$I41-SUM($L41:O41)))","v":1.7298091808179605},{"$f":"IF($I41 >0, MIN(P41,$I41-SUM($L41:P41)), MAX(P41,$I41-SUM($L41:P41)))","v":1.7298091808179605},{"$f":"IF($I41 >0, MIN(Q41,$I41-SUM($L41:Q41)), MAX(Q41,$I41-SUM($L41:Q41)))","v":1.7298091808179605},{"$f":"IF($I41 >0, MIN(R41,$I41-SUM($L41:R41)), MAX(R41,$I41-SUM($L41:R41)))","v":1.7298091808179605},{"$f":"IF($I41 >0, MIN(S41,$I41-SUM($L41:S41)), MAX(S41,$I41-SUM($L41:S41)))","v":1.7298091808179605},{"$f":"IF($I41 >0, MIN(T41,$I41-SUM($L41:T41)), MAX(T41,$I41-SUM($L41:T41)))","v":1.7298091808179605},{"$f":"IF($I41 >0, MIN(U41,$I41-SUM($L41:U41)), MAX(U41,$I41-SUM($L41:U41)))","v":1.7298091808179605},{"$f":"IF($I41 >0, MIN(V41,$I41-SUM($L41:V41)), MAX(V41,$I41-SUM($L41:V41)))","v":1.7298091808179605},{"$f":"IF($I41 >0, MIN(W41,$I41-SUM($L41:W41)), MAX(W41,$I41-SUM($L41:W41)))","v":1.7298091808179605},{"$f":"IF($I41 >0, MIN(X41,$I41-SUM($L41:X41)), MAX(X41,$I41-SUM($L41:X41)))","v":1.7298091808179605},{"$f":"IF($I41 >0, MIN(Y41,$I41-SUM($L41:Y41)), MAX(Y41,$I41-SUM($L41:Y41)))","v":1.7298091808179605},{"$f":"IF($I41 >0, MIN(Z41,$I41-SUM($L41:Z41)), MAX(Z41,$I41-SUM($L41:Z41)))","v":1.7298091808179605},{"$f":"IF($I41 >0, MIN(AA41,$I41-SUM($L41:AA41)), MAX(AA41,$I41-SUM($L41:AA41)))","v":1.7298091808179605},{"$f":"IF($I41 >0, MIN(AB41,$I41-SUM($L41:AB41)), MAX(AB41,$I41-SUM($L41:AB41)))","v":1.7298091808179605},{"$f":"IF($I41 >0, MIN(AC41,$I41-SUM($L41:AC41)), MAX(AC41,$I41-SUM($L41:AC41)))","v":1.7298091808179605},{"$f":"IF($I41 >0, MIN(AD41,$I41-SUM($L41:AD41)), MAX(AD41,$I41-SUM($L41:AD41)))","v":1.7298091808179605},{"$f":"IF($I41 >0, MIN(AE41,$I41-SUM($L41:AE41)), MAX(AE41,$I41-SUM($L41:AE41)))","v":1.4210854715202004E-14},{"$f":"IF($I41 >0, MIN(AF41,$I41-SUM($L41:AF41)), MAX(AF41,$I41-SUM($L41:AF41)))","v":0},{"$f":"IF($I41 >0, MIN(AG41,$I41-SUM($L41:AG41)), MAX(AG41,$I41-SUM($L41:AG41)))","v":0},{"$f":"IF($I41 >0, MIN(AH41,$I41-SUM($L41:AH41)), MAX(AH41,$I41-SUM($L41:AH41)))","v":0},{"$f":"IF($I41 >0, MIN(AI41,$I41-SUM($L41:AI41)), MAX(AI41,$I41-SUM($L41:AI41)))","v":0},{"$f":"IF($I41 >0, MIN(AJ41,$I41-SUM($L41:AJ41)), MAX(AJ41,$I41-SUM($L41:AJ41)))","v":0},{"$f":"IF($I41 >0, MIN(AK41,$I41-SUM($L41:AK41)), MAX(AK41,$I41-SUM($L41:AK41)))","v":0},{"$f":"IF($I41 >0, MIN(AL41,$I41-SUM($L41:AL41)), MAX(AL41,$I41-SUM($L41:AL41)))","v":0},{"$f":"IF($I41 >0, MIN(AM41,$I41-SUM($L41:AM41)), MAX(AM41,$I41-SUM($L41:AM41)))","v":0},{"$f":"IF($I41 >0, MIN(AN41,$I41-SUM($L41:AN41)), MAX(AN41,$I41-SUM($L41:AN41)))","v":0},{"$f":"IF($I41 >0, MIN(AO41,$I41-SUM($L41:AO41)), MAX(AO41,$I41-SUM($L41:AO41)))","v":0},{"$f":"IF($I41 >0, MIN(AP41,$I41-SUM($L41:AP41)), MAX(AP41,$I41-SUM($L41:AP41)))","v":0},{"$f":"IF($I41 >0, MIN(AQ41,$I41-SUM($L41:AQ41)), MAX(AQ41,$I41-SUM($L41:AQ41)))","v":0},{"$f":"IF($I41 >0, MIN(AR41,$I41-SUM($L41:AR41)), MAX(AR41,$I41-SUM($L41:AR41)))","v":0},{"$f":"IF($I41 >0, MIN(AS41,$I41-SUM($L41:AS41)), MAX(AS41,$I41-SUM($L41:AS41)))","v":0}]
[null,null,null,null,"1992-03-31",null,"£m 18/19 prices",null,31.19088293431426,">",null,null,{"$f":"$I42/L$35","v":1.559544146715713},{"$f":"IF($I42 >0, MIN(M42,$I42-SUM($L42:M42)), MAX(M42,$I42-SUM($L42:M42)))","v":1.559544146715713},{"$f":"IF($I42 >0, MIN(N42,$I42-SUM($L42:N42)), MAX(N42,$I42-SUM($L42:N42)))","v":1.559544146715713},{"$f":"IF($I42 >0, MIN(O42,$I42-SUM($L42:O42)), MAX(O42,$I42-SUM($L42:O42)))","v":1.559544146715713},{"$f":"IF($I42 >0, MIN(P42,$I42-SUM($L42:P42)), MAX(P42,$I42-SUM($L42:P42)))","v":1.559544146715713},{"$f":"IF($I42 >0, MIN(Q42,$I42-SUM($L42:Q42)), MAX(Q42,$I42-SUM($L42:Q42)))","v":1.559544146715713},{"$f":"IF($I42 >0, MIN(R42,$I42-SUM($L42:R42)), MAX(R42,$I42-SUM($L42:R42)))","v":1.559544146715713},{"$f":"IF($I42 >0, MIN(S42,$I42-SUM($L42:S42)), MAX(S42,$I42-SUM($L42:S42)))","v":1.559544146715713},{"$f":"IF($I42 >0, MIN(T42,$I42-SUM($L42:T42)), MAX(T42,$I42-SUM($L42:T42)))","v":1.559544146715713},{"$f":"IF($I42 >0, MIN(U42,$I42-SUM($L42:U42)), MAX(U42,$I42-SUM($L42:U42)))","v":1.559544146715713},{"$f":"IF($I42 >0, MIN(V42,$I42-SUM($L42:V42)), MAX(V42,$I42-SUM($L42:V42)))","v":1.559544146715713},{"$f":"IF($I42 >0, MIN(W42,$I42-SUM($L42:W42)), MAX(W42,$I42-SUM($L42:W42)))","v":1.559544146715713},{"$f":"IF($I42 >0, MIN(X42,$I42-SUM($L42:X42)), MAX(X42,$I42-SUM($L42:X42)))","v":1.559544146715713},{"$f":"IF($I42 >0, MIN(Y42,$I42-SUM($L42:Y42)), MAX(Y42,$I42-SUM($L42:Y42)))","v":1.559544146715713},{"$f":"IF($I42 >0, MIN(Z42,$I42-SUM($L42:Z42)), MAX(Z42,$I42-SUM($L42:Z42)))","v":1.559544146715713},{"$f":"IF($I42 >0, MIN(AA42,$I42-SUM($L42:AA42)), MAX(AA42,$I42-SUM($L42:AA42)))","v":1.559544146715713},{"$f":"IF($I42 >0, MIN(AB42,$I42-SUM($L42:AB42)), MAX(AB42,$I42-SUM($L42:AB42)))","v":1.559544146715713},{"$f":"IF($I42 >0, MIN(AC42,$I42-SUM($L42:AC42)), MAX(AC42,$I42-SUM($L42:AC42)))","v":1.559544146715713},{"$f":"IF($I42 >0, MIN(AD42,$I42-SUM($L42:AD42)), MAX(AD42,$I42-SUM($L42:AD42)))","v":1.559544146715713},{"$f":"IF($I42 >0, MIN(AE42,$I42-SUM($L42:AE42)), MAX(AE42,$I42-SUM($L42:AE42)))","v":1.559544146715713},{"$f":"IF($I42 >0, MIN(AF42,$I42-SUM($L42:AF42)), MAX(AF42,$I42-SUM($L42:AF42)))","v":1.0658141036401503E-14},{"$f":"IF($I42 >0, MIN(AG42,$I42-SUM($L42:AG42)), MAX(AG42,$I42-SUM($L42:AG42)))","v":0},{"$f":"IF($I42 >0, MIN(AH42,$I42-SUM($L42:AH42)), MAX(AH42,$I42-SUM($L42:AH42)))","v":0},{"$f":"IF($I42 >0, MIN(AI42,$I42-SUM($L42:AI42)), MAX(AI42,$I42-SUM($L42:AI42)))","v":0},{"$f":"IF($I42 >0, MIN(AJ42,$I42-SUM($L42:AJ42)), MAX(AJ42,$I42-SUM($L42:AJ42)))","v":0},{"$f":"IF($I42 >0, MIN(AK42,$I42-SUM($L42:AK42)), MAX(AK42,$I42-SUM($L42:AK42)))","v":0},{"$f":"IF($I42 >0, MIN(AL42,$I42-SUM($L42:AL42)), MAX(AL42,$I42-SUM($L42:AL42)))","v":0},{"$f":"IF($I42 >0, MIN(AM42,$I42-SUM($L42:AM42)), MAX(AM42,$I42-SUM($L42:AM42)))","v":0},{"$f":"IF($I42 >0, MIN(AN42,$I42-SUM($L42:AN42)), MAX(AN42,$I42-SUM($L42:AN42)))","v":0},{"$f":"IF($I42 >0, MIN(AO42,$I42-SUM($L42:AO42)), MAX(AO42,$I42-SUM($L42:AO42)))","v":0},{"$f":"IF($I42 >0, MIN(AP42,$I42-SUM($L42:AP42)), MAX(AP42,$I42-SUM($L42:AP42)))","v":0},{"$f":"IF($I42 >0, MIN(AQ42,$I42-SUM($L42:AQ42)), MAX(AQ42,$I42-SUM($L42:AQ42)))","v":0},{"$f":"IF($I42 >0, MIN(AR42,$I42-SUM($L42:AR42)), MAX(AR42,$I42-SUM($L42:AR42)))","v":0},{"$f":"IF($I42 >0, MIN(AS42,$I42-SUM($L42:AS42)), MAX(AS42,$I42-SUM($L42:AS42)))","v":0}]
[null,null,null,null,"1993-03-31",null,"£m 18/19 prices",null,3.0564996559931772,">",null,null,null,{"$f":"$I43/M$35","v":0.15282498279965887},{"$f":"IF($I43 >0, MIN(N43,$I43-SUM($L43:N43)), MAX(N43,$I43-SUM($L43:N43)))","v":0.15282498279965887},{"$f":"IF($I43 >0, MIN(O43,$I43-SUM($L43:O43)), MAX(O43,$I43-SUM($L43:O43)))","v":0.15282498279965887},{"$f":"IF($I43 >0, MIN(P43,$I43-SUM($L43:P43)), MAX(P43,$I43-SUM($L43:P43)))","v":0.15282498279965887},{"$f":"IF($I43 >0, MIN(Q43,$I43-SUM($L43:Q43)), MAX(Q43,$I43-SUM($L43:Q43)))","v":0.15282498279965887},{"$f":"IF($I43 >0, MIN(R43,$I43-SUM($L43:R43)), MAX(R43,$I43-SUM($L43:R43)))","v":0.15282498279965887},{"$f":"IF($I43 >0, MIN(S43,$I43-SUM($L43:S43)), MAX(S43,$I43-SUM($L43:S43)))","v":0.15282498279965887},{"$f":"IF($I43 >0, MIN(T43,$I43-SUM($L43:T43)), MAX(T43,$I43-SUM($L43:T43)))","v":0.15282498279965887},{"$f":"IF($I43 >0, MIN(U43,$I43-SUM($L43:U43)), MAX(U43,$I43-SUM($L43:U43)))","v":0.15282498279965887},{"$f":"IF($I43 >0, MIN(V43,$I43-SUM($L43:V43)), MAX(V43,$I43-SUM($L43:V43)))","v":0.15282498279965887},{"$f":"IF($I43 >0, MIN(W43,$I43-SUM($L43:W43)), MAX(W43,$I43-SUM($L43:W43)))","v":0.15282498279965887},{"$f":"IF($I43 >0, MIN(X43,$I43-SUM($L43:X43)), MAX(X43,$I43-SUM($L43:X43)))","v":0.15282498279965887},{"$f":"IF($I43 >0, MIN(Y43,$I43-SUM($L43:Y43)), MAX(Y43,$I43-SUM($L43:Y43)))","v":0.15282498279965887},{"$f":"IF($I43 >0, MIN(Z43,$I43-SUM($L43:Z43)), MAX(Z43,$I43-SUM($L43:Z43)))","v":0.15282498279965887},{"$f":"IF($I43 >0, MIN(AA43,$I43-SUM($L43:AA43)), MAX(AA43,$I43-SUM($L43:AA43)))","v":0.15282498279965887},{"$f":"IF($I43 >0, MIN(AB43,$I43-SUM($L43:AB43)), MAX(AB43,$I43-SUM($L43:AB43)))","v":0.15282498279965887},{"$f":"IF($I43 >0, MIN(AC43,$I43-SUM($L43:AC43)), MAX(AC43,$I43-SUM($L43:AC43)))","v":0.15282498279965887},{"$f":"IF($I43 >0, MIN(AD43,$I43-SUM($L43:AD43)), MAX(AD43,$I43-SUM($L43:AD43)))","v":0.15282498279965887},{"$f":"IF($I43 >0, MIN(AE43,$I43-SUM($L43:AE43)), MAX(AE43,$I43-SUM($L43:AE43)))","v":0.15282498279965887},{"$f":"IF($I43 >0, MIN(AF43,$I43-SUM($L43:AF43)), MAX(AF43,$I43-SUM($L43:AF43)))","v":0.15282498279965884},{"$f":"IF($I43 >0, MIN(AG43,$I43-SUM($L43:AG43)), MAX(AG43,$I43-SUM($L43:AG43)))","v":0},{"$f":"IF($I43 >0, MIN(AH43,$I43-SUM($L43:AH43)), MAX(AH43,$I43-SUM($L43:AH43)))","v":0},{"$f":"IF($I43 >0, MIN(AI43,$I43-SUM($L43:AI43)), MAX(AI43,$I43-SUM($L43:AI43)))","v":0},{"$f":"IF($I43 >0, MIN(AJ43,$I43-SUM($L43:AJ43)), MAX(AJ43,$I43-SUM($L43:AJ43)))","v":0},{"$f":"IF($I43 >0, MIN(AK43,$I43-SUM($L43:AK43)), MAX(AK43,$I43-SUM($L43:AK43)))","v":0},{"$f":"IF($I43 >0, MIN(AL43,$I43-SUM($L43:AL43)), MAX(AL43,$I43-SUM($L43:AL43)))","v":0},{"$f":"IF($I43 >0, MIN(AM43,$I43-SUM($L43:AM43)), MAX(AM43,$I43-SUM($L43:AM43)))","v":0},{"$f":"IF($I43 >0, MIN(AN43,$I43-SUM($L43:AN43)), MAX(AN43,$I43-SUM($L43:AN43)))","v":0},{"$f":"IF($I43 >0, MIN(AO43,$I43-SUM($L43:AO43)), MAX(AO43,$I43-SUM($L43:AO43)))","v":0},{"$f":"IF($I43 >0, MIN(AP43,$I43-SUM($L43:AP43)), MAX(AP43,$I43-SUM($L43:AP43)))","v":0},{"$f":"IF($I43 >0, MIN(AQ43,$I43-SUM($L43:AQ43)), MAX(AQ43,$I43-SUM($L43:AQ43)))","v":0},{"$f":"IF($I43 >0, MIN(AR43,$I43-SUM($L43:AR43)), MAX(AR43,$I43-SUM($L43:AR43)))","v":0},{"$f":"IF($I43 >0, MIN(AS43,$I43-SUM($L43:AS43)), MAX(AS43,$I43-SUM($L43:AS43)))","v":0}]
[null,null,null,null,"1994-03-31",null,"£m 18/19 prices",null,34.679749277268357,">",null,null,null,null,{"$f":"$I44/N$35","v":1.7339874638634178},{"$f":"IF($I44 >0, MIN(O44,$I44-SUM($L44:O44)), MAX(O44,$I44-SUM($L44:O44)))","v":1.7339874638634178},{"$f":"IF($I44 >0, MIN(P44,$I44-SUM($L44:P44)), MAX(P44,$I44-SUM($L44:P44)))","v":1.7339874638634178},{"$f":"IF($I44 >0, MIN(Q44,$I44-SUM($L44:Q44)), MAX(Q44,$I44-SUM($L44:Q44)))","v":1.7339874638634178},{"$f":"IF($I44 >0, MIN(R44,$I44-SUM($L44:R44)), MAX(R44,$I44-SUM($L44:R44)))","v":1.7339874638634178},{"$f":"IF($I44 >0, MIN(S44,$I44-SUM($L44:S44)), MAX(S44,$I44-SUM($L44:S44)))","v":1.7339874638634178},{"$f":"IF($I44 >0, MIN(T44,$I44-SUM($L44:T44)), MAX(T44,$I44-SUM($L44:T44)))","v":1.7339874638634178},{"$f":"IF($I44 >0, MIN(U44,$I44-SUM($L44:U44)), MAX(U44,$I44-SUM($L44:U44)))","v":1.7339874638634178},{"$f":"IF($I44 >0, MIN(V44,$I44-SUM($L44:V44)), MAX(V44,$I44-SUM($L44:V44)))","v":1.7339874638634178},{"$f":"IF($I44 >0, MIN(W44,$I44-SUM($L44:W44)), MAX(W44,$I44-SUM($L44:W44)))","v":1.7339874638634178},{"$f":"IF($I44 >0, MIN(X44,$I44-SUM($L44:X44)), MAX(X44,$I44-SUM($L44:X44)))","v":1.7339874638634178},{"$f":"IF($I44 >0, MIN(Y44,$I44-SUM($L44:Y44)), MAX(Y44,$I44-SUM($L44:Y44)))","v":1.7339874638634178},{"$f":"IF($I44 >0, MIN(Z44,$I44-SUM($L44:Z44)), MAX(Z44,$I44-SUM($L44:Z44)))","v":1.7339874638634178},{"$f":"IF($I44 >0, MIN(AA44,$I44-SUM($L44:AA44)), MAX(AA44,$I44-SUM($L44:AA44)))","v":1.7339874638634178},{"$f":"IF($I44 >0, MIN(AB44,$I44-SUM($L44:AB44)), MAX(AB44,$I44-SUM($L44:AB44)))","v":1.7339874638634178},{"$f":"IF($I44 >0, MIN(AC44,$I44-SUM($L44:AC44)), MAX(AC44,$I44-SUM($L44:AC44)))","v":1.7339874638634178},{"$f":"IF($I44 >0, MIN(AD44,$I44-SUM($L44:AD44)), MAX(AD44,$I44-SUM($L44:AD44)))","v":1.7339874638634178},{"$f":"IF($I44 >0, MIN(AE44,$I44-SUM($L44:AE44)), MAX(AE44,$I44-SUM($L44:AE44)))","v":1.7339874638634178},{"$f":"IF($I44 >0, MIN(AF44,$I44-SUM($L44:AF44)), MAX(AF44,$I44-SUM($L44:AF44)))","v":1.7339874638634178},{"$f":"IF($I44 >0, MIN(AG44,$I44-SUM($L44:AG44)), MAX(AG44,$I44-SUM($L44:AG44)))","v":1.7339874638634143},{"$f":"IF($I44 >0, MIN(AH44,$I44-SUM($L44:AH44)), MAX(AH44,$I44-SUM($L44:AH44)))","v":0},{"$f":"IF($I44 >0, MIN(AI44,$I44-SUM($L44:AI44)), MAX(AI44,$I44-SUM($L44:AI44)))","v":0},{"$f":"IF($I44 >0, MIN(AJ44,$I44-SUM($L44:AJ44)), MAX(AJ44,$I44-SUM($L44:AJ44)))","v":0},{"$f":"IF($I44 >0, MIN(AK44,$I44-SUM($L44:AK44)), MAX(AK44,$I44-SUM($L44:AK44)))","v":0},{"$f":"IF($I44 >0, MIN(AL44,$I44-SUM($L44:AL44)), MAX(AL44,$I44-SUM($L44:AL44)))","v":0},{"$f":"IF($I44 >0, MIN(AM44,$I44-SUM($L44:AM44)), MAX(AM44,$I44-SUM($L44:AM44)))","v":0},{"$f":"IF($I44 >0, MIN(AN44,$I44-SUM($L44:AN44)), MAX(AN44,$I44-SUM($L44:AN44)))","v":0},{"$f":"IF($I44 >0, MIN(AO44,$I44-SUM($L44:AO44)), MAX(AO44,$I44-SUM($L44:AO44)))","v":0},{"$f":"IF($I44 >0, MIN(AP44,$I44-SUM($L44:AP44)), MAX(AP44,$I44-SUM($L44:AP44)))","v":0},{"$f":"IF($I44 >0, MIN(AQ44,$I44-SUM($L44:AQ44)), MAX(AQ44,$I44-SUM($L44:AQ44)))","v":0},{"$f":"IF($I44 >0, MIN(AR44,$I44-SUM($L44:AR44)), MAX(AR44,$I44-SUM($L44:AR44)))","v":0},{"$f":"IF($I44 >0, MIN(AS44,$I44-SUM($L44:AS44)), MAX(AS44,$I44-SUM($L44:AS44)))","v":0}]
[null,null,null,null,"1995-03-31",null,"£m 18/19 prices",null,14.532811294588573,">",null,null,null,null,null,{"$f":"$I45/O$35","v":0.72664056472942862},{"$f":"IF($I45 >0, MIN(P45,$I45-SUM($L45:P45)), MAX(P45,$I45-SUM($L45:P45)))","v":0.72664056472942862},{"$f":"IF($I45 >0, MIN(Q45,$I45-SUM($L45:Q45)), MAX(Q45,$I45-SUM($L45:Q45)))","v":0.72664056472942862},{"$f":"IF($I45 >0, MIN(R45,$I45-SUM($L45:R45)), MAX(R45,$I45-SUM($L45:R45)))","v":0.72664056472942862},{"$f":"IF($I45 >0, MIN(S45,$I45-SUM($L45:S45)), MAX(S45,$I45-SUM($L45:S45)))","v":0.72664056472942862},{"$f":"IF($I45 >0, MIN(T45,$I45-SUM($L45:T45)), MAX(T45,$I45-SUM($L45:T45)))","v":0.72664056472942862},{"$f":"IF($I45 >0, MIN(U45,$I45-SUM($L45:U45)), MAX(U45,$I45-SUM($L45:U45)))","v":0.72664056472942862},{"$f":"IF($I45 >0, MIN(V45,$I45-SUM($L45:V45)), MAX(V45,$I45-SUM($L45:V45)))","v":0.72664056472942862},{"$f":"IF($I45 >0, MIN(W45,$I45-SUM($L45:W45)), MAX(W45,$I45-SUM($L45:W45)))","v":0.72664056472942862},{"$f":"IF($I45 >0, MIN(X45,$I45-SUM($L45:X45)), MAX(X45,$I45-SUM($L45:X45)))","v":0.72664056472942862},{"$f":"IF($I45 >0, MIN(Y45,$I45-SUM($L45:Y45)), MAX(Y45,$I45-SUM($L45:Y45)))","v":0.72664056472942862},{"$f":"IF($I45 >0, MIN(Z45,$I45-SUM($L45:Z45)), MAX(Z45,$I45-SUM($L45:Z45)))","v":0.72664056472942862},{"$f":"IF($I45 >0, MIN(AA45,$I45-SUM($L45:AA45)), MAX(AA45,$I45-SUM($L45:AA45)))","v":0.72664056472942862},{"$f":"IF($I45 >0, MIN(AB45,$I45-SUM($L45:AB45)), MAX(AB45,$I45-SUM($L45:AB45)))","v":0.72664056472942862},{"$f":"IF($I45 >0, MIN(AC45,$I45-SUM($L45:AC45)), MAX(AC45,$I45-SUM($L45:AC45)))","v":0.72664056472942862},{"$f":"IF($I45 >0, MIN(AD45,$I45-SUM($L45:AD45)), MAX(AD45,$I45-SUM($L45:AD45)))","v":0.72664056472942862},{"$f":"IF($I45 >0, MIN(AE45,$I45-SUM($L45:AE45)), MAX(AE45,$I45-SUM($L45:AE45)))","v":0.72664056472942862},{"$f":"IF($I45 >0, MIN(AF45,$I45-SUM($L45:AF45)), MAX(AF45,$I45-SUM($L45:AF45)))","v":0.72664056472942862},{"$f":"IF($I45 >0, MIN(AG45,$I45-SUM($L45:AG45)), MAX(AG45,$I45-SUM($L45:AG45)))","v":0.72664056472942862},{"$f":"IF($I45 >0, MIN(AH45,$I45-SUM($L45:AH45)), MAX(AH45,$I45-SUM($L45:AH45)))","v":0.7266405647294274},{"$f":"IF($I45 >0, MIN(AI45,$I45-SUM($L45:AI45)), MAX(AI45,$I45-SUM($L45:AI45)))","v":0},{"$f":"IF($I45 >0, MIN(AJ45,$I45-SUM($L45:AJ45)), MAX(AJ45,$I45-SUM($L45:AJ45)))","v":0},{"$f":"IF($I45 >0, MIN(AK45,$I45-SUM($L45:AK45)), MAX(AK45,$I45-SUM($L45:AK45)))","v":0},{"$f":"IF($I45 >0, MIN(AL45,$I45-SUM($L45:AL45)), MAX(AL45,$I45-SUM($L45:AL45)))","v":0},{"$f":"IF($I45 >0, MIN(AM45,$I45-SUM($L45:AM45)), MAX(AM45,$I45-SUM($L45:AM45)))","v":0},{"$f":"IF($I45 >0, MIN(AN45,$I45-SUM($L45:AN45)), MAX(AN45,$I45-SUM($L45:AN45)))","v":0},{"$f":"IF($I45 >0, MIN(AO45,$I45-SUM($L45:AO45)), MAX(AO45,$I45-SUM($L45:AO45)))","v":0},{"$f":"IF($I45 >0, MIN(AP45,$I45-SUM($L45:AP45)), MAX(AP45,$I45-SUM($L45:AP45)))","v":0},{"$f":"IF($I45 >0, MIN(AQ45,$I45-SUM($L45:AQ45)), MAX(AQ45,$I45-SUM($L45:AQ45)))","v":0},{"$f":"IF($I45 >0, MIN(AR45,$I45-SUM($L45:AR45)), MAX(AR45,$I45-SUM($L45:AR45)))","v":0},{"$f":"IF($I45 >0, MIN(AS45,$I45-SUM($L45:AS45)), MAX(AS45,$I45-SUM($L45:AS45)))","v":0}]
[null,null,null,null,"1996-03-31",null,"£m 18/19 prices",null,14.878858221050402,">",null,null,null,null,null,null,{"$f":"$I46/P$35","v":0.74394291105252008},{"$f":"IF($I46 >0, MIN(Q46,$I46-SUM($L46:Q46)), MAX(Q46,$I46-SUM($L46:Q46)))","v":0.74394291105252008},{"$f":"IF($I46 >0, MIN(R46,$I46-SUM($L46:R46)), MAX(R46,$I46-SUM($L46:R46)))","v":0.74394291105252008},{"$f":"IF($I46 >0, MIN(S46,$I46-SUM($L46:S46)), MAX(S46,$I46-SUM($L46:S46)))","v":0.74394291105252008},{"$f":"IF($I46 >0, MIN(T46,$I46-SUM($L46:T46)), MAX(T46,$I46-SUM($L46:T46)))","v":0.74394291105252008},{"$f":"IF($I46 >0, MIN(U46,$I46-SUM($L46:U46)), MAX(U46,$I46-SUM($L46:U46)))","v":0.74394291105252008},{"$f":"IF($I46 >0, MIN(V46,$I46-SUM($L46:V46)), MAX(V46,$I46-SUM($L46:V46)))","v":0.74394291105252008},{"$f":"IF($I46 >0, MIN(W46,$I46-SUM($L46:W46)), MAX(W46,$I46-SUM($L46:W46)))","v":0.74394291105252008},{"$f":"IF($I46 >0, MIN(X46,$I46-SUM($L46:X46)), MAX(X46,$I46-SUM($L46:X46)))","v":0.74394291105252008},{"$f":"IF($I46 >0, MIN(Y46,$I46-SUM($L46:Y46)), MAX(Y46,$I46-SUM($L46:Y46)))","v":0.74394291105252008},{"$f":"IF($I46 >0, MIN(Z46,$I46-SUM($L46:Z46)), MAX(Z46,$I46-SUM($L46:Z46)))","v":0.74394291105252008},{"$f":"IF($I46 >0, MIN(AA46,$I46-SUM($L46:AA46)), MAX(AA46,$I46-SUM($L46:AA46)))","v":0.74394291105252008},{"$f":"IF($I46 >0, MIN(AB46,$I46-SUM($L46:AB46)), MAX(AB46,$I46-SUM($L46:AB46)))","v":0.74394291105252008},{"$f":"IF($I46 >0, MIN(AC46,$I46-SUM($L46:AC46)), MAX(AC46,$I46-SUM($L46:AC46)))","v":0.74394291105252008},{"$f":"IF($I46 >0, MIN(AD46,$I46-SUM($L46:AD46)), MAX(AD46,$I46-SUM($L46:AD46)))","v":0.74394291105252008},{"$f":"IF($I46 >0, MIN(AE46,$I46-SUM($L46:AE46)), MAX(AE46,$I46-SUM($L46:AE46)))","v":0.74394291105252008},{"$f":"IF($I46 >0, MIN(AF46,$I46-SUM($L46:AF46)), MAX(AF46,$I46-SUM($L46:AF46)))","v":0.74394291105252008},{"$f":"IF($I46 >0, MIN(AG46,$I46-SUM($L46:AG46)), MAX(AG46,$I46-SUM($L46:AG46)))","v":0.74394291105252008},{"$f":"IF($I46 >0, MIN(AH46,$I46-SUM($L46:AH46)), MAX(AH46,$I46-SUM($L46:AH46)))","v":0.74394291105252008},{"$f":"IF($I46 >0, MIN(AI46,$I46-SUM($L46:AI46)), MAX(AI46,$I46-SUM($L46:AI46)))","v":0.74394291105252008},{"$f":"IF($I46 >0, MIN(AJ46,$I46-SUM($L46:AJ46)), MAX(AJ46,$I46-SUM($L46:AJ46)))","v":7.1054273576010019E-15},{"$f":"IF($I46 >0, MIN(AK46,$I46-SUM($L46:AK46)), MAX(AK46,$I46-SUM($L46:AK46)))","v":0},{"$f":"IF($I46 >0, MIN(AL46,$I46-SUM($L46:AL46)), MAX(AL46,$I46-SUM($L46:AL46)))","v":0},{"$f":"IF($I46 >0, MIN(AM46,$I46-SUM($L46:AM46)), MAX(AM46,$I46-SUM($L46:AM46)))","v":0},{"$f":"IF($I46 >0, MIN(AN46,$I46-SUM($L46:AN46)), MAX(AN46,$I46-SUM($L46:AN46)))","v":0},{"$f":"IF($I46 >0, MIN(AO46,$I46-SUM($L46:AO46)), MAX(AO46,$I46-SUM($L46:AO46)))","v":0},{"$f":"IF($I46 >0, MIN(AP46,$I46-SUM($L46:AP46)), MAX(AP46,$I46-SUM($L46:AP46)))","v":0},{"$f":"IF($I46 >0, MIN(AQ46,$I46-SUM($L46:AQ46)), MAX(AQ46,$I46-SUM($L46:AQ46)))","v":0},{"$f":"IF($I46 >0, MIN(AR46,$I46-SUM($L46:AR46)), MAX(AR46,$I46-SUM($L46:AR46)))","v":0},{"$f":"IF($I46 >0, MIN(AS46,$I46-SUM($L46:AS46)), MAX(AS46,$I46-SUM($L46:AS46)))","v":0}]
[null,null,null,null,"1997-03-31",null,"£m 18/19 prices",null,17.791076080381934,">",null,null,null,null,null,null,null,{"$f":"$I47/Q$35","v":0.88955380401909667},{"$f":"IF($I47 >0, MIN(R47,$I47-SUM($L47:R47)), MAX(R47,$I47-SUM($L47:R47)))","v":0.88955380401909667},{"$f":"IF($I47 >0, MIN(S47,$I47-SUM($L47:S47)), MAX(S47,$I47-SUM($L47:S47)))","v":0.88955380401909667},{"$f":"IF($I47 >0, MIN(T47,$I47-SUM($L47:T47)), MAX(T47,$I47-SUM($L47:T47)))","v":0.88955380401909667},{"$f":"IF($I47 >0, MIN(U47,$I47-SUM($L47:U47)), MAX(U47,$I47-SUM($L47:U47)))","v":0.88955380401909667},{"$f":"IF($I47 >0, MIN(V47,$I47-SUM($L47:V47)), MAX(V47,$I47-SUM($L47:V47)))","v":0.88955380401909667},{"$f":"IF($I47 >0, MIN(W47,$I47-SUM($L47:W47)), MAX(W47,$I47-SUM($L47:W47)))","v":0.88955380401909667},{"$f":"IF($I47 >0, MIN(X47,$I47-SUM($L47:X47)), MAX(X47,$I47-SUM($L47:X47)))","v":0.88955380401909667},{"$f":"IF($I47 >0, MIN(Y47,$I47-SUM($L47:Y47)), MAX(Y47,$I47-SUM($L47:Y47)))","v":0.88955380401909667},{"$f":"IF($I47 >0, MIN(Z47,$I47-SUM($L47:Z47)), MAX(Z47,$I47-SUM($L47:Z47)))","v":0.88955380401909667},{"$f":"IF($I47 >0, MIN(AA47,$I47-SUM($L47:AA47)), MAX(AA47,$I47-SUM($L47:AA47)))","v":0.88955380401909667},{"$f":"IF($I47 >0, MIN(AB47,$I47-SUM($L47:AB47)), MAX(AB47,$I47-SUM($L47:AB47)))","v":0.88955380401909667},{"$f":"IF($I47 >0, MIN(AC47,$I47-SUM($L47:AC47)), MAX(AC47,$I47-SUM($L47:AC47)))","v":0.88955380401909667},{"$f":"IF($I47 >0, MIN(AD47,$I47-SUM($L47:AD47)), MAX(AD47,$I47-SUM($L47:AD47)))","v":0.88955380401909667},{"$f":"IF($I47 >0, MIN(AE47,$I47-SUM($L47:AE47)), MAX(AE47,$I47-SUM($L47:AE47)))","v":0.88955380401909667},{"$f":"IF($I47 >0, MIN(AF47,$I47-SUM($L47:AF47)), MAX(AF47,$I47-SUM($L47:AF47)))","v":0.88955380401909667},{"$f":"IF($I47 >0, MIN(AG47,$I47-SUM($L47:AG47)), MAX(AG47,$I47-SUM($L47:AG47)))","v":0.88955380401909667},{"$f":"IF($I47 >0, MIN(AH47,$I47-SUM($L47:AH47)), MAX(AH47,$I47-SUM($L47:AH47)))","v":0.88955380401909667},{"$f":"IF($I47 >0, MIN(AI47,$I47-SUM($L47:AI47)), MAX(AI47,$I47-SUM($L47:AI47)))","v":0.88955380401909667},{"$f":"IF($I47 >0, MIN(AJ47,$I47-SUM($L47:AJ47)), MAX(AJ47,$I47-SUM($L47:AJ47)))","v":0.88955380401909667},{"$f":"IF($I47 >0, MIN(AK47,$I47-SUM($L47:AK47)), MAX(AK47,$I47-SUM($L47:AK47)))","v":3.5527136788005009E-15},{"$f":"IF($I47 >0, MIN(AL47,$I47-SUM($L47:AL47)), MAX(AL47,$I47-SUM($L47:AL47)))","v":0},{"$f":"IF($I47 >0, MIN(AM47,$I47-SUM($L47:AM47)), MAX(AM47,$I47-SUM($L47:AM47)))","v":0},{"$f":"IF($I47 >0, MIN(AN47,$I47-SUM($L47:AN47)), MAX(AN47,$I47-SUM($L47:AN47)))","v":0},{"$f":"IF($I47 >0, MIN(AO47,$I47-SUM($L47:AO47)), MAX(AO47,$I47-SUM($L47:AO47)))","v":0},{"$f":"IF($I47 >0, MIN(AP47,$I47-SUM($L47:AP47)), MAX(AP47,$I47-SUM($L47:AP47)))","v":0},{"$f":"IF($I47 >0, MIN(AQ47,$I47-SUM($L47:AQ47)), MAX(AQ47,$I47-SUM($L47:AQ47)))","v":0},{"$f":"IF($I47 >0, MIN(AR47,$I47-SUM($L47:AR47)), MAX(AR47,$I47-SUM($L47:AR47)))","v":0},{"$f":"IF($I47 >0, MIN(AS47,$I47-SUM($L47:AS47)), MAX(AS47,$I47-SUM($L47:AS47)))","v":0}]
[null,null,null,null,"1998-03-31",null,"£m 18/19 prices",null,21.27128943424675,">",null,null,null,null,null,null,null,null,{"$f":"$I48/R$35","v":1.0635644717123376},{"$f":"IF($I48 >0, MIN(S48,$I48-SUM($L48:S48)), MAX(S48,$I48-SUM($L48:S48)))","v":1.0635644717123376},{"$f":"IF($I48 >0, MIN(T48,$I48-SUM($L48:T48)), MAX(T48,$I48-SUM($L48:T48)))","v":1.0635644717123376},{"$f":"IF($I48 >0, MIN(U48,$I48-SUM($L48:U48)), MAX(U48,$I48-SUM($L48:U48)))","v":1.0635644717123376},{"$f":"IF($I48 >0, MIN(V48,$I48-SUM($L48:V48)), MAX(V48,$I48-SUM($L48:V48)))","v":1.0635644717123376},{"$f":"IF($I48 >0, MIN(W48,$I48-SUM($L48:W48)), MAX(W48,$I48-SUM($L48:W48)))","v":1.0635644717123376},{"$f":"IF($I48 >0, MIN(X48,$I48-SUM($L48:X48)), MAX(X48,$I48-SUM($L48:X48)))","v":1.0635644717123376},{"$f":"IF($I48 >0, MIN(Y48,$I48-SUM($L48:Y48)), MAX(Y48,$I48-SUM($L48:Y48)))","v":1.0635644717123376},{"$f":"IF($I48 >0, MIN(Z48,$I48-SUM($L48:Z48)), MAX(Z48,$I48-SUM($L48:Z48)))","v":1.0635644717123376},{"$f":"IF($I48 >0, MIN(AA48,$I48-SUM($L48:AA48)), MAX(AA48,$I48-SUM($L48:AA48)))","v":1.0635644717123376},{"$f":"IF($I48 >0, MIN(AB48,$I48-SUM($L48:AB48)), MAX(AB48,$I48-SUM($L48:AB48)))","v":1.0635644717123376},{"$f":"IF($I48 >0, MIN(AC48,$I48-SUM($L48:AC48)), MAX(AC48,$I48-SUM($L48:AC48)))","v":1.0635644717123376},{"$f":"IF($I48 >0, MIN(AD48,$I48-SUM($L48:AD48)), MAX(AD48,$I48-SUM($L48:AD48)))","v":1.0635644717123376},{"$f":"IF($I48 >0, MIN(AE48,$I48-SUM($L48:AE48)), MAX(AE48,$I48-SUM($L48:AE48)))","v":1.0635644717123376},{"$f":"IF($I48 >0, MIN(AF48,$I48-SUM($L48:AF48)), MAX(AF48,$I48-SUM($L48:AF48)))","v":1.0635644717123376},{"$f":"IF($I48 >0, MIN(AG48,$I48-SUM($L48:AG48)), MAX(AG48,$I48-SUM($L48:AG48)))","v":1.0635644717123376},{"$f":"IF($I48 >0, MIN(AH48,$I48-SUM($L48:AH48)), MAX(AH48,$I48-SUM($L48:AH48)))","v":1.0635644717123376},{"$f":"IF($I48 >0, MIN(AI48,$I48-SUM($L48:AI48)), MAX(AI48,$I48-SUM($L48:AI48)))","v":1.0635644717123376},{"$f":"IF($I48 >0, MIN(AJ48,$I48-SUM($L48:AJ48)), MAX(AJ48,$I48-SUM($L48:AJ48)))","v":1.0635644717123376},{"$f":"IF($I48 >0, MIN(AK48,$I48-SUM($L48:AK48)), MAX(AK48,$I48-SUM($L48:AK48)))","v":1.0635644717123363},{"$f":"IF($I48 >0, MIN(AL48,$I48-SUM($L48:AL48)), MAX(AL48,$I48-SUM($L48:AL48)))","v":0},{"$f":"IF($I48 >0, MIN(AM48,$I48-SUM($L48:AM48)), MAX(AM48,$I48-SUM($L48:AM48)))","v":0},{"$f":"IF($I48 >0, MIN(AN48,$I48-SUM($L48:AN48)), MAX(AN48,$I48-SUM($L48:AN48)))","v":0},{"$f":"IF($I48 >0, MIN(AO48,$I48-SUM($L48:AO48)), MAX(AO48,$I48-SUM($L48:AO48)))","v":0},{"$f":"IF($I48 >0, MIN(AP48,$I48-SUM($L48:AP48)), MAX(AP48,$I48-SUM($L48:AP48)))","v":0},{"$f":"IF($I48 >0, MIN(AQ48,$I48-SUM($L48:AQ48)), MAX(AQ48,$I48-SUM($L48:AQ48)))","v":0},{"$f":"IF($I48 >0, MIN(AR48,$I48-SUM($L48:AR48)), MAX(AR48,$I48-SUM($L48:AR48)))","v":0},{"$f":"IF($I48 >0, MIN(AS48,$I48-SUM($L48:AS48)), MAX(AS48,$I48-SUM($L48:AS48)))","v":0}]
[null,null,null,null,"1999-03-31",null,"£m 18/19 prices",null,15.687442997725716,">",null,null,null,null,null,null,null,null,null,{"$f":"$I49/S$35","v":0.78437214988628579},{"$f":"IF($I49 >0, MIN(T49,$I49-SUM($L49:T49)), MAX(T49,$I49-SUM($L49:T49)))","v":0.78437214988628579},{"$f":"IF($I49 >0, MIN(U49,$I49-SUM($L49:U49)), MAX(U49,$I49-SUM($L49:U49)))","v":0.78437214988628579},{"$f":"IF($I49 >0, MIN(V49,$I49-SUM($L49:V49)), MAX(V49,$I49-SUM($L49:V49)))","v":0.78437214988628579},{"$f":"IF($I49 >0, MIN(W49,$I49-SUM($L49:W49)), MAX(W49,$I49-SUM($L49:W49)))","v":0.78437214988628579},{"$f":"IF($I49 >0, MIN(X49,$I49-SUM($L49:X49)), MAX(X49,$I49-SUM($L49:X49)))","v":0.78437214988628579},{"$f":"IF($I49 >0, MIN(Y49,$I49-SUM($L49:Y49)), MAX(Y49,$I49-SUM($L49:Y49)))","v":0.78437214988628579},{"$f":"IF($I49 >0, MIN(Z49,$I49-SUM($L49:Z49)), MAX(Z49,$I49-SUM($L49:Z49)))","v":0.78437214988628579},{"$f":"IF($I49 >0, MIN(AA49,$I49-SUM($L49:AA49)), MAX(AA49,$I49-SUM($L49:AA49)))","v":0.78437214988628579},{"$f":"IF($I49 >0, MIN(AB49,$I49-SUM($L49:AB49)), MAX(AB49,$I49-SUM($L49:AB49)))","v":0.78437214988628579},{"$f":"IF($I49 >0, MIN(AC49,$I49-SUM($L49:AC49)), MAX(AC49,$I49-SUM($L49:AC49)))","v":0.78437214988628579},{"$f":"IF($I49 >0, MIN(AD49,$I49-SUM($L49:AD49)), MAX(AD49,$I49-SUM($L49:AD49)))","v":0.78437214988628579},{"$f":"IF($I49 >0, MIN(AE49,$I49-SUM($L49:AE49)), MAX(AE49,$I49-SUM($L49:AE49)))","v":0.78437214988628579},{"$f":"IF($I49 >0, MIN(AF49,$I49-SUM($L49:AF49)), MAX(AF49,$I49-SUM($L49:AF49)))","v":0.78437214988628579},{"$f":"IF($I49 >0, MIN(AG49,$I49-SUM($L49:AG49)), MAX(AG49,$I49-SUM($L49:AG49)))","v":0.78437214988628579},{"$f":"IF($I49 >0, MIN(AH49,$I49-SUM($L49:AH49)), MAX(AH49,$I49-SUM($L49:AH49)))","v":0.78437214988628579},{"$f":"IF($I49 >0, MIN(AI49,$I49-SUM($L49:AI49)), MAX(AI49,$I49-SUM($L49:AI49)))","v":0.78437214988628579},{"$f":"IF($I49 >0, MIN(AJ49,$I49-SUM($L49:AJ49)), MAX(AJ49,$I49-SUM($L49:AJ49)))","v":0.78437214988628579},{"$f":"IF($I49 >0, MIN(AK49,$I49-SUM($L49:AK49)), MAX(AK49,$I49-SUM($L49:AK49)))","v":0.78437214988628579},{"$f":"IF($I49 >0, MIN(AL49,$I49-SUM($L49:AL49)), MAX(AL49,$I49-SUM($L49:AL49)))","v":0.78437214988628579},{"$f":"IF($I49 >0, MIN(AM49,$I49-SUM($L49:AM49)), MAX(AM49,$I49-SUM($L49:AM49)))","v":0},{"$f":"IF($I49 >0, MIN(AN49,$I49-SUM($L49:AN49)), MAX(AN49,$I49-SUM($L49:AN49)))","v":0},{"$f":"IF($I49 >0, MIN(AO49,$I49-SUM($L49:AO49)), MAX(AO49,$I49-SUM($L49:AO49)))","v":0},{"$f":"IF($I49 >0, MIN(AP49,$I49-SUM($L49:AP49)), MAX(AP49,$I49-SUM($L49:AP49)))","v":0},{"$f":"IF($I49 >0, MIN(AQ49,$I49-SUM($L49:AQ49)), MAX(AQ49,$I49-SUM($L49:AQ49)))","v":0},{"$f":"IF($I49 >0, MIN(AR49,$I49-SUM($L49:AR49)), MAX(AR49,$I49-SUM($L49:AR49)))","v":0},{"$f":"IF($I49 >0, MIN(AS49,$I49-SUM($L49:AS49)), MAX(AS49,$I49-SUM($L49:AS49)))","v":0}]
[null,null,null,null,"2000-03-31",null,"£m 18/19 prices",null,28.611804416613086,">",null,null,null,null,null,null,null,null,null,null,{"$f":"$I50/T$35","v":1.4305902208306542},{"$f":"IF($I50 >0, MIN(U50,$I50-SUM($L50:U50)), MAX(U50,$I50-SUM($L50:U50)))","v":1.4305902208306542},{"$f":"IF($I50 >0, MIN(V50,$I50-SUM($L50:V50)), MAX(V50,$I50-SUM($L50:V50)))","v":1.4305902208306542},{"$f":"IF($I50 >0, MIN(W50,$I50-SUM($L50:W50)), MAX(W50,$I50-SUM($L50:W50)))","v":1.4305902208306542},{"$f":"IF($I50 >0, MIN(X50,$I50-SUM($L50:X50)), MAX(X50,$I50-SUM($L50:X50)))","v":1.4305902208306542},{"$f":"IF($I50 >0, MIN(Y50,$I50-SUM($L50:Y50)), MAX(Y50,$I50-SUM($L50:Y50)))","v":1.4305902208306542},{"$f":"IF($I50 >0, MIN(Z50,$I50-SUM($L50:Z50)), MAX(Z50,$I50-SUM($L50:Z50)))","v":1.4305902208306542},{"$f":"IF($I50 >0, MIN(AA50,$I50-SUM($L50:AA50)), MAX(AA50,$I50-SUM($L50:AA50)))","v":1.4305902208306542},{"$f":"IF($I50 >0, MIN(AB50,$I50-SUM($L50:AB50)), MAX(AB50,$I50-SUM($L50:AB50)))","v":1.4305902208306542},{"$f":"IF($I50 >0, MIN(AC50,$I50-SUM($L50:AC50)), MAX(AC50,$I50-SUM($L50:AC50)))","v":1.4305902208306542},{"$f":"IF($I50 >0, MIN(AD50,$I50-SUM($L50:AD50)), MAX(AD50,$I50-SUM($L50:AD50)))","v":1.4305902208306542},{"$f":"IF($I50 >0, MIN(AE50,$I50-SUM($L50:AE50)), MAX(AE50,$I50-SUM($L50:AE50)))","v":1.4305902208306542},{"$f":"IF($I50 >0, MIN(AF50,$I50-SUM($L50:AF50)), MAX(AF50,$I50-SUM($L50:AF50)))","v":1.4305902208306542},{"$f":"IF($I50 >0, MIN(AG50,$I50-SUM($L50:AG50)), MAX(AG50,$I50-SUM($L50:AG50)))","v":1.4305902208306542},{"$f":"IF($I50 >0, MIN(AH50,$I50-SUM($L50:AH50)), MAX(AH50,$I50-SUM($L50:AH50)))","v":1.4305902208306542},{"$f":"IF($I50 >0, MIN(AI50,$I50-SUM($L50:AI50)), MAX(AI50,$I50-SUM($L50:AI50)))","v":1.4305902208306542},{"$f":"IF($I50 >0, MIN(AJ50,$I50-SUM($L50:AJ50)), MAX(AJ50,$I50-SUM($L50:AJ50)))","v":1.4305902208306542},{"$f":"IF($I50 >0, MIN(AK50,$I50-SUM($L50:AK50)), MAX(AK50,$I50-SUM($L50:AK50)))","v":1.4305902208306542},{"$f":"IF($I50 >0, MIN(AL50,$I50-SUM($L50:AL50)), MAX(AL50,$I50-SUM($L50:AL50)))","v":1.4305902208306542},{"$f":"IF($I50 >0, MIN(AM50,$I50-SUM($L50:AM50)), MAX(AM50,$I50-SUM($L50:AM50)))","v":1.4305902208306485},{"$f":"IF($I50 >0, MIN(AN50,$I50-SUM($L50:AN50)), MAX(AN50,$I50-SUM($L50:AN50)))","v":0},{"$f":"IF($I50 >0, MIN(AO50,$I50-SUM($L50:AO50)), MAX(AO50,$I50-SUM($L50:AO50)))","v":0},{"$f":"IF($I50 >0, MIN(AP50,$I50-SUM($L50:AP50)), MAX(AP50,$I50-SUM($L50:AP50)))","v":0},{"$f":"IF($I50 >0, MIN(AQ50,$I50-SUM($L50:AQ50)), MAX(AQ50,$I50-SUM($L50:AQ50)))","v":0},{"$f":"IF($I50 >0, MIN(AR50,$I50-SUM($L50:AR50)), MAX(AR50,$I50-SUM($L50:AR50)))","v":0},{"$f":"IF($I50 >0, MIN(AS50,$I50-SUM($L50:AS50)), MAX(AS50,$I50-SUM($L50:AS50)))","v":0}]
[null,null,null,null,"2001-03-31",null,"£m 18/19 prices",null,14.882551897939578,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I51/U$35","v":0.74412759489697888},{"$f":"IF($I51 >0, MIN(V51,$I51-SUM($L51:V51)), MAX(V51,$I51-SUM($L51:V51)))","v":0.74412759489697888},{"$f":"IF($I51 >0, MIN(W51,$I51-SUM($L51:W51)), MAX(W51,$I51-SUM($L51:W51)))","v":0.74412759489697888},{"$f":"IF($I51 >0, MIN(X51,$I51-SUM($L51:X51)), MAX(X51,$I51-SUM($L51:X51)))","v":0.74412759489697888},{"$f":"IF($I51 >0, MIN(Y51,$I51-SUM($L51:Y51)), MAX(Y51,$I51-SUM($L51:Y51)))","v":0.74412759489697888},{"$f":"IF($I51 >0, MIN(Z51,$I51-SUM($L51:Z51)), MAX(Z51,$I51-SUM($L51:Z51)))","v":0.74412759489697888},{"$f":"IF($I51 >0, MIN(AA51,$I51-SUM($L51:AA51)), MAX(AA51,$I51-SUM($L51:AA51)))","v":0.74412759489697888},{"$f":"IF($I51 >0, MIN(AB51,$I51-SUM($L51:AB51)), MAX(AB51,$I51-SUM($L51:AB51)))","v":0.74412759489697888},{"$f":"IF($I51 >0, MIN(AC51,$I51-SUM($L51:AC51)), MAX(AC51,$I51-SUM($L51:AC51)))","v":0.74412759489697888},{"$f":"IF($I51 >0, MIN(AD51,$I51-SUM($L51:AD51)), MAX(AD51,$I51-SUM($L51:AD51)))","v":0.74412759489697888},{"$f":"IF($I51 >0, MIN(AE51,$I51-SUM($L51:AE51)), MAX(AE51,$I51-SUM($L51:AE51)))","v":0.74412759489697888},{"$f":"IF($I51 >0, MIN(AF51,$I51-SUM($L51:AF51)), MAX(AF51,$I51-SUM($L51:AF51)))","v":0.74412759489697888},{"$f":"IF($I51 >0, MIN(AG51,$I51-SUM($L51:AG51)), MAX(AG51,$I51-SUM($L51:AG51)))","v":0.74412759489697888},{"$f":"IF($I51 >0, MIN(AH51,$I51-SUM($L51:AH51)), MAX(AH51,$I51-SUM($L51:AH51)))","v":0.74412759489697888},{"$f":"IF($I51 >0, MIN(AI51,$I51-SUM($L51:AI51)), MAX(AI51,$I51-SUM($L51:AI51)))","v":0.74412759489697888},{"$f":"IF($I51 >0, MIN(AJ51,$I51-SUM($L51:AJ51)), MAX(AJ51,$I51-SUM($L51:AJ51)))","v":0.74412759489697888},{"$f":"IF($I51 >0, MIN(AK51,$I51-SUM($L51:AK51)), MAX(AK51,$I51-SUM($L51:AK51)))","v":0.74412759489697888},{"$f":"IF($I51 >0, MIN(AL51,$I51-SUM($L51:AL51)), MAX(AL51,$I51-SUM($L51:AL51)))","v":0.74412759489697888},{"$f":"IF($I51 >0, MIN(AM51,$I51-SUM($L51:AM51)), MAX(AM51,$I51-SUM($L51:AM51)))","v":0.74412759489697888},{"$f":"IF($I51 >0, MIN(AN51,$I51-SUM($L51:AN51)), MAX(AN51,$I51-SUM($L51:AN51)))","v":0.74412759489697888},{"$f":"IF($I51 >0, MIN(AO51,$I51-SUM($L51:AO51)), MAX(AO51,$I51-SUM($L51:AO51)))","v":5.3290705182007514E-15},{"$f":"IF($I51 >0, MIN(AP51,$I51-SUM($L51:AP51)), MAX(AP51,$I51-SUM($L51:AP51)))","v":0},{"$f":"IF($I51 >0, MIN(AQ51,$I51-SUM($L51:AQ51)), MAX(AQ51,$I51-SUM($L51:AQ51)))","v":0},{"$f":"IF($I51 >0, MIN(AR51,$I51-SUM($L51:AR51)), MAX(AR51,$I51-SUM($L51:AR51)))","v":0},{"$f":"IF($I51 >0, MIN(AS51,$I51-SUM($L51:AS51)), MAX(AS51,$I51-SUM($L51:AS51)))","v":0}]
[null,null,null,null,"2002-03-31",null,"£m 18/19 prices",null,10.867005463801142,">",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I52/V$35","v":0.54335027319005713},{"$f":"IF($I52 >0, MIN(W52,$I52-SUM($L52:W52)), MAX(W52,$I52-SUM($L52:W52)))","v":0.54335027319005713},{"$f":"IF($I52 >0, MIN(X52,$I52-SUM($L52:X52)), MAX(X52,$I52-SUM($L52:X52)))","v":0.54335027319005713},{"$f":"IF($I52 >0, MIN(Y52,$I52-SUM($L52:Y52)), MAX(Y52,$I52-SUM($L52:Y52)))","v":0.54335027319005713},{"$f":"IF($I52 >0, MIN(Z52,$I52-SUM($L52:Z52)), MAX(Z52,$I52-SUM($L52:Z52)))","v":0.54335027319005713},{"$f":"IF($I52 >0, MIN(AA52,$I52-SUM($L52:AA52)), MAX(AA52,$I52-SUM($L52:AA52)))","v":0.54335027319005713},{"$f":"IF($I52 >0, MIN(AB52,$I52-SUM($L52:AB52)), MAX(AB52,$I52-SUM($L52:AB52)))","v":0.54335027319005713},{"$f":"IF($I52 >0, MIN(AC52,$I52-SUM($L52:AC52)), MAX(AC52,$I52-SUM($L52:AC52)))","v":0.54335027319005713},{"$f":"IF($I52 >0, MIN(AD52,$I52-SUM($L52:AD52)), MAX(AD52,$I52-SUM($L52:AD52)))","v":0.54335027319005713},{"$f":"IF($I52 >0, MIN(AE52,$I52-SUM($L52:AE52)), MAX(AE52,$I52-SUM($L52:AE52)))","v":0.54335027319005713},{"$f":"IF($I52 >0, MIN(AF52,$I52-SUM($L52:AF52)), MAX(AF52,$I52-SUM($L52:AF52)))","v":0.54335027319005713},{"$f":"IF($I52 >0, MIN(AG52,$I52-SUM($L52:AG52)), MAX(AG52,$I52-SUM($L52:AG52)))","v":0.54335027319005713},{"$f":"IF($I52 >0, MIN(AH52,$I52-SUM($L52:AH52)), MAX(AH52,$I52-SUM($L52:AH52)))","v":0.54335027319005713},{"$f":"IF($I52 >0, MIN(AI52,$I52-SUM($L52:AI52)), MAX(AI52,$I52-SUM($L52:AI52)))","v":0.54335027319005713},{"$f":"IF($I52 >0, MIN(AJ52,$I52-SUM($L52:AJ52)), MAX(AJ52,$I52-SUM($L52:AJ52)))","v":0.54335027319005713},{"$f":"IF($I52 >0, MIN(AK52,$I52-SUM($L52:AK52)), MAX(AK52,$I52-SUM($L52:AK52)))","v":0.54335027319005713},{"$f":"IF($I52 >0, MIN(AL52,$I52-SUM($L52:AL52)), MAX(AL52,$I52-SUM($L52:AL52)))","v":0.54335027319005713},{"$f":"IF($I52 >0, MIN(AM52,$I52-SUM($L52:AM52)), MAX(AM52,$I52-SUM($L52:AM52)))","v":0.54335027319005713},{"$f":"IF($I52 >0, MIN(AN52,$I52-SUM($L52:AN52)), MAX(AN52,$I52-SUM($L52:AN52)))","v":0.54335027319005713},{"$f":"IF($I52 >0, MIN(AO52,$I52-SUM($L52:AO52)), MAX(AO52,$I52-SUM($L52:AO52)))","v":0.54335027319005391},{"$f":"IF($I52 >0, MIN(AP52,$I52-SUM($L52:AP52)), MAX(AP52,$I52-SUM($L52:AP52)))","v":0},{"$f":"IF($I52 >0, MIN(AQ52,$I52-SUM($L52:AQ52)), MAX(AQ52,$I52-SUM($L52:AQ52)))","v":0},{"$f":"IF($I52 >0, MIN(AR52,$I52-SUM($L52:AR52)), MAX(AR52,$I52-SUM($L52:AR52)))","v":0},{"$f":"IF($I52 >0, MIN(AS52,$I52-SUM($L52:AS52)), MAX(AS52,$I52-SUM($L52:AS52)))","v":0}]
[null,null,null,null,"2003-03-31",null,"£m 18/19 prices",null,12.498516584652592,">",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I53/W$35","v":0.62492582923262963},{"$f":"IF($I53 >0, MIN(X53,$I53-SUM($L53:X53)), MAX(X53,$I53-SUM($L53:X53)))","v":0.62492582923262963},{"$f":"IF($I53 >0, MIN(Y53,$I53-SUM($L53:Y53)), MAX(Y53,$I53-SUM($L53:Y53)))","v":0.62492582923262963},{"$f":"IF($I53 >0, MIN(Z53,$I53-SUM($L53:Z53)), MAX(Z53,$I53-SUM($L53:Z53)))","v":0.62492582923262963},{"$f":"IF($I53 >0, MIN(AA53,$I53-SUM($L53:AA53)), MAX(AA53,$I53-SUM($L53:AA53)))","v":0.62492582923262963},{"$f":"IF($I53 >0, MIN(AB53,$I53-SUM($L53:AB53)), MAX(AB53,$I53-SUM($L53:AB53)))","v":0.62492582923262963},{"$f":"IF($I53 >0, MIN(AC53,$I53-SUM($L53:AC53)), MAX(AC53,$I53-SUM($L53:AC53)))","v":0.62492582923262963},{"$f":"IF($I53 >0, MIN(AD53,$I53-SUM($L53:AD53)), MAX(AD53,$I53-SUM($L53:AD53)))","v":0.62492582923262963},{"$f":"IF($I53 >0, MIN(AE53,$I53-SUM($L53:AE53)), MAX(AE53,$I53-SUM($L53:AE53)))","v":0.62492582923262963},{"$f":"IF($I53 >0, MIN(AF53,$I53-SUM($L53:AF53)), MAX(AF53,$I53-SUM($L53:AF53)))","v":0.62492582923262963},{"$f":"IF($I53 >0, MIN(AG53,$I53-SUM($L53:AG53)), MAX(AG53,$I53-SUM($L53:AG53)))","v":0.62492582923262963},{"$f":"IF($I53 >0, MIN(AH53,$I53-SUM($L53:AH53)), MAX(AH53,$I53-SUM($L53:AH53)))","v":0.62492582923262963},{"$f":"IF($I53 >0, MIN(AI53,$I53-SUM($L53:AI53)), MAX(AI53,$I53-SUM($L53:AI53)))","v":0.62492582923262963},{"$f":"IF($I53 >0, MIN(AJ53,$I53-SUM($L53:AJ53)), MAX(AJ53,$I53-SUM($L53:AJ53)))","v":0.62492582923262963},{"$f":"IF($I53 >0, MIN(AK53,$I53-SUM($L53:AK53)), MAX(AK53,$I53-SUM($L53:AK53)))","v":0.62492582923262963},{"$f":"IF($I53 >0, MIN(AL53,$I53-SUM($L53:AL53)), MAX(AL53,$I53-SUM($L53:AL53)))","v":0.62492582923262963},{"$f":"IF($I53 >0, MIN(AM53,$I53-SUM($L53:AM53)), MAX(AM53,$I53-SUM($L53:AM53)))","v":0.62492582923262963},{"$f":"IF($I53 >0, MIN(AN53,$I53-SUM($L53:AN53)), MAX(AN53,$I53-SUM($L53:AN53)))","v":0.62492582923262963},{"$f":"IF($I53 >0, MIN(AO53,$I53-SUM($L53:AO53)), MAX(AO53,$I53-SUM($L53:AO53)))","v":0.62492582923262963},{"$f":"IF($I53 >0, MIN(AP53,$I53-SUM($L53:AP53)), MAX(AP53,$I53-SUM($L53:AP53)))","v":0.62492582923262674},{"$f":"IF($I53 >0, MIN(AQ53,$I53-SUM($L53:AQ53)), MAX(AQ53,$I53-SUM($L53:AQ53)))","v":0},{"$f":"IF($I53 >0, MIN(AR53,$I53-SUM($L53:AR53)), MAX(AR53,$I53-SUM($L53:AR53)))","v":0},{"$f":"IF($I53 >0, MIN(AS53,$I53-SUM($L53:AS53)), MAX(AS53,$I53-SUM($L53:AS53)))","v":0}]
[null,null,null,null,"2004-03-31",null,"£m 18/19 prices",null,13.415875912692483,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I54/X$35","v":0.67079379563462416},{"$f":"IF($I54 >0, MIN(Y54,$I54-SUM($L54:Y54)), MAX(Y54,$I54-SUM($L54:Y54)))","v":0.67079379563462416},{"$f":"IF($I54 >0, MIN(Z54,$I54-SUM($L54:Z54)), MAX(Z54,$I54-SUM($L54:Z54)))","v":0.67079379563462416},{"$f":"IF($I54 >0, MIN(AA54,$I54-SUM($L54:AA54)), MAX(AA54,$I54-SUM($L54:AA54)))","v":0.67079379563462416},{"$f":"IF($I54 >0, MIN(AB54,$I54-SUM($L54:AB54)), MAX(AB54,$I54-SUM($L54:AB54)))","v":0.67079379563462416},{"$f":"IF($I54 >0, MIN(AC54,$I54-SUM($L54:AC54)), MAX(AC54,$I54-SUM($L54:AC54)))","v":0.67079379563462416},{"$f":"IF($I54 >0, MIN(AD54,$I54-SUM($L54:AD54)), MAX(AD54,$I54-SUM($L54:AD54)))","v":0.67079379563462416},{"$f":"IF($I54 >0, MIN(AE54,$I54-SUM($L54:AE54)), MAX(AE54,$I54-SUM($L54:AE54)))","v":0.67079379563462416},{"$f":"IF($I54 >0, MIN(AF54,$I54-SUM($L54:AF54)), MAX(AF54,$I54-SUM($L54:AF54)))","v":0.67079379563462416},{"$f":"IF($I54 >0, MIN(AG54,$I54-SUM($L54:AG54)), MAX(AG54,$I54-SUM($L54:AG54)))","v":0.67079379563462416},{"$f":"IF($I54 >0, MIN(AH54,$I54-SUM($L54:AH54)), MAX(AH54,$I54-SUM($L54:AH54)))","v":0.67079379563462416},{"$f":"IF($I54 >0, MIN(AI54,$I54-SUM($L54:AI54)), MAX(AI54,$I54-SUM($L54:AI54)))","v":0.67079379563462416},{"$f":"IF($I54 >0, MIN(AJ54,$I54-SUM($L54:AJ54)), MAX(AJ54,$I54-SUM($L54:AJ54)))","v":0.67079379563462416},{"$f":"IF($I54 >0, MIN(AK54,$I54-SUM($L54:AK54)), MAX(AK54,$I54-SUM($L54:AK54)))","v":0.67079379563462416},{"$f":"IF($I54 >0, MIN(AL54,$I54-SUM($L54:AL54)), MAX(AL54,$I54-SUM($L54:AL54)))","v":0.67079379563462416},{"$f":"IF($I54 >0, MIN(AM54,$I54-SUM($L54:AM54)), MAX(AM54,$I54-SUM($L54:AM54)))","v":0.67079379563462416},{"$f":"IF($I54 >0, MIN(AN54,$I54-SUM($L54:AN54)), MAX(AN54,$I54-SUM($L54:AN54)))","v":0.67079379563462416},{"$f":"IF($I54 >0, MIN(AO54,$I54-SUM($L54:AO54)), MAX(AO54,$I54-SUM($L54:AO54)))","v":0.67079379563462416},{"$f":"IF($I54 >0, MIN(AP54,$I54-SUM($L54:AP54)), MAX(AP54,$I54-SUM($L54:AP54)))","v":0.67079379563462416},{"$f":"IF($I54 >0, MIN(AQ54,$I54-SUM($L54:AQ54)), MAX(AQ54,$I54-SUM($L54:AQ54)))","v":0.67079379563461927},{"$f":"IF($I54 >0, MIN(AR54,$I54-SUM($L54:AR54)), MAX(AR54,$I54-SUM($L54:AR54)))","v":0},{"$f":"IF($I54 >0, MIN(AS54,$I54-SUM($L54:AS54)), MAX(AS54,$I54-SUM($L54:AS54)))","v":0}]
[null,null,null,null,"2005-03-31",null,"£m 18/19 prices",null,63.638911779341491,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I55/Y$35","v":3.1819455889670745},{"$f":"IF($I55 >0, MIN(Z55,$I55-SUM($L55:Z55)), MAX(Z55,$I55-SUM($L55:Z55)))","v":3.1819455889670745},{"$f":"IF($I55 >0, MIN(AA55,$I55-SUM($L55:AA55)), MAX(AA55,$I55-SUM($L55:AA55)))","v":3.1819455889670745},{"$f":"IF($I55 >0, MIN(AB55,$I55-SUM($L55:AB55)), MAX(AB55,$I55-SUM($L55:AB55)))","v":3.1819455889670745},{"$f":"IF($I55 >0, MIN(AC55,$I55-SUM($L55:AC55)), MAX(AC55,$I55-SUM($L55:AC55)))","v":3.1819455889670745},{"$f":"IF($I55 >0, MIN(AD55,$I55-SUM($L55:AD55)), MAX(AD55,$I55-SUM($L55:AD55)))","v":3.1819455889670745},{"$f":"IF($I55 >0, MIN(AE55,$I55-SUM($L55:AE55)), MAX(AE55,$I55-SUM($L55:AE55)))","v":3.1819455889670745},{"$f":"IF($I55 >0, MIN(AF55,$I55-SUM($L55:AF55)), MAX(AF55,$I55-SUM($L55:AF55)))","v":3.1819455889670745},{"$f":"IF($I55 >0, MIN(AG55,$I55-SUM($L55:AG55)), MAX(AG55,$I55-SUM($L55:AG55)))","v":3.1819455889670745},{"$f":"IF($I55 >0, MIN(AH55,$I55-SUM($L55:AH55)), MAX(AH55,$I55-SUM($L55:AH55)))","v":3.1819455889670745},{"$f":"IF($I55 >0, MIN(AI55,$I55-SUM($L55:AI55)), MAX(AI55,$I55-SUM($L55:AI55)))","v":3.1819455889670745},{"$f":"IF($I55 >0, MIN(AJ55,$I55-SUM($L55:AJ55)), MAX(AJ55,$I55-SUM($L55:AJ55)))","v":3.1819455889670745},{"$f":"IF($I55 >0, MIN(AK55,$I55-SUM($L55:AK55)), MAX(AK55,$I55-SUM($L55:AK55)))","v":3.1819455889670745},{"$f":"IF($I55 >0, MIN(AL55,$I55-SUM($L55:AL55)), MAX(AL55,$I55-SUM($L55:AL55)))","v":3.1819455889670745},{"$f":"IF($I55 >0, MIN(AM55,$I55-SUM($L55:AM55)), MAX(AM55,$I55-SUM($L55:AM55)))","v":3.1819455889670745},{"$f":"IF($I55 >0, MIN(AN55,$I55-SUM($L55:AN55)), MAX(AN55,$I55-SUM($L55:AN55)))","v":3.1819455889670745},{"$f":"IF($I55 >0, MIN(AO55,$I55-SUM($L55:AO55)), MAX(AO55,$I55-SUM($L55:AO55)))","v":3.1819455889670745},{"$f":"IF($I55 >0, MIN(AP55,$I55-SUM($L55:AP55)), MAX(AP55,$I55-SUM($L55:AP55)))","v":3.1819455889670745},{"$f":"IF($I55 >0, MIN(AQ55,$I55-SUM($L55:AQ55)), MAX(AQ55,$I55-SUM($L55:AQ55)))","v":3.1819455889670745},{"$f":"IF($I55 >0, MIN(AR55,$I55-SUM($L55:AR55)), MAX(AR55,$I55-SUM($L55:AR55)))","v":3.1819455889670745},{"$f":"IF($I55 >0, MIN(AS55,$I55-SUM($L55:AS55)), MAX(AS55,$I55-SUM($L55:AS55)))","v":0}]
[null,null,null,null,"2006-03-31",null,"£m 18/19 prices",null,29.182009658951468,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I56/Z$35","v":1.4591004829475733},{"$f":"IF($I56 >0, MIN(AA56,$I56-SUM($L56:AA56)), MAX(AA56,$I56-SUM($L56:AA56)))","v":1.4591004829475733},{"$f":"IF($I56 >0, MIN(AB56,$I56-SUM($L56:AB56)), MAX(AB56,$I56-SUM($L56:AB56)))","v":1.4591004829475733},{"$f":"IF($I56 >0, MIN(AC56,$I56-SUM($L56:AC56)), MAX(AC56,$I56-SUM($L56:AC56)))","v":1.4591004829475733},{"$f":"IF($I56 >0, MIN(AD56,$I56-SUM($L56:AD56)), MAX(AD56,$I56-SUM($L56:AD56)))","v":1.4591004829475733},{"$f":"IF($I56 >0, MIN(AE56,$I56-SUM($L56:AE56)), MAX(AE56,$I56-SUM($L56:AE56)))","v":1.4591004829475733},{"$f":"IF($I56 >0, MIN(AF56,$I56-SUM($L56:AF56)), MAX(AF56,$I56-SUM($L56:AF56)))","v":1.4591004829475733},{"$f":"IF($I56 >0, MIN(AG56,$I56-SUM($L56:AG56)), MAX(AG56,$I56-SUM($L56:AG56)))","v":1.4591004829475733},{"$f":"IF($I56 >0, MIN(AH56,$I56-SUM($L56:AH56)), MAX(AH56,$I56-SUM($L56:AH56)))","v":1.4591004829475733},{"$f":"IF($I56 >0, MIN(AI56,$I56-SUM($L56:AI56)), MAX(AI56,$I56-SUM($L56:AI56)))","v":1.4591004829475733},{"$f":"IF($I56 >0, MIN(AJ56,$I56-SUM($L56:AJ56)), MAX(AJ56,$I56-SUM($L56:AJ56)))","v":1.4591004829475733},{"$f":"IF($I56 >0, MIN(AK56,$I56-SUM($L56:AK56)), MAX(AK56,$I56-SUM($L56:AK56)))","v":1.4591004829475733},{"$f":"IF($I56 >0, MIN(AL56,$I56-SUM($L56:AL56)), MAX(AL56,$I56-SUM($L56:AL56)))","v":1.4591004829475733},{"$f":"IF($I56 >0, MIN(AM56,$I56-SUM($L56:AM56)), MAX(AM56,$I56-SUM($L56:AM56)))","v":1.4591004829475733},{"$f":"IF($I56 >0, MIN(AN56,$I56-SUM($L56:AN56)), MAX(AN56,$I56-SUM($L56:AN56)))","v":1.4591004829475733},{"$f":"IF($I56 >0, MIN(AO56,$I56-SUM($L56:AO56)), MAX(AO56,$I56-SUM($L56:AO56)))","v":1.4591004829475733},{"$f":"IF($I56 >0, MIN(AP56,$I56-SUM($L56:AP56)), MAX(AP56,$I56-SUM($L56:AP56)))","v":1.4591004829475733},{"$f":"IF($I56 >0, MIN(AQ56,$I56-SUM($L56:AQ56)), MAX(AQ56,$I56-SUM($L56:AQ56)))","v":1.4591004829475733},{"$f":"IF($I56 >0, MIN(AR56,$I56-SUM($L56:AR56)), MAX(AR56,$I56-SUM($L56:AR56)))","v":1.4591004829475733},{"$f":"IF($I56 >0, MIN(AS56,$I56-SUM($L56:AS56)), MAX(AS56,$I56-SUM($L56:AS56)))","v":1.4591004829475733}]
[null,null,null,null,"2007-03-31",null,"£m 18/19 prices",null,34.897864148598345,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I57/AA$35","v":1.7448932074299173},{"$f":"IF($I57 >0, MIN(AB57,$I57-SUM($L57:AB57)), MAX(AB57,$I57-SUM($L57:AB57)))","v":1.7448932074299173},{"$f":"IF($I57 >0, MIN(AC57,$I57-SUM($L57:AC57)), MAX(AC57,$I57-SUM($L57:AC57)))","v":1.7448932074299173},{"$f":"IF($I57 >0, MIN(AD57,$I57-SUM($L57:AD57)), MAX(AD57,$I57-SUM($L57:AD57)))","v":1.7448932074299173},{"$f":"IF($I57 >0, MIN(AE57,$I57-SUM($L57:AE57)), MAX(AE57,$I57-SUM($L57:AE57)))","v":1.7448932074299173},{"$f":"IF($I57 >0, MIN(AF57,$I57-SUM($L57:AF57)), MAX(AF57,$I57-SUM($L57:AF57)))","v":1.7448932074299173},{"$f":"IF($I57 >0, MIN(AG57,$I57-SUM($L57:AG57)), MAX(AG57,$I57-SUM($L57:AG57)))","v":1.7448932074299173},{"$f":"IF($I57 >0, MIN(AH57,$I57-SUM($L57:AH57)), MAX(AH57,$I57-SUM($L57:AH57)))","v":1.7448932074299173},{"$f":"IF($I57 >0, MIN(AI57,$I57-SUM($L57:AI57)), MAX(AI57,$I57-SUM($L57:AI57)))","v":1.7448932074299173},{"$f":"IF($I57 >0, MIN(AJ57,$I57-SUM($L57:AJ57)), MAX(AJ57,$I57-SUM($L57:AJ57)))","v":1.7448932074299173},{"$f":"IF($I57 >0, MIN(AK57,$I57-SUM($L57:AK57)), MAX(AK57,$I57-SUM($L57:AK57)))","v":1.7448932074299173},{"$f":"IF($I57 >0, MIN(AL57,$I57-SUM($L57:AL57)), MAX(AL57,$I57-SUM($L57:AL57)))","v":1.7448932074299173},{"$f":"IF($I57 >0, MIN(AM57,$I57-SUM($L57:AM57)), MAX(AM57,$I57-SUM($L57:AM57)))","v":1.7448932074299173},{"$f":"IF($I57 >0, MIN(AN57,$I57-SUM($L57:AN57)), MAX(AN57,$I57-SUM($L57:AN57)))","v":1.7448932074299173},{"$f":"IF($I57 >0, MIN(AO57,$I57-SUM($L57:AO57)), MAX(AO57,$I57-SUM($L57:AO57)))","v":1.7448932074299173},{"$f":"IF($I57 >0, MIN(AP57,$I57-SUM($L57:AP57)), MAX(AP57,$I57-SUM($L57:AP57)))","v":1.7448932074299173},{"$f":"IF($I57 >0, MIN(AQ57,$I57-SUM($L57:AQ57)), MAX(AQ57,$I57-SUM($L57:AQ57)))","v":1.7448932074299173},{"$f":"IF($I57 >0, MIN(AR57,$I57-SUM($L57:AR57)), MAX(AR57,$I57-SUM($L57:AR57)))","v":1.7448932074299173},{"$f":"IF($I57 >0, MIN(AS57,$I57-SUM($L57:AS57)), MAX(AS57,$I57-SUM($L57:AS57)))","v":1.7448932074299173}]
[null,null,null,null,"2008-03-31",null,"£m 18/19 prices",null,61.135512561137432,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I58/AB$35","v":3.0567756280568714},{"$f":"IF($I58 >0, MIN(AC58,$I58-SUM($L58:AC58)), MAX(AC58,$I58-SUM($L58:AC58)))","v":3.0567756280568714},{"$f":"IF($I58 >0, MIN(AD58,$I58-SUM($L58:AD58)), MAX(AD58,$I58-SUM($L58:AD58)))","v":3.0567756280568714},{"$f":"IF($I58 >0, MIN(AE58,$I58-SUM($L58:AE58)), MAX(AE58,$I58-SUM($L58:AE58)))","v":3.0567756280568714},{"$f":"IF($I58 >0, MIN(AF58,$I58-SUM($L58:AF58)), MAX(AF58,$I58-SUM($L58:AF58)))","v":3.0567756280568714},{"$f":"IF($I58 >0, MIN(AG58,$I58-SUM($L58:AG58)), MAX(AG58,$I58-SUM($L58:AG58)))","v":3.0567756280568714},{"$f":"IF($I58 >0, MIN(AH58,$I58-SUM($L58:AH58)), MAX(AH58,$I58-SUM($L58:AH58)))","v":3.0567756280568714},{"$f":"IF($I58 >0, MIN(AI58,$I58-SUM($L58:AI58)), MAX(AI58,$I58-SUM($L58:AI58)))","v":3.0567756280568714},{"$f":"IF($I58 >0, MIN(AJ58,$I58-SUM($L58:AJ58)), MAX(AJ58,$I58-SUM($L58:AJ58)))","v":3.0567756280568714},{"$f":"IF($I58 >0, MIN(AK58,$I58-SUM($L58:AK58)), MAX(AK58,$I58-SUM($L58:AK58)))","v":3.0567756280568714},{"$f":"IF($I58 >0, MIN(AL58,$I58-SUM($L58:AL58)), MAX(AL58,$I58-SUM($L58:AL58)))","v":3.0567756280568714},{"$f":"IF($I58 >0, MIN(AM58,$I58-SUM($L58:AM58)), MAX(AM58,$I58-SUM($L58:AM58)))","v":3.0567756280568714},{"$f":"IF($I58 >0, MIN(AN58,$I58-SUM($L58:AN58)), MAX(AN58,$I58-SUM($L58:AN58)))","v":3.0567756280568714},{"$f":"IF($I58 >0, MIN(AO58,$I58-SUM($L58:AO58)), MAX(AO58,$I58-SUM($L58:AO58)))","v":3.0567756280568714},{"$f":"IF($I58 >0, MIN(AP58,$I58-SUM($L58:AP58)), MAX(AP58,$I58-SUM($L58:AP58)))","v":3.0567756280568714},{"$f":"IF($I58 >0, MIN(AQ58,$I58-SUM($L58:AQ58)), MAX(AQ58,$I58-SUM($L58:AQ58)))","v":3.0567756280568714},{"$f":"IF($I58 >0, MIN(AR58,$I58-SUM($L58:AR58)), MAX(AR58,$I58-SUM($L58:AR58)))","v":3.0567756280568714},{"$f":"IF($I58 >0, MIN(AS58,$I58-SUM($L58:AS58)), MAX(AS58,$I58-SUM($L58:AS58)))","v":3.0567756280568714}]
[null,null,null,null,"2009-03-31",null,"£m 18/19 prices",null,71.225559186628885,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I59/AC$35","v":3.5612779593314441},{"$f":"IF($I59 >0, MIN(AD59,$I59-SUM($L59:AD59)), MAX(AD59,$I59-SUM($L59:AD59)))","v":3.5612779593314441},{"$f":"IF($I59 >0, MIN(AE59,$I59-SUM($L59:AE59)), MAX(AE59,$I59-SUM($L59:AE59)))","v":3.5612779593314441},{"$f":"IF($I59 >0, MIN(AF59,$I59-SUM($L59:AF59)), MAX(AF59,$I59-SUM($L59:AF59)))","v":3.5612779593314441},{"$f":"IF($I59 >0, MIN(AG59,$I59-SUM($L59:AG59)), MAX(AG59,$I59-SUM($L59:AG59)))","v":3.5612779593314441},{"$f":"IF($I59 >0, MIN(AH59,$I59-SUM($L59:AH59)), MAX(AH59,$I59-SUM($L59:AH59)))","v":3.5612779593314441},{"$f":"IF($I59 >0, MIN(AI59,$I59-SUM($L59:AI59)), MAX(AI59,$I59-SUM($L59:AI59)))","v":3.5612779593314441},{"$f":"IF($I59 >0, MIN(AJ59,$I59-SUM($L59:AJ59)), MAX(AJ59,$I59-SUM($L59:AJ59)))","v":3.5612779593314441},{"$f":"IF($I59 >0, MIN(AK59,$I59-SUM($L59:AK59)), MAX(AK59,$I59-SUM($L59:AK59)))","v":3.5612779593314441},{"$f":"IF($I59 >0, MIN(AL59,$I59-SUM($L59:AL59)), MAX(AL59,$I59-SUM($L59:AL59)))","v":3.5612779593314441},{"$f":"IF($I59 >0, MIN(AM59,$I59-SUM($L59:AM59)), MAX(AM59,$I59-SUM($L59:AM59)))","v":3.5612779593314441},{"$f":"IF($I59 >0, MIN(AN59,$I59-SUM($L59:AN59)), MAX(AN59,$I59-SUM($L59:AN59)))","v":3.5612779593314441},{"$f":"IF($I59 >0, MIN(AO59,$I59-SUM($L59:AO59)), MAX(AO59,$I59-SUM($L59:AO59)))","v":3.5612779593314441},{"$f":"IF($I59 >0, MIN(AP59,$I59-SUM($L59:AP59)), MAX(AP59,$I59-SUM($L59:AP59)))","v":3.5612779593314441},{"$f":"IF($I59 >0, MIN(AQ59,$I59-SUM($L59:AQ59)), MAX(AQ59,$I59-SUM($L59:AQ59)))","v":3.5612779593314441},{"$f":"IF($I59 >0, MIN(AR59,$I59-SUM($L59:AR59)), MAX(AR59,$I59-SUM($L59:AR59)))","v":3.5612779593314441},{"$f":"IF($I59 >0, MIN(AS59,$I59-SUM($L59:AS59)), MAX(AS59,$I59-SUM($L59:AS59)))","v":3.5612779593314441}]
[null,null,null,null,"2010-03-31",null,"£m 18/19 prices",null,51.796379997469451,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I60/AD$35","v":2.5898189998734726},{"$f":"IF($I60 >0, MIN(AE60,$I60-SUM($L60:AE60)), MAX(AE60,$I60-SUM($L60:AE60)))","v":2.5898189998734726},{"$f":"IF($I60 >0, MIN(AF60,$I60-SUM($L60:AF60)), MAX(AF60,$I60-SUM($L60:AF60)))","v":2.5898189998734726},{"$f":"IF($I60 >0, MIN(AG60,$I60-SUM($L60:AG60)), MAX(AG60,$I60-SUM($L60:AG60)))","v":2.5898189998734726},{"$f":"IF($I60 >0, MIN(AH60,$I60-SUM($L60:AH60)), MAX(AH60,$I60-SUM($L60:AH60)))","v":2.5898189998734726},{"$f":"IF($I60 >0, MIN(AI60,$I60-SUM($L60:AI60)), MAX(AI60,$I60-SUM($L60:AI60)))","v":2.5898189998734726},{"$f":"IF($I60 >0, MIN(AJ60,$I60-SUM($L60:AJ60)), MAX(AJ60,$I60-SUM($L60:AJ60)))","v":2.5898189998734726},{"$f":"IF($I60 >0, MIN(AK60,$I60-SUM($L60:AK60)), MAX(AK60,$I60-SUM($L60:AK60)))","v":2.5898189998734726},{"$f":"IF($I60 >0, MIN(AL60,$I60-SUM($L60:AL60)), MAX(AL60,$I60-SUM($L60:AL60)))","v":2.5898189998734726},{"$f":"IF($I60 >0, MIN(AM60,$I60-SUM($L60:AM60)), MAX(AM60,$I60-SUM($L60:AM60)))","v":2.5898189998734726},{"$f":"IF($I60 >0, MIN(AN60,$I60-SUM($L60:AN60)), MAX(AN60,$I60-SUM($L60:AN60)))","v":2.5898189998734726},{"$f":"IF($I60 >0, MIN(AO60,$I60-SUM($L60:AO60)), MAX(AO60,$I60-SUM($L60:AO60)))","v":2.5898189998734726},{"$f":"IF($I60 >0, MIN(AP60,$I60-SUM($L60:AP60)), MAX(AP60,$I60-SUM($L60:AP60)))","v":2.5898189998734726},{"$f":"IF($I60 >0, MIN(AQ60,$I60-SUM($L60:AQ60)), MAX(AQ60,$I60-SUM($L60:AQ60)))","v":2.5898189998734726},{"$f":"IF($I60 >0, MIN(AR60,$I60-SUM($L60:AR60)), MAX(AR60,$I60-SUM($L60:AR60)))","v":2.5898189998734726},{"$f":"IF($I60 >0, MIN(AS60,$I60-SUM($L60:AS60)), MAX(AS60,$I60-SUM($L60:AS60)))","v":2.5898189998734726}]
[null,null,null,null,"2011-03-31",null,"£m 18/19 prices",null,43.922551752209486,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I61/AE$35","v":2.1961275876104742},{"$f":"IF($I61 >0, MIN(AF61,$I61-SUM($L61:AF61)), MAX(AF61,$I61-SUM($L61:AF61)))","v":2.1961275876104742},{"$f":"IF($I61 >0, MIN(AG61,$I61-SUM($L61:AG61)), MAX(AG61,$I61-SUM($L61:AG61)))","v":2.1961275876104742},{"$f":"IF($I61 >0, MIN(AH61,$I61-SUM($L61:AH61)), MAX(AH61,$I61-SUM($L61:AH61)))","v":2.1961275876104742},{"$f":"IF($I61 >0, MIN(AI61,$I61-SUM($L61:AI61)), MAX(AI61,$I61-SUM($L61:AI61)))","v":2.1961275876104742},{"$f":"IF($I61 >0, MIN(AJ61,$I61-SUM($L61:AJ61)), MAX(AJ61,$I61-SUM($L61:AJ61)))","v":2.1961275876104742},{"$f":"IF($I61 >0, MIN(AK61,$I61-SUM($L61:AK61)), MAX(AK61,$I61-SUM($L61:AK61)))","v":2.1961275876104742},{"$f":"IF($I61 >0, MIN(AL61,$I61-SUM($L61:AL61)), MAX(AL61,$I61-SUM($L61:AL61)))","v":2.1961275876104742},{"$f":"IF($I61 >0, MIN(AM61,$I61-SUM($L61:AM61)), MAX(AM61,$I61-SUM($L61:AM61)))","v":2.1961275876104742},{"$f":"IF($I61 >0, MIN(AN61,$I61-SUM($L61:AN61)), MAX(AN61,$I61-SUM($L61:AN61)))","v":2.1961275876104742},{"$f":"IF($I61 >0, MIN(AO61,$I61-SUM($L61:AO61)), MAX(AO61,$I61-SUM($L61:AO61)))","v":2.1961275876104742},{"$f":"IF($I61 >0, MIN(AP61,$I61-SUM($L61:AP61)), MAX(AP61,$I61-SUM($L61:AP61)))","v":2.1961275876104742},{"$f":"IF($I61 >0, MIN(AQ61,$I61-SUM($L61:AQ61)), MAX(AQ61,$I61-SUM($L61:AQ61)))","v":2.1961275876104742},{"$f":"IF($I61 >0, MIN(AR61,$I61-SUM($L61:AR61)), MAX(AR61,$I61-SUM($L61:AR61)))","v":2.1961275876104742},{"$f":"IF($I61 >0, MIN(AS61,$I61-SUM($L61:AS61)), MAX(AS61,$I61-SUM($L61:AS61)))","v":2.1961275876104742}]
[null,null,null,null,"2012-03-31",null,"£m 18/19 prices",null,38.003154653955008,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I62/AF$35","v":1.9001577326977503},{"$f":"IF($I62 >0, MIN(AG62,$I62-SUM($L62:AG62)), MAX(AG62,$I62-SUM($L62:AG62)))","v":1.9001577326977503},{"$f":"IF($I62 >0, MIN(AH62,$I62-SUM($L62:AH62)), MAX(AH62,$I62-SUM($L62:AH62)))","v":1.9001577326977503},{"$f":"IF($I62 >0, MIN(AI62,$I62-SUM($L62:AI62)), MAX(AI62,$I62-SUM($L62:AI62)))","v":1.9001577326977503},{"$f":"IF($I62 >0, MIN(AJ62,$I62-SUM($L62:AJ62)), MAX(AJ62,$I62-SUM($L62:AJ62)))","v":1.9001577326977503},{"$f":"IF($I62 >0, MIN(AK62,$I62-SUM($L62:AK62)), MAX(AK62,$I62-SUM($L62:AK62)))","v":1.9001577326977503},{"$f":"IF($I62 >0, MIN(AL62,$I62-SUM($L62:AL62)), MAX(AL62,$I62-SUM($L62:AL62)))","v":1.9001577326977503},{"$f":"IF($I62 >0, MIN(AM62,$I62-SUM($L62:AM62)), MAX(AM62,$I62-SUM($L62:AM62)))","v":1.9001577326977503},{"$f":"IF($I62 >0, MIN(AN62,$I62-SUM($L62:AN62)), MAX(AN62,$I62-SUM($L62:AN62)))","v":1.9001577326977503},{"$f":"IF($I62 >0, MIN(AO62,$I62-SUM($L62:AO62)), MAX(AO62,$I62-SUM($L62:AO62)))","v":1.9001577326977503},{"$f":"IF($I62 >0, MIN(AP62,$I62-SUM($L62:AP62)), MAX(AP62,$I62-SUM($L62:AP62)))","v":1.9001577326977503},{"$f":"IF($I62 >0, MIN(AQ62,$I62-SUM($L62:AQ62)), MAX(AQ62,$I62-SUM($L62:AQ62)))","v":1.9001577326977503},{"$f":"IF($I62 >0, MIN(AR62,$I62-SUM($L62:AR62)), MAX(AR62,$I62-SUM($L62:AR62)))","v":1.9001577326977503},{"$f":"IF($I62 >0, MIN(AS62,$I62-SUM($L62:AS62)), MAX(AS62,$I62-SUM($L62:AS62)))","v":1.9001577326977503}]
[null,null,null,null,"2013-03-31",null,"£m 18/19 prices",null,100.31543885131481,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I63/AG$35","v":5.0157719425657401},{"$f":"IF($I63 >0, MIN(AH63,$I63-SUM($L63:AH63)), MAX(AH63,$I63-SUM($L63:AH63)))","v":5.0157719425657401},{"$f":"IF($I63 >0, MIN(AI63,$I63-SUM($L63:AI63)), MAX(AI63,$I63-SUM($L63:AI63)))","v":5.0157719425657401},{"$f":"IF($I63 >0, MIN(AJ63,$I63-SUM($L63:AJ63)), MAX(AJ63,$I63-SUM($L63:AJ63)))","v":5.0157719425657401},{"$f":"IF($I63 >0, MIN(AK63,$I63-SUM($L63:AK63)), MAX(AK63,$I63-SUM($L63:AK63)))","v":5.0157719425657401},{"$f":"IF($I63 >0, MIN(AL63,$I63-SUM($L63:AL63)), MAX(AL63,$I63-SUM($L63:AL63)))","v":5.0157719425657401},{"$f":"IF($I63 >0, MIN(AM63,$I63-SUM($L63:AM63)), MAX(AM63,$I63-SUM($L63:AM63)))","v":5.0157719425657401},{"$f":"IF($I63 >0, MIN(AN63,$I63-SUM($L63:AN63)), MAX(AN63,$I63-SUM($L63:AN63)))","v":5.0157719425657401},{"$f":"IF($I63 >0, MIN(AO63,$I63-SUM($L63:AO63)), MAX(AO63,$I63-SUM($L63:AO63)))","v":5.0157719425657401},{"$f":"IF($I63 >0, MIN(AP63,$I63-SUM($L63:AP63)), MAX(AP63,$I63-SUM($L63:AP63)))","v":5.0157719425657401},{"$f":"IF($I63 >0, MIN(AQ63,$I63-SUM($L63:AQ63)), MAX(AQ63,$I63-SUM($L63:AQ63)))","v":5.0157719425657401},{"$f":"IF($I63 >0, MIN(AR63,$I63-SUM($L63:AR63)), MAX(AR63,$I63-SUM($L63:AR63)))","v":5.0157719425657401},{"$f":"IF($I63 >0, MIN(AS63,$I63-SUM($L63:AS63)), MAX(AS63,$I63-SUM($L63:AS63)))","v":5.0157719425657401}]
[null,null,null,null,"2014-03-31",null,"£m 18/19 prices",null,110.08371168655941,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I64/AH$35","v":5.1053315564781174},{"$f":"IF($I64 >0, MIN(AI64,$I64-SUM($L64:AI64)), MAX(AI64,$I64-SUM($L64:AI64)))","v":5.1053315564781174},{"$f":"IF($I64 >0, MIN(AJ64,$I64-SUM($L64:AJ64)), MAX(AJ64,$I64-SUM($L64:AJ64)))","v":5.1053315564781174},{"$f":"IF($I64 >0, MIN(AK64,$I64-SUM($L64:AK64)), MAX(AK64,$I64-SUM($L64:AK64)))","v":5.1053315564781174},{"$f":"IF($I64 >0, MIN(AL64,$I64-SUM($L64:AL64)), MAX(AL64,$I64-SUM($L64:AL64)))","v":5.1053315564781174},{"$f":"IF($I64 >0, MIN(AM64,$I64-SUM($L64:AM64)), MAX(AM64,$I64-SUM($L64:AM64)))","v":5.1053315564781174},{"$f":"IF($I64 >0, MIN(AN64,$I64-SUM($L64:AN64)), MAX(AN64,$I64-SUM($L64:AN64)))","v":5.1053315564781174},{"$f":"IF($I64 >0, MIN(AO64,$I64-SUM($L64:AO64)), MAX(AO64,$I64-SUM($L64:AO64)))","v":5.1053315564781174},{"$f":"IF($I64 >0, MIN(AP64,$I64-SUM($L64:AP64)), MAX(AP64,$I64-SUM($L64:AP64)))","v":5.1053315564781174},{"$f":"IF($I64 >0, MIN(AQ64,$I64-SUM($L64:AQ64)), MAX(AQ64,$I64-SUM($L64:AQ64)))","v":5.1053315564781174},{"$f":"IF($I64 >0, MIN(AR64,$I64-SUM($L64:AR64)), MAX(AR64,$I64-SUM($L64:AR64)))","v":5.1053315564781174},{"$f":"IF($I64 >0, MIN(AS64,$I64-SUM($L64:AS64)), MAX(AS64,$I64-SUM($L64:AS64)))","v":5.1053315564781174}]
[null,null,null,null,"2015-03-31",null,"£m 18/19 prices",null,367.10649927353927,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I65/AI$35","v":15.874875644261158},{"$f":"IF($I65 >0, MIN(AJ65,$I65-SUM($L65:AJ65)), MAX(AJ65,$I65-SUM($L65:AJ65)))","v":15.874875644261158},{"$f":"IF($I65 >0, MIN(AK65,$I65-SUM($L65:AK65)), MAX(AK65,$I65-SUM($L65:AK65)))","v":15.874875644261158},{"$f":"IF($I65 >0, MIN(AL65,$I65-SUM($L65:AL65)), MAX(AL65,$I65-SUM($L65:AL65)))","v":15.874875644261158},{"$f":"IF($I65 >0, MIN(AM65,$I65-SUM($L65:AM65)), MAX(AM65,$I65-SUM($L65:AM65)))","v":15.874875644261158},{"$f":"IF($I65 >0, MIN(AN65,$I65-SUM($L65:AN65)), MAX(AN65,$I65-SUM($L65:AN65)))","v":15.874875644261158},{"$f":"IF($I65 >0, MIN(AO65,$I65-SUM($L65:AO65)), MAX(AO65,$I65-SUM($L65:AO65)))","v":15.874875644261158},{"$f":"IF($I65 >0, MIN(AP65,$I65-SUM($L65:AP65)), MAX(AP65,$I65-SUM($L65:AP65)))","v":15.874875644261158},{"$f":"IF($I65 >0, MIN(AQ65,$I65-SUM($L65:AQ65)), MAX(AQ65,$I65-SUM($L65:AQ65)))","v":15.874875644261158},{"$f":"IF($I65 >0, MIN(AR65,$I65-SUM($L65:AR65)), MAX(AR65,$I65-SUM($L65:AR65)))","v":15.874875644261158},{"$f":"IF($I65 >0, MIN(AS65,$I65-SUM($L65:AS65)), MAX(AS65,$I65-SUM($L65:AS65)))","v":15.874875644261158}]
[null,null,null,null,"2016-03-31",null,"£m 18/19 prices",null,639.14794995571617,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I66/AJ$35","v":25.8895372133961},{"$f":"IF($I66 >0, MIN(AK66,$I66-SUM($L66:AK66)), MAX(AK66,$I66-SUM($L66:AK66)))","v":25.8895372133961},{"$f":"IF($I66 >0, MIN(AL66,$I66-SUM($L66:AL66)), MAX(AL66,$I66-SUM($L66:AL66)))","v":25.8895372133961},{"$f":"IF($I66 >0, MIN(AM66,$I66-SUM($L66:AM66)), MAX(AM66,$I66-SUM($L66:AM66)))","v":25.8895372133961},{"$f":"IF($I66 >0, MIN(AN66,$I66-SUM($L66:AN66)), MAX(AN66,$I66-SUM($L66:AN66)))","v":25.8895372133961},{"$f":"IF($I66 >0, MIN(AO66,$I66-SUM($L66:AO66)), MAX(AO66,$I66-SUM($L66:AO66)))","v":25.8895372133961},{"$f":"IF($I66 >0, MIN(AP66,$I66-SUM($L66:AP66)), MAX(AP66,$I66-SUM($L66:AP66)))","v":25.8895372133961},{"$f":"IF($I66 >0, MIN(AQ66,$I66-SUM($L66:AQ66)), MAX(AQ66,$I66-SUM($L66:AQ66)))","v":25.8895372133961},{"$f":"IF($I66 >0, MIN(AR66,$I66-SUM($L66:AR66)), MAX(AR66,$I66-SUM($L66:AR66)))","v":25.8895372133961},{"$f":"IF($I66 >0, MIN(AS66,$I66-SUM($L66:AS66)), MAX(AS66,$I66-SUM($L66:AS66)))","v":25.8895372133961}]
[null,null,null,null,"2017-03-31",null,"£m 18/19 prices",null,537.80245411944748,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I67/AK$35","v":20.487712537883713},{"$f":"IF($I67 >0, MIN(AL67,$I67-SUM($L67:AL67)), MAX(AL67,$I67-SUM($L67:AL67)))","v":20.487712537883713},{"$f":"IF($I67 >0, MIN(AM67,$I67-SUM($L67:AM67)), MAX(AM67,$I67-SUM($L67:AM67)))","v":20.487712537883713},{"$f":"IF($I67 >0, MIN(AN67,$I67-SUM($L67:AN67)), MAX(AN67,$I67-SUM($L67:AN67)))","v":20.487712537883713},{"$f":"IF($I67 >0, MIN(AO67,$I67-SUM($L67:AO67)), MAX(AO67,$I67-SUM($L67:AO67)))","v":20.487712537883713},{"$f":"IF($I67 >0, MIN(AP67,$I67-SUM($L67:AP67)), MAX(AP67,$I67-SUM($L67:AP67)))","v":20.487712537883713},{"$f":"IF($I67 >0, MIN(AQ67,$I67-SUM($L67:AQ67)), MAX(AQ67,$I67-SUM($L67:AQ67)))","v":20.487712537883713},{"$f":"IF($I67 >0, MIN(AR67,$I67-SUM($L67:AR67)), MAX(AR67,$I67-SUM($L67:AR67)))","v":20.487712537883713},{"$f":"IF($I67 >0, MIN(AS67,$I67-SUM($L67:AS67)), MAX(AS67,$I67-SUM($L67:AS67)))","v":20.487712537883713}]
[null,null,null,null,"2018-03-31",null,"£m 18/19 prices",null,389.53440376163809,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I68/AL$35","v":14.005731371204964},{"$f":"IF($I68 >0, MIN(AM68,$I68-SUM($L68:AM68)), MAX(AM68,$I68-SUM($L68:AM68)))","v":14.005731371204964},{"$f":"IF($I68 >0, MIN(AN68,$I68-SUM($L68:AN68)), MAX(AN68,$I68-SUM($L68:AN68)))","v":14.005731371204964},{"$f":"IF($I68 >0, MIN(AO68,$I68-SUM($L68:AO68)), MAX(AO68,$I68-SUM($L68:AO68)))","v":14.005731371204964},{"$f":"IF($I68 >0, MIN(AP68,$I68-SUM($L68:AP68)), MAX(AP68,$I68-SUM($L68:AP68)))","v":14.005731371204964},{"$f":"IF($I68 >0, MIN(AQ68,$I68-SUM($L68:AQ68)), MAX(AQ68,$I68-SUM($L68:AQ68)))","v":14.005731371204964},{"$f":"IF($I68 >0, MIN(AR68,$I68-SUM($L68:AR68)), MAX(AR68,$I68-SUM($L68:AR68)))","v":14.005731371204964},{"$f":"IF($I68 >0, MIN(AS68,$I68-SUM($L68:AS68)), MAX(AS68,$I68-SUM($L68:AS68)))","v":14.005731371204964}]
[null,null,null,null,"2019-03-31",null,"£m 18/19 prices",null,254.17383320983018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I69/AM$35","v":8.6527262369303894},{"$f":"IF($I69 >0, MIN(AN69,$I69-SUM($L69:AN69)), MAX(AN69,$I69-SUM($L69:AN69)))","v":8.6527262369303894},{"$f":"IF($I69 >0, MIN(AO69,$I69-SUM($L69:AO69)), MAX(AO69,$I69-SUM($L69:AO69)))","v":8.6527262369303894},{"$f":"IF($I69 >0, MIN(AP69,$I69-SUM($L69:AP69)), MAX(AP69,$I69-SUM($L69:AP69)))","v":8.6527262369303894},{"$f":"IF($I69 >0, MIN(AQ69,$I69-SUM($L69:AQ69)), MAX(AQ69,$I69-SUM($L69:AQ69)))","v":8.6527262369303894},{"$f":"IF($I69 >0, MIN(AR69,$I69-SUM($L69:AR69)), MAX(AR69,$I69-SUM($L69:AR69)))","v":8.6527262369303894},{"$f":"IF($I69 >0, MIN(AS69,$I69-SUM($L69:AS69)), MAX(AS69,$I69-SUM($L69:AS69)))","v":8.6527262369303894}]
[null,null,null,null,"2020-03-31",null,"£m 18/19 prices",null,278.8404425726639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I70/AN$35","v":9.0130244063891372},{"$f":"IF($I70 >0, MIN(AO70,$I70-SUM($L70:AO70)), MAX(AO70,$I70-SUM($L70:AO70)))","v":9.0130244063891372},{"$f":"IF($I70 >0, MIN(AP70,$I70-SUM($L70:AP70)), MAX(AP70,$I70-SUM($L70:AP70)))","v":9.0130244063891372},{"$f":"IF($I70 >0, MIN(AQ70,$I70-SUM($L70:AQ70)), MAX(AQ70,$I70-SUM($L70:AQ70)))","v":9.0130244063891372},{"$f":"IF($I70 >0, MIN(AR70,$I70-SUM($L70:AR70)), MAX(AR70,$I70-SUM($L70:AR70)))","v":9.0130244063891372},{"$f":"IF($I70 >0, MIN(AS70,$I70-SUM($L70:AS70)), MAX(AS70,$I70-SUM($L70:AS70)))","v":9.0130244063891372}]
[null,null,null,null,"2021-03-31",null,"£m 18/19 prices",null,381.85659995369343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I71/AO$35","v":11.749433844729028},{"$f":"IF($I71 >0, MIN(AP71,$I71-SUM($L71:AP71)), MAX(AP71,$I71-SUM($L71:AP71)))","v":11.749433844729028},{"$f":"IF($I71 >0, MIN(AQ71,$I71-SUM($L71:AQ71)), MAX(AQ71,$I71-SUM($L71:AQ71)))","v":11.749433844729028},{"$f":"IF($I71 >0, MIN(AR71,$I71-SUM($L71:AR71)), MAX(AR71,$I71-SUM($L71:AR71)))","v":11.749433844729028},{"$f":"IF($I71 >0, MIN(AS71,$I71-SUM($L71:AS71)), MAX(AS71,$I71-SUM($L71:AS71)))","v":11.749433844729028}]
[null,null,null,null,"2022-03-31",null,"£m 18/19 prices",null,578.25894190829854,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I72/AP$35","v":16.521684054522815},{"$f":"IF($I72 >0, MIN(AQ72,$I72-SUM($L72:AQ72)), MAX(AQ72,$I72-SUM($L72:AQ72)))","v":16.521684054522815},{"$f":"IF($I72 >0, MIN(AR72,$I72-SUM($L72:AR72)), MAX(AR72,$I72-SUM($L72:AR72)))","v":16.521684054522815},{"$f":"IF($I72 >0, MIN(AS72,$I72-SUM($L72:AS72)), MAX(AS72,$I72-SUM($L72:AS72)))","v":16.521684054522815}]
[null,null,null,null,"2023-03-31",null,"£m 18/19 prices",null,613.79936642604434,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I73/AQ$35","v":16.367983104694517},{"$f":"IF($I73 >0, MIN(AR73,$I73-SUM($L73:AR73)), MAX(AR73,$I73-SUM($L73:AR73)))","v":16.367983104694517},{"$f":"IF($I73 >0, MIN(AS73,$I73-SUM($L73:AS73)), MAX(AS73,$I73-SUM($L73:AS73)))","v":16.367983104694517}]
[null,null,null,null,"2024-03-31",null,"£m 18/19 prices",null,817.12142309516821,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I74/AR$35","v":20.428035577379205},{"$f":"IF($I74 >0, MIN(AS74,$I74-SUM($L74:AS74)), MAX(AS74,$I74-SUM($L74:AS74)))","v":20.428035577379205}]
[null,null,null,null,"2025-03-31",null,"£m 18/19 prices",null,922.22387623326949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I75/AS$35","v":21.699385323135754}]
[null,null,null,null,"2026-03-31",null,"£m 18/19 prices",null,629.62224781751502]
[]
[null,null,"Non-accelerated post-vesting depreciation"]
[null,null,"Note: Non-accelerated depreciation calculations are used to establish the \"RAV differential\" accumulated as the difference between non-accelerated and accelerated depreciation before full depreciation of vesting assets."]
[]
[null,null,null,"Depreciation parameters"]
[]
[null,null,null,null,"Non-accelerated post-vesting asset life",null,"years",null,null,">",{"$f":"Input!K701","v":48},{"$f":"Input!L701","v":48},{"$f":"Input!M701","v":48},{"$f":"Input!N701","v":48},{"$f":"Input!O701","v":48},{"$f":"Input!P701","v":48},{"$f":"Input!Q701","v":48},{"$f":"Input!R701","v":48},{"$f":"Input!S701","v":48},{"$f":"Input!T701","v":48},{"$f":"Input!U701","v":48},{"$f":"Input!V701","v":48},{"$f":"Input!W701","v":48},{"$f":"Input!X701","v":48},{"$f":"Input!Y701","v":48},{"$f":"Input!Z701","v":48},{"$f":"Input!AA701","v":48},{"$f":"Input!AB701","v":48},{"$f":"Input!AC701","v":48},{"$f":"Input!AD701","v":48},{"$f":"Input!AE701","v":48},{"$f":"Input!AF701","v":48},{"$f":"Input!AG701","v":48},{"$f":"Input!AH701","v":21.5625},{"$f":"Input!AI701","v":23.125},{"$f":"Input!AJ701","v":24.6875},{"$f":"Input!AK701","v":26.25},{"$f":"Input!AL701","v":27.8125},{"$f":"Input!AM701","v":29.375},{"$f":"Input!AN701","v":30.9375},{"$f":"Input!AO701","v":32.5},{"$f":"Input!AP701","v":35},{"$f":"Input!AQ701","v":37.5},{"$f":"Input!AR701","v":40},{"$f":"Input!AS701","v":42.5},{"$f":"Input!AT701","v":45}]
[null,null,null,null,"Non-accelerated post-vesting depreciation applied",null,"text",null,null,">",null,{"$f":"YEAR(L$4) < YEAR($I$26) + $I$27","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"Depreciation schedule"]
[]
[null,null,null,null,"Non-accelerated depreciation of additions from year ending",null,null,null,"Net additions"]
[null,null,null,null,"1991-03-31",null,"£m 18/19 prices",null,{"$f":"TRANSPOSE(K16:AT16)","v":34.596183616359212},">",null,{"$f":"$I89/K$83","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(L89,$I89-SUM($L89:L89)), MAX(L89,$I89-SUM($L89:L89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(M89,$I89-SUM($L89:M89)), MAX(M89,$I89-SUM($L89:M89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(N89,$I89-SUM($L89:N89)), MAX(N89,$I89-SUM($L89:N89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(O89,$I89-SUM($L89:O89)), MAX(O89,$I89-SUM($L89:O89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(P89,$I89-SUM($L89:P89)), MAX(P89,$I89-SUM($L89:P89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(Q89,$I89-SUM($L89:Q89)), MAX(Q89,$I89-SUM($L89:Q89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(R89,$I89-SUM($L89:R89)), MAX(R89,$I89-SUM($L89:R89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(S89,$I89-SUM($L89:S89)), MAX(S89,$I89-SUM($L89:S89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(T89,$I89-SUM($L89:T89)), MAX(T89,$I89-SUM($L89:T89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(U89,$I89-SUM($L89:U89)), MAX(U89,$I89-SUM($L89:U89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(V89,$I89-SUM($L89:V89)), MAX(V89,$I89-SUM($L89:V89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(W89,$I89-SUM($L89:W89)), MAX(W89,$I89-SUM($L89:W89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(X89,$I89-SUM($L89:X89)), MAX(X89,$I89-SUM($L89:X89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(Y89,$I89-SUM($L89:Y89)), MAX(Y89,$I89-SUM($L89:Y89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(Z89,$I89-SUM($L89:Z89)), MAX(Z89,$I89-SUM($L89:Z89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(AA89,$I89-SUM($L89:AA89)), MAX(AA89,$I89-SUM($L89:AA89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(AB89,$I89-SUM($L89:AB89)), MAX(AB89,$I89-SUM($L89:AB89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(AC89,$I89-SUM($L89:AC89)), MAX(AC89,$I89-SUM($L89:AC89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(AD89,$I89-SUM($L89:AD89)), MAX(AD89,$I89-SUM($L89:AD89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(AE89,$I89-SUM($L89:AE89)), MAX(AE89,$I89-SUM($L89:AE89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(AF89,$I89-SUM($L89:AF89)), MAX(AF89,$I89-SUM($L89:AF89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(AG89,$I89-SUM($L89:AG89)), MAX(AG89,$I89-SUM($L89:AG89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(AH89,$I89-SUM($L89:AH89)), MAX(AH89,$I89-SUM($L89:AH89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(AI89,$I89-SUM($L89:AI89)), MAX(AI89,$I89-SUM($L89:AI89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(AJ89,$I89-SUM($L89:AJ89)), MAX(AJ89,$I89-SUM($L89:AJ89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(AK89,$I89-SUM($L89:AK89)), MAX(AK89,$I89-SUM($L89:AK89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(AL89,$I89-SUM($L89:AL89)), MAX(AL89,$I89-SUM($L89:AL89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(AM89,$I89-SUM($L89:AM89)), MAX(AM89,$I89-SUM($L89:AM89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(AN89,$I89-SUM($L89:AN89)), MAX(AN89,$I89-SUM($L89:AN89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(AO89,$I89-SUM($L89:AO89)), MAX(AO89,$I89-SUM($L89:AO89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(AP89,$I89-SUM($L89:AP89)), MAX(AP89,$I89-SUM($L89:AP89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(AQ89,$I89-SUM($L89:AQ89)), MAX(AQ89,$I89-SUM($L89:AQ89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(AR89,$I89-SUM($L89:AR89)), MAX(AR89,$I89-SUM($L89:AR89)))","v":0.72075382534081689},{"$f":"IF($I89 >0, MIN(AS89,$I89-SUM($L89:AS89)), MAX(AS89,$I89-SUM($L89:AS89)))","v":0.72075382534081689}]
[null,null,null,null,"1992-03-31",null,"£m 18/19 prices",null,31.19088293431426,">",null,null,{"$f":"$I90/L$83","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(M90,$I90-SUM($L90:M90)), MAX(M90,$I90-SUM($L90:M90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(N90,$I90-SUM($L90:N90)), MAX(N90,$I90-SUM($L90:N90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(O90,$I90-SUM($L90:O90)), MAX(O90,$I90-SUM($L90:O90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(P90,$I90-SUM($L90:P90)), MAX(P90,$I90-SUM($L90:P90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(Q90,$I90-SUM($L90:Q90)), MAX(Q90,$I90-SUM($L90:Q90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(R90,$I90-SUM($L90:R90)), MAX(R90,$I90-SUM($L90:R90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(S90,$I90-SUM($L90:S90)), MAX(S90,$I90-SUM($L90:S90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(T90,$I90-SUM($L90:T90)), MAX(T90,$I90-SUM($L90:T90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(U90,$I90-SUM($L90:U90)), MAX(U90,$I90-SUM($L90:U90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(V90,$I90-SUM($L90:V90)), MAX(V90,$I90-SUM($L90:V90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(W90,$I90-SUM($L90:W90)), MAX(W90,$I90-SUM($L90:W90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(X90,$I90-SUM($L90:X90)), MAX(X90,$I90-SUM($L90:X90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(Y90,$I90-SUM($L90:Y90)), MAX(Y90,$I90-SUM($L90:Y90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(Z90,$I90-SUM($L90:Z90)), MAX(Z90,$I90-SUM($L90:Z90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(AA90,$I90-SUM($L90:AA90)), MAX(AA90,$I90-SUM($L90:AA90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(AB90,$I90-SUM($L90:AB90)), MAX(AB90,$I90-SUM($L90:AB90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(AC90,$I90-SUM($L90:AC90)), MAX(AC90,$I90-SUM($L90:AC90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(AD90,$I90-SUM($L90:AD90)), MAX(AD90,$I90-SUM($L90:AD90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(AE90,$I90-SUM($L90:AE90)), MAX(AE90,$I90-SUM($L90:AE90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(AF90,$I90-SUM($L90:AF90)), MAX(AF90,$I90-SUM($L90:AF90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(AG90,$I90-SUM($L90:AG90)), MAX(AG90,$I90-SUM($L90:AG90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(AH90,$I90-SUM($L90:AH90)), MAX(AH90,$I90-SUM($L90:AH90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(AI90,$I90-SUM($L90:AI90)), MAX(AI90,$I90-SUM($L90:AI90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(AJ90,$I90-SUM($L90:AJ90)), MAX(AJ90,$I90-SUM($L90:AJ90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(AK90,$I90-SUM($L90:AK90)), MAX(AK90,$I90-SUM($L90:AK90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(AL90,$I90-SUM($L90:AL90)), MAX(AL90,$I90-SUM($L90:AL90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(AM90,$I90-SUM($L90:AM90)), MAX(AM90,$I90-SUM($L90:AM90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(AN90,$I90-SUM($L90:AN90)), MAX(AN90,$I90-SUM($L90:AN90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(AO90,$I90-SUM($L90:AO90)), MAX(AO90,$I90-SUM($L90:AO90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(AP90,$I90-SUM($L90:AP90)), MAX(AP90,$I90-SUM($L90:AP90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(AQ90,$I90-SUM($L90:AQ90)), MAX(AQ90,$I90-SUM($L90:AQ90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(AR90,$I90-SUM($L90:AR90)), MAX(AR90,$I90-SUM($L90:AR90)))","v":0.64981006113154705},{"$f":"IF($I90 >0, MIN(AS90,$I90-SUM($L90:AS90)), MAX(AS90,$I90-SUM($L90:AS90)))","v":0.64981006113154705}]
[null,null,null,null,"1993-03-31",null,"£m 18/19 prices",null,3.0564996559931772,">",null,null,null,{"$f":"$I91/M$83","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(N91,$I91-SUM($L91:N91)), MAX(N91,$I91-SUM($L91:N91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(O91,$I91-SUM($L91:O91)), MAX(O91,$I91-SUM($L91:O91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(P91,$I91-SUM($L91:P91)), MAX(P91,$I91-SUM($L91:P91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(Q91,$I91-SUM($L91:Q91)), MAX(Q91,$I91-SUM($L91:Q91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(R91,$I91-SUM($L91:R91)), MAX(R91,$I91-SUM($L91:R91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(S91,$I91-SUM($L91:S91)), MAX(S91,$I91-SUM($L91:S91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(T91,$I91-SUM($L91:T91)), MAX(T91,$I91-SUM($L91:T91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(U91,$I91-SUM($L91:U91)), MAX(U91,$I91-SUM($L91:U91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(V91,$I91-SUM($L91:V91)), MAX(V91,$I91-SUM($L91:V91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(W91,$I91-SUM($L91:W91)), MAX(W91,$I91-SUM($L91:W91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(X91,$I91-SUM($L91:X91)), MAX(X91,$I91-SUM($L91:X91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(Y91,$I91-SUM($L91:Y91)), MAX(Y91,$I91-SUM($L91:Y91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(Z91,$I91-SUM($L91:Z91)), MAX(Z91,$I91-SUM($L91:Z91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(AA91,$I91-SUM($L91:AA91)), MAX(AA91,$I91-SUM($L91:AA91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(AB91,$I91-SUM($L91:AB91)), MAX(AB91,$I91-SUM($L91:AB91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(AC91,$I91-SUM($L91:AC91)), MAX(AC91,$I91-SUM($L91:AC91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(AD91,$I91-SUM($L91:AD91)), MAX(AD91,$I91-SUM($L91:AD91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(AE91,$I91-SUM($L91:AE91)), MAX(AE91,$I91-SUM($L91:AE91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(AF91,$I91-SUM($L91:AF91)), MAX(AF91,$I91-SUM($L91:AF91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(AG91,$I91-SUM($L91:AG91)), MAX(AG91,$I91-SUM($L91:AG91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(AH91,$I91-SUM($L91:AH91)), MAX(AH91,$I91-SUM($L91:AH91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(AI91,$I91-SUM($L91:AI91)), MAX(AI91,$I91-SUM($L91:AI91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(AJ91,$I91-SUM($L91:AJ91)), MAX(AJ91,$I91-SUM($L91:AJ91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(AK91,$I91-SUM($L91:AK91)), MAX(AK91,$I91-SUM($L91:AK91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(AL91,$I91-SUM($L91:AL91)), MAX(AL91,$I91-SUM($L91:AL91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(AM91,$I91-SUM($L91:AM91)), MAX(AM91,$I91-SUM($L91:AM91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(AN91,$I91-SUM($L91:AN91)), MAX(AN91,$I91-SUM($L91:AN91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(AO91,$I91-SUM($L91:AO91)), MAX(AO91,$I91-SUM($L91:AO91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(AP91,$I91-SUM($L91:AP91)), MAX(AP91,$I91-SUM($L91:AP91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(AQ91,$I91-SUM($L91:AQ91)), MAX(AQ91,$I91-SUM($L91:AQ91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(AR91,$I91-SUM($L91:AR91)), MAX(AR91,$I91-SUM($L91:AR91)))","v":6.3677076166524529E-2},{"$f":"IF($I91 >0, MIN(AS91,$I91-SUM($L91:AS91)), MAX(AS91,$I91-SUM($L91:AS91)))","v":6.3677076166524529E-2}]
[null,null,null,null,"1994-03-31",null,"£m 18/19 prices",null,34.679749277268357,">",null,null,null,null,{"$f":"$I92/N$83","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(O92,$I92-SUM($L92:O92)), MAX(O92,$I92-SUM($L92:O92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(P92,$I92-SUM($L92:P92)), MAX(P92,$I92-SUM($L92:P92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(Q92,$I92-SUM($L92:Q92)), MAX(Q92,$I92-SUM($L92:Q92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(R92,$I92-SUM($L92:R92)), MAX(R92,$I92-SUM($L92:R92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(S92,$I92-SUM($L92:S92)), MAX(S92,$I92-SUM($L92:S92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(T92,$I92-SUM($L92:T92)), MAX(T92,$I92-SUM($L92:T92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(U92,$I92-SUM($L92:U92)), MAX(U92,$I92-SUM($L92:U92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(V92,$I92-SUM($L92:V92)), MAX(V92,$I92-SUM($L92:V92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(W92,$I92-SUM($L92:W92)), MAX(W92,$I92-SUM($L92:W92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(X92,$I92-SUM($L92:X92)), MAX(X92,$I92-SUM($L92:X92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(Y92,$I92-SUM($L92:Y92)), MAX(Y92,$I92-SUM($L92:Y92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(Z92,$I92-SUM($L92:Z92)), MAX(Z92,$I92-SUM($L92:Z92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(AA92,$I92-SUM($L92:AA92)), MAX(AA92,$I92-SUM($L92:AA92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(AB92,$I92-SUM($L92:AB92)), MAX(AB92,$I92-SUM($L92:AB92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(AC92,$I92-SUM($L92:AC92)), MAX(AC92,$I92-SUM($L92:AC92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(AD92,$I92-SUM($L92:AD92)), MAX(AD92,$I92-SUM($L92:AD92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(AE92,$I92-SUM($L92:AE92)), MAX(AE92,$I92-SUM($L92:AE92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(AF92,$I92-SUM($L92:AF92)), MAX(AF92,$I92-SUM($L92:AF92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(AG92,$I92-SUM($L92:AG92)), MAX(AG92,$I92-SUM($L92:AG92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(AH92,$I92-SUM($L92:AH92)), MAX(AH92,$I92-SUM($L92:AH92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(AI92,$I92-SUM($L92:AI92)), MAX(AI92,$I92-SUM($L92:AI92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(AJ92,$I92-SUM($L92:AJ92)), MAX(AJ92,$I92-SUM($L92:AJ92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(AK92,$I92-SUM($L92:AK92)), MAX(AK92,$I92-SUM($L92:AK92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(AL92,$I92-SUM($L92:AL92)), MAX(AL92,$I92-SUM($L92:AL92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(AM92,$I92-SUM($L92:AM92)), MAX(AM92,$I92-SUM($L92:AM92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(AN92,$I92-SUM($L92:AN92)), MAX(AN92,$I92-SUM($L92:AN92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(AO92,$I92-SUM($L92:AO92)), MAX(AO92,$I92-SUM($L92:AO92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(AP92,$I92-SUM($L92:AP92)), MAX(AP92,$I92-SUM($L92:AP92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(AQ92,$I92-SUM($L92:AQ92)), MAX(AQ92,$I92-SUM($L92:AQ92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(AR92,$I92-SUM($L92:AR92)), MAX(AR92,$I92-SUM($L92:AR92)))","v":0.72249477660975747},{"$f":"IF($I92 >0, MIN(AS92,$I92-SUM($L92:AS92)), MAX(AS92,$I92-SUM($L92:AS92)))","v":0.72249477660975747}]
[null,null,null,null,"1995-03-31",null,"£m 18/19 prices",null,14.532811294588573,">",null,null,null,null,null,{"$f":"$I93/O$83","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(P93,$I93-SUM($L93:P93)), MAX(P93,$I93-SUM($L93:P93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(Q93,$I93-SUM($L93:Q93)), MAX(Q93,$I93-SUM($L93:Q93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(R93,$I93-SUM($L93:R93)), MAX(R93,$I93-SUM($L93:R93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(S93,$I93-SUM($L93:S93)), MAX(S93,$I93-SUM($L93:S93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(T93,$I93-SUM($L93:T93)), MAX(T93,$I93-SUM($L93:T93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(U93,$I93-SUM($L93:U93)), MAX(U93,$I93-SUM($L93:U93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(V93,$I93-SUM($L93:V93)), MAX(V93,$I93-SUM($L93:V93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(W93,$I93-SUM($L93:W93)), MAX(W93,$I93-SUM($L93:W93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(X93,$I93-SUM($L93:X93)), MAX(X93,$I93-SUM($L93:X93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(Y93,$I93-SUM($L93:Y93)), MAX(Y93,$I93-SUM($L93:Y93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(Z93,$I93-SUM($L93:Z93)), MAX(Z93,$I93-SUM($L93:Z93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(AA93,$I93-SUM($L93:AA93)), MAX(AA93,$I93-SUM($L93:AA93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(AB93,$I93-SUM($L93:AB93)), MAX(AB93,$I93-SUM($L93:AB93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(AC93,$I93-SUM($L93:AC93)), MAX(AC93,$I93-SUM($L93:AC93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(AD93,$I93-SUM($L93:AD93)), MAX(AD93,$I93-SUM($L93:AD93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(AE93,$I93-SUM($L93:AE93)), MAX(AE93,$I93-SUM($L93:AE93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(AF93,$I93-SUM($L93:AF93)), MAX(AF93,$I93-SUM($L93:AF93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(AG93,$I93-SUM($L93:AG93)), MAX(AG93,$I93-SUM($L93:AG93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(AH93,$I93-SUM($L93:AH93)), MAX(AH93,$I93-SUM($L93:AH93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(AI93,$I93-SUM($L93:AI93)), MAX(AI93,$I93-SUM($L93:AI93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(AJ93,$I93-SUM($L93:AJ93)), MAX(AJ93,$I93-SUM($L93:AJ93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(AK93,$I93-SUM($L93:AK93)), MAX(AK93,$I93-SUM($L93:AK93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(AL93,$I93-SUM($L93:AL93)), MAX(AL93,$I93-SUM($L93:AL93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(AM93,$I93-SUM($L93:AM93)), MAX(AM93,$I93-SUM($L93:AM93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(AN93,$I93-SUM($L93:AN93)), MAX(AN93,$I93-SUM($L93:AN93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(AO93,$I93-SUM($L93:AO93)), MAX(AO93,$I93-SUM($L93:AO93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(AP93,$I93-SUM($L93:AP93)), MAX(AP93,$I93-SUM($L93:AP93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(AQ93,$I93-SUM($L93:AQ93)), MAX(AQ93,$I93-SUM($L93:AQ93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(AR93,$I93-SUM($L93:AR93)), MAX(AR93,$I93-SUM($L93:AR93)))","v":0.30276690197059525},{"$f":"IF($I93 >0, MIN(AS93,$I93-SUM($L93:AS93)), MAX(AS93,$I93-SUM($L93:AS93)))","v":0.30276690197059525}]
[null,null,null,null,"1996-03-31",null,"£m 18/19 prices",null,14.878858221050402,">",null,null,null,null,null,null,{"$f":"$I94/P$83","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(Q94,$I94-SUM($L94:Q94)), MAX(Q94,$I94-SUM($L94:Q94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(R94,$I94-SUM($L94:R94)), MAX(R94,$I94-SUM($L94:R94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(S94,$I94-SUM($L94:S94)), MAX(S94,$I94-SUM($L94:S94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(T94,$I94-SUM($L94:T94)), MAX(T94,$I94-SUM($L94:T94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(U94,$I94-SUM($L94:U94)), MAX(U94,$I94-SUM($L94:U94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(V94,$I94-SUM($L94:V94)), MAX(V94,$I94-SUM($L94:V94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(W94,$I94-SUM($L94:W94)), MAX(W94,$I94-SUM($L94:W94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(X94,$I94-SUM($L94:X94)), MAX(X94,$I94-SUM($L94:X94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(Y94,$I94-SUM($L94:Y94)), MAX(Y94,$I94-SUM($L94:Y94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(Z94,$I94-SUM($L94:Z94)), MAX(Z94,$I94-SUM($L94:Z94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(AA94,$I94-SUM($L94:AA94)), MAX(AA94,$I94-SUM($L94:AA94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(AB94,$I94-SUM($L94:AB94)), MAX(AB94,$I94-SUM($L94:AB94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(AC94,$I94-SUM($L94:AC94)), MAX(AC94,$I94-SUM($L94:AC94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(AD94,$I94-SUM($L94:AD94)), MAX(AD94,$I94-SUM($L94:AD94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(AE94,$I94-SUM($L94:AE94)), MAX(AE94,$I94-SUM($L94:AE94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(AF94,$I94-SUM($L94:AF94)), MAX(AF94,$I94-SUM($L94:AF94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(AG94,$I94-SUM($L94:AG94)), MAX(AG94,$I94-SUM($L94:AG94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(AH94,$I94-SUM($L94:AH94)), MAX(AH94,$I94-SUM($L94:AH94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(AI94,$I94-SUM($L94:AI94)), MAX(AI94,$I94-SUM($L94:AI94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(AJ94,$I94-SUM($L94:AJ94)), MAX(AJ94,$I94-SUM($L94:AJ94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(AK94,$I94-SUM($L94:AK94)), MAX(AK94,$I94-SUM($L94:AK94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(AL94,$I94-SUM($L94:AL94)), MAX(AL94,$I94-SUM($L94:AL94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(AM94,$I94-SUM($L94:AM94)), MAX(AM94,$I94-SUM($L94:AM94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(AN94,$I94-SUM($L94:AN94)), MAX(AN94,$I94-SUM($L94:AN94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(AO94,$I94-SUM($L94:AO94)), MAX(AO94,$I94-SUM($L94:AO94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(AP94,$I94-SUM($L94:AP94)), MAX(AP94,$I94-SUM($L94:AP94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(AQ94,$I94-SUM($L94:AQ94)), MAX(AQ94,$I94-SUM($L94:AQ94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(AR94,$I94-SUM($L94:AR94)), MAX(AR94,$I94-SUM($L94:AR94)))","v":0.30997621293855004},{"$f":"IF($I94 >0, MIN(AS94,$I94-SUM($L94:AS94)), MAX(AS94,$I94-SUM($L94:AS94)))","v":0.30997621293855004}]
[null,null,null,null,"1997-03-31",null,"£m 18/19 prices",null,17.791076080381934,">",null,null,null,null,null,null,null,{"$f":"$I95/Q$83","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(R95,$I95-SUM($L95:R95)), MAX(R95,$I95-SUM($L95:R95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(S95,$I95-SUM($L95:S95)), MAX(S95,$I95-SUM($L95:S95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(T95,$I95-SUM($L95:T95)), MAX(T95,$I95-SUM($L95:T95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(U95,$I95-SUM($L95:U95)), MAX(U95,$I95-SUM($L95:U95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(V95,$I95-SUM($L95:V95)), MAX(V95,$I95-SUM($L95:V95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(W95,$I95-SUM($L95:W95)), MAX(W95,$I95-SUM($L95:W95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(X95,$I95-SUM($L95:X95)), MAX(X95,$I95-SUM($L95:X95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(Y95,$I95-SUM($L95:Y95)), MAX(Y95,$I95-SUM($L95:Y95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(Z95,$I95-SUM($L95:Z95)), MAX(Z95,$I95-SUM($L95:Z95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(AA95,$I95-SUM($L95:AA95)), MAX(AA95,$I95-SUM($L95:AA95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(AB95,$I95-SUM($L95:AB95)), MAX(AB95,$I95-SUM($L95:AB95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(AC95,$I95-SUM($L95:AC95)), MAX(AC95,$I95-SUM($L95:AC95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(AD95,$I95-SUM($L95:AD95)), MAX(AD95,$I95-SUM($L95:AD95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(AE95,$I95-SUM($L95:AE95)), MAX(AE95,$I95-SUM($L95:AE95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(AF95,$I95-SUM($L95:AF95)), MAX(AF95,$I95-SUM($L95:AF95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(AG95,$I95-SUM($L95:AG95)), MAX(AG95,$I95-SUM($L95:AG95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(AH95,$I95-SUM($L95:AH95)), MAX(AH95,$I95-SUM($L95:AH95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(AI95,$I95-SUM($L95:AI95)), MAX(AI95,$I95-SUM($L95:AI95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(AJ95,$I95-SUM($L95:AJ95)), MAX(AJ95,$I95-SUM($L95:AJ95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(AK95,$I95-SUM($L95:AK95)), MAX(AK95,$I95-SUM($L95:AK95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(AL95,$I95-SUM($L95:AL95)), MAX(AL95,$I95-SUM($L95:AL95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(AM95,$I95-SUM($L95:AM95)), MAX(AM95,$I95-SUM($L95:AM95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(AN95,$I95-SUM($L95:AN95)), MAX(AN95,$I95-SUM($L95:AN95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(AO95,$I95-SUM($L95:AO95)), MAX(AO95,$I95-SUM($L95:AO95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(AP95,$I95-SUM($L95:AP95)), MAX(AP95,$I95-SUM($L95:AP95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(AQ95,$I95-SUM($L95:AQ95)), MAX(AQ95,$I95-SUM($L95:AQ95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(AR95,$I95-SUM($L95:AR95)), MAX(AR95,$I95-SUM($L95:AR95)))","v":0.37064741834129028},{"$f":"IF($I95 >0, MIN(AS95,$I95-SUM($L95:AS95)), MAX(AS95,$I95-SUM($L95:AS95)))","v":0.37064741834129028}]
[null,null,null,null,"1998-03-31",null,"£m 18/19 prices",null,21.27128943424675,">",null,null,null,null,null,null,null,null,{"$f":"$I96/R$83","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(S96,$I96-SUM($L96:S96)), MAX(S96,$I96-SUM($L96:S96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(T96,$I96-SUM($L96:T96)), MAX(T96,$I96-SUM($L96:T96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(U96,$I96-SUM($L96:U96)), MAX(U96,$I96-SUM($L96:U96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(V96,$I96-SUM($L96:V96)), MAX(V96,$I96-SUM($L96:V96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(W96,$I96-SUM($L96:W96)), MAX(W96,$I96-SUM($L96:W96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(X96,$I96-SUM($L96:X96)), MAX(X96,$I96-SUM($L96:X96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(Y96,$I96-SUM($L96:Y96)), MAX(Y96,$I96-SUM($L96:Y96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(Z96,$I96-SUM($L96:Z96)), MAX(Z96,$I96-SUM($L96:Z96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(AA96,$I96-SUM($L96:AA96)), MAX(AA96,$I96-SUM($L96:AA96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(AB96,$I96-SUM($L96:AB96)), MAX(AB96,$I96-SUM($L96:AB96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(AC96,$I96-SUM($L96:AC96)), MAX(AC96,$I96-SUM($L96:AC96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(AD96,$I96-SUM($L96:AD96)), MAX(AD96,$I96-SUM($L96:AD96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(AE96,$I96-SUM($L96:AE96)), MAX(AE96,$I96-SUM($L96:AE96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(AF96,$I96-SUM($L96:AF96)), MAX(AF96,$I96-SUM($L96:AF96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(AG96,$I96-SUM($L96:AG96)), MAX(AG96,$I96-SUM($L96:AG96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(AH96,$I96-SUM($L96:AH96)), MAX(AH96,$I96-SUM($L96:AH96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(AI96,$I96-SUM($L96:AI96)), MAX(AI96,$I96-SUM($L96:AI96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(AJ96,$I96-SUM($L96:AJ96)), MAX(AJ96,$I96-SUM($L96:AJ96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(AK96,$I96-SUM($L96:AK96)), MAX(AK96,$I96-SUM($L96:AK96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(AL96,$I96-SUM($L96:AL96)), MAX(AL96,$I96-SUM($L96:AL96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(AM96,$I96-SUM($L96:AM96)), MAX(AM96,$I96-SUM($L96:AM96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(AN96,$I96-SUM($L96:AN96)), MAX(AN96,$I96-SUM($L96:AN96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(AO96,$I96-SUM($L96:AO96)), MAX(AO96,$I96-SUM($L96:AO96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(AP96,$I96-SUM($L96:AP96)), MAX(AP96,$I96-SUM($L96:AP96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(AQ96,$I96-SUM($L96:AQ96)), MAX(AQ96,$I96-SUM($L96:AQ96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(AR96,$I96-SUM($L96:AR96)), MAX(AR96,$I96-SUM($L96:AR96)))","v":0.44315186321347394},{"$f":"IF($I96 >0, MIN(AS96,$I96-SUM($L96:AS96)), MAX(AS96,$I96-SUM($L96:AS96)))","v":0.44315186321347394}]
[null,null,null,null,"1999-03-31",null,"£m 18/19 prices",null,15.687442997725716,">",null,null,null,null,null,null,null,null,null,{"$f":"$I97/S$83","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(T97,$I97-SUM($L97:T97)), MAX(T97,$I97-SUM($L97:T97)))","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(U97,$I97-SUM($L97:U97)), MAX(U97,$I97-SUM($L97:U97)))","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(V97,$I97-SUM($L97:V97)), MAX(V97,$I97-SUM($L97:V97)))","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(W97,$I97-SUM($L97:W97)), MAX(W97,$I97-SUM($L97:W97)))","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(X97,$I97-SUM($L97:X97)), MAX(X97,$I97-SUM($L97:X97)))","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(Y97,$I97-SUM($L97:Y97)), MAX(Y97,$I97-SUM($L97:Y97)))","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(Z97,$I97-SUM($L97:Z97)), MAX(Z97,$I97-SUM($L97:Z97)))","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(AA97,$I97-SUM($L97:AA97)), MAX(AA97,$I97-SUM($L97:AA97)))","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(AB97,$I97-SUM($L97:AB97)), MAX(AB97,$I97-SUM($L97:AB97)))","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(AC97,$I97-SUM($L97:AC97)), MAX(AC97,$I97-SUM($L97:AC97)))","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(AD97,$I97-SUM($L97:AD97)), MAX(AD97,$I97-SUM($L97:AD97)))","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(AE97,$I97-SUM($L97:AE97)), MAX(AE97,$I97-SUM($L97:AE97)))","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(AF97,$I97-SUM($L97:AF97)), MAX(AF97,$I97-SUM($L97:AF97)))","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(AG97,$I97-SUM($L97:AG97)), MAX(AG97,$I97-SUM($L97:AG97)))","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(AH97,$I97-SUM($L97:AH97)), MAX(AH97,$I97-SUM($L97:AH97)))","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(AI97,$I97-SUM($L97:AI97)), MAX(AI97,$I97-SUM($L97:AI97)))","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(AJ97,$I97-SUM($L97:AJ97)), MAX(AJ97,$I97-SUM($L97:AJ97)))","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(AK97,$I97-SUM($L97:AK97)), MAX(AK97,$I97-SUM($L97:AK97)))","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(AL97,$I97-SUM($L97:AL97)), MAX(AL97,$I97-SUM($L97:AL97)))","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(AM97,$I97-SUM($L97:AM97)), MAX(AM97,$I97-SUM($L97:AM97)))","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(AN97,$I97-SUM($L97:AN97)), MAX(AN97,$I97-SUM($L97:AN97)))","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(AO97,$I97-SUM($L97:AO97)), MAX(AO97,$I97-SUM($L97:AO97)))","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(AP97,$I97-SUM($L97:AP97)), MAX(AP97,$I97-SUM($L97:AP97)))","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(AQ97,$I97-SUM($L97:AQ97)), MAX(AQ97,$I97-SUM($L97:AQ97)))","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(AR97,$I97-SUM($L97:AR97)), MAX(AR97,$I97-SUM($L97:AR97)))","v":0.32682172911928575},{"$f":"IF($I97 >0, MIN(AS97,$I97-SUM($L97:AS97)), MAX(AS97,$I97-SUM($L97:AS97)))","v":0.32682172911928575}]
[null,null,null,null,"2000-03-31",null,"£m 18/19 prices",null,28.611804416613086,">",null,null,null,null,null,null,null,null,null,null,{"$f":"$I98/T$83","v":0.59607925867943934},{"$f":"IF($I98 >0, MIN(U98,$I98-SUM($L98:U98)), MAX(U98,$I98-SUM($L98:U98)))","v":0.59607925867943934},{"$f":"IF($I98 >0, MIN(V98,$I98-SUM($L98:V98)), MAX(V98,$I98-SUM($L98:V98)))","v":0.59607925867943934},{"$f":"IF($I98 >0, MIN(W98,$I98-SUM($L98:W98)), MAX(W98,$I98-SUM($L98:W98)))","v":0.59607925867943934},{"$f":"IF($I98 >0, MIN(X98,$I98-SUM($L98:X98)), MAX(X98,$I98-SUM($L98:X98)))","v":0.59607925867943934},{"$f":"IF($I98 >0, MIN(Y98,$I98-SUM($L98:Y98)), MAX(Y98,$I98-SUM($L98:Y98)))","v":0.59607925867943934},{"$f":"IF($I98 >0, MIN(Z98,$I98-SUM($L98:Z98)), MAX(Z98,$I98-SUM($L98:Z98)))","v":0.59607925867943934},{"$f":"IF($I98 >0, MIN(AA98,$I98-SUM($L98:AA98)), MAX(AA98,$I98-SUM($L98:AA98)))","v":0.59607925867943934},{"$f":"IF($I98 >0, MIN(AB98,$I98-SUM($L98:AB98)), MAX(AB98,$I98-SUM($L98:AB98)))","v":0.59607925867943934},{"$f":"IF($I98 >0, MIN(AC98,$I98-SUM($L98:AC98)), MAX(AC98,$I98-SUM($L98:AC98)))","v":0.59607925867943934},{"$f":"IF($I98 >0, MIN(AD98,$I98-SUM($L98:AD98)), MAX(AD98,$I98-SUM($L98:AD98)))","v":0.59607925867943934},{"$f":"IF($I98 >0, MIN(AE98,$I98-SUM($L98:AE98)), MAX(AE98,$I98-SUM($L98:AE98)))","v":0.59607925867943934},{"$f":"IF($I98 >0, MIN(AF98,$I98-SUM($L98:AF98)), MAX(AF98,$I98-SUM($L98:AF98)))","v":0.59607925867943934},{"$f":"IF($I98 >0, MIN(AG98,$I98-SUM($L98:AG98)), MAX(AG98,$I98-SUM($L98:AG98)))","v":0.59607925867943934},{"$f":"IF($I98 >0, MIN(AH98,$I98-SUM($L98:AH98)), MAX(AH98,$I98-SUM($L98:AH98)))","v":0.59607925867943934},{"$f":"IF($I98 >0, MIN(AI98,$I98-SUM($L98:AI98)), MAX(AI98,$I98-SUM($L98:AI98)))","v":0.59607925867943934},{"$f":"IF($I98 >0, MIN(AJ98,$I98-SUM($L98:AJ98)), MAX(AJ98,$I98-SUM($L98:AJ98)))","v":0.59607925867943934},{"$f":"IF($I98 >0, MIN(AK98,$I98-SUM($L98:AK98)), MAX(AK98,$I98-SUM($L98:AK98)))","v":0.59607925867943934},{"$f":"IF($I98 >0, MIN(AL98,$I98-SUM($L98:AL98)), MAX(AL98,$I98-SUM($L98:AL98)))","v":0.59607925867943934},{"$f":"IF($I98 >0, MIN(AM98,$I98-SUM($L98:AM98)), MAX(AM98,$I98-SUM($L98:AM98)))","v":0.59607925867943934},{"$f":"IF($I98 >0, MIN(AN98,$I98-SUM($L98:AN98)), MAX(AN98,$I98-SUM($L98:AN98)))","v":0.59607925867943934},{"$f":"IF($I98 >0, MIN(AO98,$I98-SUM($L98:AO98)), MAX(AO98,$I98-SUM($L98:AO98)))","v":0.59607925867943934},{"$f":"IF($I98 >0, MIN(AP98,$I98-SUM($L98:AP98)), MAX(AP98,$I98-SUM($L98:AP98)))","v":0.59607925867943934},{"$f":"IF($I98 >0, MIN(AQ98,$I98-SUM($L98:AQ98)), MAX(AQ98,$I98-SUM($L98:AQ98)))","v":0.59607925867943934},{"$f":"IF($I98 >0, MIN(AR98,$I98-SUM($L98:AR98)), MAX(AR98,$I98-SUM($L98:AR98)))","v":0.59607925867943934},{"$f":"IF($I98 >0, MIN(AS98,$I98-SUM($L98:AS98)), MAX(AS98,$I98-SUM($L98:AS98)))","v":0.59607925867943934}]
[null,null,null,null,"2001-03-31",null,"£m 18/19 prices",null,14.882551897939578,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I99/U$83","v":0.31005316454040788},{"$f":"IF($I99 >0, MIN(V99,$I99-SUM($L99:V99)), MAX(V99,$I99-SUM($L99:V99)))","v":0.31005316454040788},{"$f":"IF($I99 >0, MIN(W99,$I99-SUM($L99:W99)), MAX(W99,$I99-SUM($L99:W99)))","v":0.31005316454040788},{"$f":"IF($I99 >0, MIN(X99,$I99-SUM($L99:X99)), MAX(X99,$I99-SUM($L99:X99)))","v":0.31005316454040788},{"$f":"IF($I99 >0, MIN(Y99,$I99-SUM($L99:Y99)), MAX(Y99,$I99-SUM($L99:Y99)))","v":0.31005316454040788},{"$f":"IF($I99 >0, MIN(Z99,$I99-SUM($L99:Z99)), MAX(Z99,$I99-SUM($L99:Z99)))","v":0.31005316454040788},{"$f":"IF($I99 >0, MIN(AA99,$I99-SUM($L99:AA99)), MAX(AA99,$I99-SUM($L99:AA99)))","v":0.31005316454040788},{"$f":"IF($I99 >0, MIN(AB99,$I99-SUM($L99:AB99)), MAX(AB99,$I99-SUM($L99:AB99)))","v":0.31005316454040788},{"$f":"IF($I99 >0, MIN(AC99,$I99-SUM($L99:AC99)), MAX(AC99,$I99-SUM($L99:AC99)))","v":0.31005316454040788},{"$f":"IF($I99 >0, MIN(AD99,$I99-SUM($L99:AD99)), MAX(AD99,$I99-SUM($L99:AD99)))","v":0.31005316454040788},{"$f":"IF($I99 >0, MIN(AE99,$I99-SUM($L99:AE99)), MAX(AE99,$I99-SUM($L99:AE99)))","v":0.31005316454040788},{"$f":"IF($I99 >0, MIN(AF99,$I99-SUM($L99:AF99)), MAX(AF99,$I99-SUM($L99:AF99)))","v":0.31005316454040788},{"$f":"IF($I99 >0, MIN(AG99,$I99-SUM($L99:AG99)), MAX(AG99,$I99-SUM($L99:AG99)))","v":0.31005316454040788},{"$f":"IF($I99 >0, MIN(AH99,$I99-SUM($L99:AH99)), MAX(AH99,$I99-SUM($L99:AH99)))","v":0.31005316454040788},{"$f":"IF($I99 >0, MIN(AI99,$I99-SUM($L99:AI99)), MAX(AI99,$I99-SUM($L99:AI99)))","v":0.31005316454040788},{"$f":"IF($I99 >0, MIN(AJ99,$I99-SUM($L99:AJ99)), MAX(AJ99,$I99-SUM($L99:AJ99)))","v":0.31005316454040788},{"$f":"IF($I99 >0, MIN(AK99,$I99-SUM($L99:AK99)), MAX(AK99,$I99-SUM($L99:AK99)))","v":0.31005316454040788},{"$f":"IF($I99 >0, MIN(AL99,$I99-SUM($L99:AL99)), MAX(AL99,$I99-SUM($L99:AL99)))","v":0.31005316454040788},{"$f":"IF($I99 >0, MIN(AM99,$I99-SUM($L99:AM99)), MAX(AM99,$I99-SUM($L99:AM99)))","v":0.31005316454040788},{"$f":"IF($I99 >0, MIN(AN99,$I99-SUM($L99:AN99)), MAX(AN99,$I99-SUM($L99:AN99)))","v":0.31005316454040788},{"$f":"IF($I99 >0, MIN(AO99,$I99-SUM($L99:AO99)), MAX(AO99,$I99-SUM($L99:AO99)))","v":0.31005316454040788},{"$f":"IF($I99 >0, MIN(AP99,$I99-SUM($L99:AP99)), MAX(AP99,$I99-SUM($L99:AP99)))","v":0.31005316454040788},{"$f":"IF($I99 >0, MIN(AQ99,$I99-SUM($L99:AQ99)), MAX(AQ99,$I99-SUM($L99:AQ99)))","v":0.31005316454040788},{"$f":"IF($I99 >0, MIN(AR99,$I99-SUM($L99:AR99)), MAX(AR99,$I99-SUM($L99:AR99)))","v":0.31005316454040788},{"$f":"IF($I99 >0, MIN(AS99,$I99-SUM($L99:AS99)), MAX(AS99,$I99-SUM($L99:AS99)))","v":0.31005316454040788}]
[null,null,null,null,"2002-03-31",null,"£m 18/19 prices",null,10.867005463801142,">",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I100/V$83","v":0.22639594716252379},{"$f":"IF($I100 >0, MIN(W100,$I100-SUM($L100:W100)), MAX(W100,$I100-SUM($L100:W100)))","v":0.22639594716252379},{"$f":"IF($I100 >0, MIN(X100,$I100-SUM($L100:X100)), MAX(X100,$I100-SUM($L100:X100)))","v":0.22639594716252379},{"$f":"IF($I100 >0, MIN(Y100,$I100-SUM($L100:Y100)), MAX(Y100,$I100-SUM($L100:Y100)))","v":0.22639594716252379},{"$f":"IF($I100 >0, MIN(Z100,$I100-SUM($L100:Z100)), MAX(Z100,$I100-SUM($L100:Z100)))","v":0.22639594716252379},{"$f":"IF($I100 >0, MIN(AA100,$I100-SUM($L100:AA100)), MAX(AA100,$I100-SUM($L100:AA100)))","v":0.22639594716252379},{"$f":"IF($I100 >0, MIN(AB100,$I100-SUM($L100:AB100)), MAX(AB100,$I100-SUM($L100:AB100)))","v":0.22639594716252379},{"$f":"IF($I100 >0, MIN(AC100,$I100-SUM($L100:AC100)), MAX(AC100,$I100-SUM($L100:AC100)))","v":0.22639594716252379},{"$f":"IF($I100 >0, MIN(AD100,$I100-SUM($L100:AD100)), MAX(AD100,$I100-SUM($L100:AD100)))","v":0.22639594716252379},{"$f":"IF($I100 >0, MIN(AE100,$I100-SUM($L100:AE100)), MAX(AE100,$I100-SUM($L100:AE100)))","v":0.22639594716252379},{"$f":"IF($I100 >0, MIN(AF100,$I100-SUM($L100:AF100)), MAX(AF100,$I100-SUM($L100:AF100)))","v":0.22639594716252379},{"$f":"IF($I100 >0, MIN(AG100,$I100-SUM($L100:AG100)), MAX(AG100,$I100-SUM($L100:AG100)))","v":0.22639594716252379},{"$f":"IF($I100 >0, MIN(AH100,$I100-SUM($L100:AH100)), MAX(AH100,$I100-SUM($L100:AH100)))","v":0.22639594716252379},{"$f":"IF($I100 >0, MIN(AI100,$I100-SUM($L100:AI100)), MAX(AI100,$I100-SUM($L100:AI100)))","v":0.22639594716252379},{"$f":"IF($I100 >0, MIN(AJ100,$I100-SUM($L100:AJ100)), MAX(AJ100,$I100-SUM($L100:AJ100)))","v":0.22639594716252379},{"$f":"IF($I100 >0, MIN(AK100,$I100-SUM($L100:AK100)), MAX(AK100,$I100-SUM($L100:AK100)))","v":0.22639594716252379},{"$f":"IF($I100 >0, MIN(AL100,$I100-SUM($L100:AL100)), MAX(AL100,$I100-SUM($L100:AL100)))","v":0.22639594716252379},{"$f":"IF($I100 >0, MIN(AM100,$I100-SUM($L100:AM100)), MAX(AM100,$I100-SUM($L100:AM100)))","v":0.22639594716252379},{"$f":"IF($I100 >0, MIN(AN100,$I100-SUM($L100:AN100)), MAX(AN100,$I100-SUM($L100:AN100)))","v":0.22639594716252379},{"$f":"IF($I100 >0, MIN(AO100,$I100-SUM($L100:AO100)), MAX(AO100,$I100-SUM($L100:AO100)))","v":0.22639594716252379},{"$f":"IF($I100 >0, MIN(AP100,$I100-SUM($L100:AP100)), MAX(AP100,$I100-SUM($L100:AP100)))","v":0.22639594716252379},{"$f":"IF($I100 >0, MIN(AQ100,$I100-SUM($L100:AQ100)), MAX(AQ100,$I100-SUM($L100:AQ100)))","v":0.22639594716252379},{"$f":"IF($I100 >0, MIN(AR100,$I100-SUM($L100:AR100)), MAX(AR100,$I100-SUM($L100:AR100)))","v":0.22639594716252379},{"$f":"IF($I100 >0, MIN(AS100,$I100-SUM($L100:AS100)), MAX(AS100,$I100-SUM($L100:AS100)))","v":0.22639594716252379}]
[null,null,null,null,"2003-03-31",null,"£m 18/19 prices",null,12.498516584652592,">",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I101/W$83","v":0.26038576218026233},{"$f":"IF($I101 >0, MIN(X101,$I101-SUM($L101:X101)), MAX(X101,$I101-SUM($L101:X101)))","v":0.26038576218026233},{"$f":"IF($I101 >0, MIN(Y101,$I101-SUM($L101:Y101)), MAX(Y101,$I101-SUM($L101:Y101)))","v":0.26038576218026233},{"$f":"IF($I101 >0, MIN(Z101,$I101-SUM($L101:Z101)), MAX(Z101,$I101-SUM($L101:Z101)))","v":0.26038576218026233},{"$f":"IF($I101 >0, MIN(AA101,$I101-SUM($L101:AA101)), MAX(AA101,$I101-SUM($L101:AA101)))","v":0.26038576218026233},{"$f":"IF($I101 >0, MIN(AB101,$I101-SUM($L101:AB101)), MAX(AB101,$I101-SUM($L101:AB101)))","v":0.26038576218026233},{"$f":"IF($I101 >0, MIN(AC101,$I101-SUM($L101:AC101)), MAX(AC101,$I101-SUM($L101:AC101)))","v":0.26038576218026233},{"$f":"IF($I101 >0, MIN(AD101,$I101-SUM($L101:AD101)), MAX(AD101,$I101-SUM($L101:AD101)))","v":0.26038576218026233},{"$f":"IF($I101 >0, MIN(AE101,$I101-SUM($L101:AE101)), MAX(AE101,$I101-SUM($L101:AE101)))","v":0.26038576218026233},{"$f":"IF($I101 >0, MIN(AF101,$I101-SUM($L101:AF101)), MAX(AF101,$I101-SUM($L101:AF101)))","v":0.26038576218026233},{"$f":"IF($I101 >0, MIN(AG101,$I101-SUM($L101:AG101)), MAX(AG101,$I101-SUM($L101:AG101)))","v":0.26038576218026233},{"$f":"IF($I101 >0, MIN(AH101,$I101-SUM($L101:AH101)), MAX(AH101,$I101-SUM($L101:AH101)))","v":0.26038576218026233},{"$f":"IF($I101 >0, MIN(AI101,$I101-SUM($L101:AI101)), MAX(AI101,$I101-SUM($L101:AI101)))","v":0.26038576218026233},{"$f":"IF($I101 >0, MIN(AJ101,$I101-SUM($L101:AJ101)), MAX(AJ101,$I101-SUM($L101:AJ101)))","v":0.26038576218026233},{"$f":"IF($I101 >0, MIN(AK101,$I101-SUM($L101:AK101)), MAX(AK101,$I101-SUM($L101:AK101)))","v":0.26038576218026233},{"$f":"IF($I101 >0, MIN(AL101,$I101-SUM($L101:AL101)), MAX(AL101,$I101-SUM($L101:AL101)))","v":0.26038576218026233},{"$f":"IF($I101 >0, MIN(AM101,$I101-SUM($L101:AM101)), MAX(AM101,$I101-SUM($L101:AM101)))","v":0.26038576218026233},{"$f":"IF($I101 >0, MIN(AN101,$I101-SUM($L101:AN101)), MAX(AN101,$I101-SUM($L101:AN101)))","v":0.26038576218026233},{"$f":"IF($I101 >0, MIN(AO101,$I101-SUM($L101:AO101)), MAX(AO101,$I101-SUM($L101:AO101)))","v":0.26038576218026233},{"$f":"IF($I101 >0, MIN(AP101,$I101-SUM($L101:AP101)), MAX(AP101,$I101-SUM($L101:AP101)))","v":0.26038576218026233},{"$f":"IF($I101 >0, MIN(AQ101,$I101-SUM($L101:AQ101)), MAX(AQ101,$I101-SUM($L101:AQ101)))","v":0.26038576218026233},{"$f":"IF($I101 >0, MIN(AR101,$I101-SUM($L101:AR101)), MAX(AR101,$I101-SUM($L101:AR101)))","v":0.26038576218026233},{"$f":"IF($I101 >0, MIN(AS101,$I101-SUM($L101:AS101)), MAX(AS101,$I101-SUM($L101:AS101)))","v":0.26038576218026233}]
[null,null,null,null,"2004-03-31",null,"£m 18/19 prices",null,13.415875912692483,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I102/X$83","v":0.27949741484776008},{"$f":"IF($I102 >0, MIN(Y102,$I102-SUM($L102:Y102)), MAX(Y102,$I102-SUM($L102:Y102)))","v":0.27949741484776008},{"$f":"IF($I102 >0, MIN(Z102,$I102-SUM($L102:Z102)), MAX(Z102,$I102-SUM($L102:Z102)))","v":0.27949741484776008},{"$f":"IF($I102 >0, MIN(AA102,$I102-SUM($L102:AA102)), MAX(AA102,$I102-SUM($L102:AA102)))","v":0.27949741484776008},{"$f":"IF($I102 >0, MIN(AB102,$I102-SUM($L102:AB102)), MAX(AB102,$I102-SUM($L102:AB102)))","v":0.27949741484776008},{"$f":"IF($I102 >0, MIN(AC102,$I102-SUM($L102:AC102)), MAX(AC102,$I102-SUM($L102:AC102)))","v":0.27949741484776008},{"$f":"IF($I102 >0, MIN(AD102,$I102-SUM($L102:AD102)), MAX(AD102,$I102-SUM($L102:AD102)))","v":0.27949741484776008},{"$f":"IF($I102 >0, MIN(AE102,$I102-SUM($L102:AE102)), MAX(AE102,$I102-SUM($L102:AE102)))","v":0.27949741484776008},{"$f":"IF($I102 >0, MIN(AF102,$I102-SUM($L102:AF102)), MAX(AF102,$I102-SUM($L102:AF102)))","v":0.27949741484776008},{"$f":"IF($I102 >0, MIN(AG102,$I102-SUM($L102:AG102)), MAX(AG102,$I102-SUM($L102:AG102)))","v":0.27949741484776008},{"$f":"IF($I102 >0, MIN(AH102,$I102-SUM($L102:AH102)), MAX(AH102,$I102-SUM($L102:AH102)))","v":0.27949741484776008},{"$f":"IF($I102 >0, MIN(AI102,$I102-SUM($L102:AI102)), MAX(AI102,$I102-SUM($L102:AI102)))","v":0.27949741484776008},{"$f":"IF($I102 >0, MIN(AJ102,$I102-SUM($L102:AJ102)), MAX(AJ102,$I102-SUM($L102:AJ102)))","v":0.27949741484776008},{"$f":"IF($I102 >0, MIN(AK102,$I102-SUM($L102:AK102)), MAX(AK102,$I102-SUM($L102:AK102)))","v":0.27949741484776008},{"$f":"IF($I102 >0, MIN(AL102,$I102-SUM($L102:AL102)), MAX(AL102,$I102-SUM($L102:AL102)))","v":0.27949741484776008},{"$f":"IF($I102 >0, MIN(AM102,$I102-SUM($L102:AM102)), MAX(AM102,$I102-SUM($L102:AM102)))","v":0.27949741484776008},{"$f":"IF($I102 >0, MIN(AN102,$I102-SUM($L102:AN102)), MAX(AN102,$I102-SUM($L102:AN102)))","v":0.27949741484776008},{"$f":"IF($I102 >0, MIN(AO102,$I102-SUM($L102:AO102)), MAX(AO102,$I102-SUM($L102:AO102)))","v":0.27949741484776008},{"$f":"IF($I102 >0, MIN(AP102,$I102-SUM($L102:AP102)), MAX(AP102,$I102-SUM($L102:AP102)))","v":0.27949741484776008},{"$f":"IF($I102 >0, MIN(AQ102,$I102-SUM($L102:AQ102)), MAX(AQ102,$I102-SUM($L102:AQ102)))","v":0.27949741484776008},{"$f":"IF($I102 >0, MIN(AR102,$I102-SUM($L102:AR102)), MAX(AR102,$I102-SUM($L102:AR102)))","v":0.27949741484776008},{"$f":"IF($I102 >0, MIN(AS102,$I102-SUM($L102:AS102)), MAX(AS102,$I102-SUM($L102:AS102)))","v":0.27949741484776008}]
[null,null,null,null,"2005-03-31",null,"£m 18/19 prices",null,63.638911779341491,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I103/Y$83","v":1.3258106620696144},{"$f":"IF($I103 >0, MIN(Z103,$I103-SUM($L103:Z103)), MAX(Z103,$I103-SUM($L103:Z103)))","v":1.3258106620696144},{"$f":"IF($I103 >0, MIN(AA103,$I103-SUM($L103:AA103)), MAX(AA103,$I103-SUM($L103:AA103)))","v":1.3258106620696144},{"$f":"IF($I103 >0, MIN(AB103,$I103-SUM($L103:AB103)), MAX(AB103,$I103-SUM($L103:AB103)))","v":1.3258106620696144},{"$f":"IF($I103 >0, MIN(AC103,$I103-SUM($L103:AC103)), MAX(AC103,$I103-SUM($L103:AC103)))","v":1.3258106620696144},{"$f":"IF($I103 >0, MIN(AD103,$I103-SUM($L103:AD103)), MAX(AD103,$I103-SUM($L103:AD103)))","v":1.3258106620696144},{"$f":"IF($I103 >0, MIN(AE103,$I103-SUM($L103:AE103)), MAX(AE103,$I103-SUM($L103:AE103)))","v":1.3258106620696144},{"$f":"IF($I103 >0, MIN(AF103,$I103-SUM($L103:AF103)), MAX(AF103,$I103-SUM($L103:AF103)))","v":1.3258106620696144},{"$f":"IF($I103 >0, MIN(AG103,$I103-SUM($L103:AG103)), MAX(AG103,$I103-SUM($L103:AG103)))","v":1.3258106620696144},{"$f":"IF($I103 >0, MIN(AH103,$I103-SUM($L103:AH103)), MAX(AH103,$I103-SUM($L103:AH103)))","v":1.3258106620696144},{"$f":"IF($I103 >0, MIN(AI103,$I103-SUM($L103:AI103)), MAX(AI103,$I103-SUM($L103:AI103)))","v":1.3258106620696144},{"$f":"IF($I103 >0, MIN(AJ103,$I103-SUM($L103:AJ103)), MAX(AJ103,$I103-SUM($L103:AJ103)))","v":1.3258106620696144},{"$f":"IF($I103 >0, MIN(AK103,$I103-SUM($L103:AK103)), MAX(AK103,$I103-SUM($L103:AK103)))","v":1.3258106620696144},{"$f":"IF($I103 >0, MIN(AL103,$I103-SUM($L103:AL103)), MAX(AL103,$I103-SUM($L103:AL103)))","v":1.3258106620696144},{"$f":"IF($I103 >0, MIN(AM103,$I103-SUM($L103:AM103)), MAX(AM103,$I103-SUM($L103:AM103)))","v":1.3258106620696144},{"$f":"IF($I103 >0, MIN(AN103,$I103-SUM($L103:AN103)), MAX(AN103,$I103-SUM($L103:AN103)))","v":1.3258106620696144},{"$f":"IF($I103 >0, MIN(AO103,$I103-SUM($L103:AO103)), MAX(AO103,$I103-SUM($L103:AO103)))","v":1.3258106620696144},{"$f":"IF($I103 >0, MIN(AP103,$I103-SUM($L103:AP103)), MAX(AP103,$I103-SUM($L103:AP103)))","v":1.3258106620696144},{"$f":"IF($I103 >0, MIN(AQ103,$I103-SUM($L103:AQ103)), MAX(AQ103,$I103-SUM($L103:AQ103)))","v":1.3258106620696144},{"$f":"IF($I103 >0, MIN(AR103,$I103-SUM($L103:AR103)), MAX(AR103,$I103-SUM($L103:AR103)))","v":1.3258106620696144},{"$f":"IF($I103 >0, MIN(AS103,$I103-SUM($L103:AS103)), MAX(AS103,$I103-SUM($L103:AS103)))","v":1.3258106620696144}]
[null,null,null,null,"2006-03-31",null,"£m 18/19 prices",null,29.182009658951468,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I104/Z$83","v":0.60795853456148896},{"$f":"IF($I104 >0, MIN(AA104,$I104-SUM($L104:AA104)), MAX(AA104,$I104-SUM($L104:AA104)))","v":0.60795853456148896},{"$f":"IF($I104 >0, MIN(AB104,$I104-SUM($L104:AB104)), MAX(AB104,$I104-SUM($L104:AB104)))","v":0.60795853456148896},{"$f":"IF($I104 >0, MIN(AC104,$I104-SUM($L104:AC104)), MAX(AC104,$I104-SUM($L104:AC104)))","v":0.60795853456148896},{"$f":"IF($I104 >0, MIN(AD104,$I104-SUM($L104:AD104)), MAX(AD104,$I104-SUM($L104:AD104)))","v":0.60795853456148896},{"$f":"IF($I104 >0, MIN(AE104,$I104-SUM($L104:AE104)), MAX(AE104,$I104-SUM($L104:AE104)))","v":0.60795853456148896},{"$f":"IF($I104 >0, MIN(AF104,$I104-SUM($L104:AF104)), MAX(AF104,$I104-SUM($L104:AF104)))","v":0.60795853456148896},{"$f":"IF($I104 >0, MIN(AG104,$I104-SUM($L104:AG104)), MAX(AG104,$I104-SUM($L104:AG104)))","v":0.60795853456148896},{"$f":"IF($I104 >0, MIN(AH104,$I104-SUM($L104:AH104)), MAX(AH104,$I104-SUM($L104:AH104)))","v":0.60795853456148896},{"$f":"IF($I104 >0, MIN(AI104,$I104-SUM($L104:AI104)), MAX(AI104,$I104-SUM($L104:AI104)))","v":0.60795853456148896},{"$f":"IF($I104 >0, MIN(AJ104,$I104-SUM($L104:AJ104)), MAX(AJ104,$I104-SUM($L104:AJ104)))","v":0.60795853456148896},{"$f":"IF($I104 >0, MIN(AK104,$I104-SUM($L104:AK104)), MAX(AK104,$I104-SUM($L104:AK104)))","v":0.60795853456148896},{"$f":"IF($I104 >0, MIN(AL104,$I104-SUM($L104:AL104)), MAX(AL104,$I104-SUM($L104:AL104)))","v":0.60795853456148896},{"$f":"IF($I104 >0, MIN(AM104,$I104-SUM($L104:AM104)), MAX(AM104,$I104-SUM($L104:AM104)))","v":0.60795853456148896},{"$f":"IF($I104 >0, MIN(AN104,$I104-SUM($L104:AN104)), MAX(AN104,$I104-SUM($L104:AN104)))","v":0.60795853456148896},{"$f":"IF($I104 >0, MIN(AO104,$I104-SUM($L104:AO104)), MAX(AO104,$I104-SUM($L104:AO104)))","v":0.60795853456148896},{"$f":"IF($I104 >0, MIN(AP104,$I104-SUM($L104:AP104)), MAX(AP104,$I104-SUM($L104:AP104)))","v":0.60795853456148896},{"$f":"IF($I104 >0, MIN(AQ104,$I104-SUM($L104:AQ104)), MAX(AQ104,$I104-SUM($L104:AQ104)))","v":0.60795853456148896},{"$f":"IF($I104 >0, MIN(AR104,$I104-SUM($L104:AR104)), MAX(AR104,$I104-SUM($L104:AR104)))","v":0.60795853456148896},{"$f":"IF($I104 >0, MIN(AS104,$I104-SUM($L104:AS104)), MAX(AS104,$I104-SUM($L104:AS104)))","v":0.60795853456148896}]
[null,null,null,null,"2007-03-31",null,"£m 18/19 prices",null,34.897864148598345,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I105/AA$83","v":0.72703883642913214},{"$f":"IF($I105 >0, MIN(AB105,$I105-SUM($L105:AB105)), MAX(AB105,$I105-SUM($L105:AB105)))","v":0.72703883642913214},{"$f":"IF($I105 >0, MIN(AC105,$I105-SUM($L105:AC105)), MAX(AC105,$I105-SUM($L105:AC105)))","v":0.72703883642913214},{"$f":"IF($I105 >0, MIN(AD105,$I105-SUM($L105:AD105)), MAX(AD105,$I105-SUM($L105:AD105)))","v":0.72703883642913214},{"$f":"IF($I105 >0, MIN(AE105,$I105-SUM($L105:AE105)), MAX(AE105,$I105-SUM($L105:AE105)))","v":0.72703883642913214},{"$f":"IF($I105 >0, MIN(AF105,$I105-SUM($L105:AF105)), MAX(AF105,$I105-SUM($L105:AF105)))","v":0.72703883642913214},{"$f":"IF($I105 >0, MIN(AG105,$I105-SUM($L105:AG105)), MAX(AG105,$I105-SUM($L105:AG105)))","v":0.72703883642913214},{"$f":"IF($I105 >0, MIN(AH105,$I105-SUM($L105:AH105)), MAX(AH105,$I105-SUM($L105:AH105)))","v":0.72703883642913214},{"$f":"IF($I105 >0, MIN(AI105,$I105-SUM($L105:AI105)), MAX(AI105,$I105-SUM($L105:AI105)))","v":0.72703883642913214},{"$f":"IF($I105 >0, MIN(AJ105,$I105-SUM($L105:AJ105)), MAX(AJ105,$I105-SUM($L105:AJ105)))","v":0.72703883642913214},{"$f":"IF($I105 >0, MIN(AK105,$I105-SUM($L105:AK105)), MAX(AK105,$I105-SUM($L105:AK105)))","v":0.72703883642913214},{"$f":"IF($I105 >0, MIN(AL105,$I105-SUM($L105:AL105)), MAX(AL105,$I105-SUM($L105:AL105)))","v":0.72703883642913214},{"$f":"IF($I105 >0, MIN(AM105,$I105-SUM($L105:AM105)), MAX(AM105,$I105-SUM($L105:AM105)))","v":0.72703883642913214},{"$f":"IF($I105 >0, MIN(AN105,$I105-SUM($L105:AN105)), MAX(AN105,$I105-SUM($L105:AN105)))","v":0.72703883642913214},{"$f":"IF($I105 >0, MIN(AO105,$I105-SUM($L105:AO105)), MAX(AO105,$I105-SUM($L105:AO105)))","v":0.72703883642913214},{"$f":"IF($I105 >0, MIN(AP105,$I105-SUM($L105:AP105)), MAX(AP105,$I105-SUM($L105:AP105)))","v":0.72703883642913214},{"$f":"IF($I105 >0, MIN(AQ105,$I105-SUM($L105:AQ105)), MAX(AQ105,$I105-SUM($L105:AQ105)))","v":0.72703883642913214},{"$f":"IF($I105 >0, MIN(AR105,$I105-SUM($L105:AR105)), MAX(AR105,$I105-SUM($L105:AR105)))","v":0.72703883642913214},{"$f":"IF($I105 >0, MIN(AS105,$I105-SUM($L105:AS105)), MAX(AS105,$I105-SUM($L105:AS105)))","v":0.72703883642913214}]
[null,null,null,null,"2008-03-31",null,"£m 18/19 prices",null,61.135512561137432,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I106/AB$83","v":1.2736565116903631},{"$f":"IF($I106 >0, MIN(AC106,$I106-SUM($L106:AC106)), MAX(AC106,$I106-SUM($L106:AC106)))","v":1.2736565116903631},{"$f":"IF($I106 >0, MIN(AD106,$I106-SUM($L106:AD106)), MAX(AD106,$I106-SUM($L106:AD106)))","v":1.2736565116903631},{"$f":"IF($I106 >0, MIN(AE106,$I106-SUM($L106:AE106)), MAX(AE106,$I106-SUM($L106:AE106)))","v":1.2736565116903631},{"$f":"IF($I106 >0, MIN(AF106,$I106-SUM($L106:AF106)), MAX(AF106,$I106-SUM($L106:AF106)))","v":1.2736565116903631},{"$f":"IF($I106 >0, MIN(AG106,$I106-SUM($L106:AG106)), MAX(AG106,$I106-SUM($L106:AG106)))","v":1.2736565116903631},{"$f":"IF($I106 >0, MIN(AH106,$I106-SUM($L106:AH106)), MAX(AH106,$I106-SUM($L106:AH106)))","v":1.2736565116903631},{"$f":"IF($I106 >0, MIN(AI106,$I106-SUM($L106:AI106)), MAX(AI106,$I106-SUM($L106:AI106)))","v":1.2736565116903631},{"$f":"IF($I106 >0, MIN(AJ106,$I106-SUM($L106:AJ106)), MAX(AJ106,$I106-SUM($L106:AJ106)))","v":1.2736565116903631},{"$f":"IF($I106 >0, MIN(AK106,$I106-SUM($L106:AK106)), MAX(AK106,$I106-SUM($L106:AK106)))","v":1.2736565116903631},{"$f":"IF($I106 >0, MIN(AL106,$I106-SUM($L106:AL106)), MAX(AL106,$I106-SUM($L106:AL106)))","v":1.2736565116903631},{"$f":"IF($I106 >0, MIN(AM106,$I106-SUM($L106:AM106)), MAX(AM106,$I106-SUM($L106:AM106)))","v":1.2736565116903631},{"$f":"IF($I106 >0, MIN(AN106,$I106-SUM($L106:AN106)), MAX(AN106,$I106-SUM($L106:AN106)))","v":1.2736565116903631},{"$f":"IF($I106 >0, MIN(AO106,$I106-SUM($L106:AO106)), MAX(AO106,$I106-SUM($L106:AO106)))","v":1.2736565116903631},{"$f":"IF($I106 >0, MIN(AP106,$I106-SUM($L106:AP106)), MAX(AP106,$I106-SUM($L106:AP106)))","v":1.2736565116903631},{"$f":"IF($I106 >0, MIN(AQ106,$I106-SUM($L106:AQ106)), MAX(AQ106,$I106-SUM($L106:AQ106)))","v":1.2736565116903631},{"$f":"IF($I106 >0, MIN(AR106,$I106-SUM($L106:AR106)), MAX(AR106,$I106-SUM($L106:AR106)))","v":1.2736565116903631},{"$f":"IF($I106 >0, MIN(AS106,$I106-SUM($L106:AS106)), MAX(AS106,$I106-SUM($L106:AS106)))","v":1.2736565116903631}]
[null,null,null,null,"2009-03-31",null,"£m 18/19 prices",null,71.225559186628885,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I107/AC$83","v":1.4838658163881018},{"$f":"IF($I107 >0, MIN(AD107,$I107-SUM($L107:AD107)), MAX(AD107,$I107-SUM($L107:AD107)))","v":1.4838658163881018},{"$f":"IF($I107 >0, MIN(AE107,$I107-SUM($L107:AE107)), MAX(AE107,$I107-SUM($L107:AE107)))","v":1.4838658163881018},{"$f":"IF($I107 >0, MIN(AF107,$I107-SUM($L107:AF107)), MAX(AF107,$I107-SUM($L107:AF107)))","v":1.4838658163881018},{"$f":"IF($I107 >0, MIN(AG107,$I107-SUM($L107:AG107)), MAX(AG107,$I107-SUM($L107:AG107)))","v":1.4838658163881018},{"$f":"IF($I107 >0, MIN(AH107,$I107-SUM($L107:AH107)), MAX(AH107,$I107-SUM($L107:AH107)))","v":1.4838658163881018},{"$f":"IF($I107 >0, MIN(AI107,$I107-SUM($L107:AI107)), MAX(AI107,$I107-SUM($L107:AI107)))","v":1.4838658163881018},{"$f":"IF($I107 >0, MIN(AJ107,$I107-SUM($L107:AJ107)), MAX(AJ107,$I107-SUM($L107:AJ107)))","v":1.4838658163881018},{"$f":"IF($I107 >0, MIN(AK107,$I107-SUM($L107:AK107)), MAX(AK107,$I107-SUM($L107:AK107)))","v":1.4838658163881018},{"$f":"IF($I107 >0, MIN(AL107,$I107-SUM($L107:AL107)), MAX(AL107,$I107-SUM($L107:AL107)))","v":1.4838658163881018},{"$f":"IF($I107 >0, MIN(AM107,$I107-SUM($L107:AM107)), MAX(AM107,$I107-SUM($L107:AM107)))","v":1.4838658163881018},{"$f":"IF($I107 >0, MIN(AN107,$I107-SUM($L107:AN107)), MAX(AN107,$I107-SUM($L107:AN107)))","v":1.4838658163881018},{"$f":"IF($I107 >0, MIN(AO107,$I107-SUM($L107:AO107)), MAX(AO107,$I107-SUM($L107:AO107)))","v":1.4838658163881018},{"$f":"IF($I107 >0, MIN(AP107,$I107-SUM($L107:AP107)), MAX(AP107,$I107-SUM($L107:AP107)))","v":1.4838658163881018},{"$f":"IF($I107 >0, MIN(AQ107,$I107-SUM($L107:AQ107)), MAX(AQ107,$I107-SUM($L107:AQ107)))","v":1.4838658163881018},{"$f":"IF($I107 >0, MIN(AR107,$I107-SUM($L107:AR107)), MAX(AR107,$I107-SUM($L107:AR107)))","v":1.4838658163881018},{"$f":"IF($I107 >0, MIN(AS107,$I107-SUM($L107:AS107)), MAX(AS107,$I107-SUM($L107:AS107)))","v":1.4838658163881018}]
[null,null,null,null,"2010-03-31",null,"£m 18/19 prices",null,51.796379997469451,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I108/AD$83","v":1.0790912499472802},{"$f":"IF($I108 >0, MIN(AE108,$I108-SUM($L108:AE108)), MAX(AE108,$I108-SUM($L108:AE108)))","v":1.0790912499472802},{"$f":"IF($I108 >0, MIN(AF108,$I108-SUM($L108:AF108)), MAX(AF108,$I108-SUM($L108:AF108)))","v":1.0790912499472802},{"$f":"IF($I108 >0, MIN(AG108,$I108-SUM($L108:AG108)), MAX(AG108,$I108-SUM($L108:AG108)))","v":1.0790912499472802},{"$f":"IF($I108 >0, MIN(AH108,$I108-SUM($L108:AH108)), MAX(AH108,$I108-SUM($L108:AH108)))","v":1.0790912499472802},{"$f":"IF($I108 >0, MIN(AI108,$I108-SUM($L108:AI108)), MAX(AI108,$I108-SUM($L108:AI108)))","v":1.0790912499472802},{"$f":"IF($I108 >0, MIN(AJ108,$I108-SUM($L108:AJ108)), MAX(AJ108,$I108-SUM($L108:AJ108)))","v":1.0790912499472802},{"$f":"IF($I108 >0, MIN(AK108,$I108-SUM($L108:AK108)), MAX(AK108,$I108-SUM($L108:AK108)))","v":1.0790912499472802},{"$f":"IF($I108 >0, MIN(AL108,$I108-SUM($L108:AL108)), MAX(AL108,$I108-SUM($L108:AL108)))","v":1.0790912499472802},{"$f":"IF($I108 >0, MIN(AM108,$I108-SUM($L108:AM108)), MAX(AM108,$I108-SUM($L108:AM108)))","v":1.0790912499472802},{"$f":"IF($I108 >0, MIN(AN108,$I108-SUM($L108:AN108)), MAX(AN108,$I108-SUM($L108:AN108)))","v":1.0790912499472802},{"$f":"IF($I108 >0, MIN(AO108,$I108-SUM($L108:AO108)), MAX(AO108,$I108-SUM($L108:AO108)))","v":1.0790912499472802},{"$f":"IF($I108 >0, MIN(AP108,$I108-SUM($L108:AP108)), MAX(AP108,$I108-SUM($L108:AP108)))","v":1.0790912499472802},{"$f":"IF($I108 >0, MIN(AQ108,$I108-SUM($L108:AQ108)), MAX(AQ108,$I108-SUM($L108:AQ108)))","v":1.0790912499472802},{"$f":"IF($I108 >0, MIN(AR108,$I108-SUM($L108:AR108)), MAX(AR108,$I108-SUM($L108:AR108)))","v":1.0790912499472802},{"$f":"IF($I108 >0, MIN(AS108,$I108-SUM($L108:AS108)), MAX(AS108,$I108-SUM($L108:AS108)))","v":1.0790912499472802}]
[null,null,null,null,"2011-03-31",null,"£m 18/19 prices",null,43.922551752209486,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I109/AE$83","v":0.91505316150436433},{"$f":"IF($I109 >0, MIN(AF109,$I109-SUM($L109:AF109)), MAX(AF109,$I109-SUM($L109:AF109)))","v":0.91505316150436433},{"$f":"IF($I109 >0, MIN(AG109,$I109-SUM($L109:AG109)), MAX(AG109,$I109-SUM($L109:AG109)))","v":0.91505316150436433},{"$f":"IF($I109 >0, MIN(AH109,$I109-SUM($L109:AH109)), MAX(AH109,$I109-SUM($L109:AH109)))","v":0.91505316150436433},{"$f":"IF($I109 >0, MIN(AI109,$I109-SUM($L109:AI109)), MAX(AI109,$I109-SUM($L109:AI109)))","v":0.91505316150436433},{"$f":"IF($I109 >0, MIN(AJ109,$I109-SUM($L109:AJ109)), MAX(AJ109,$I109-SUM($L109:AJ109)))","v":0.91505316150436433},{"$f":"IF($I109 >0, MIN(AK109,$I109-SUM($L109:AK109)), MAX(AK109,$I109-SUM($L109:AK109)))","v":0.91505316150436433},{"$f":"IF($I109 >0, MIN(AL109,$I109-SUM($L109:AL109)), MAX(AL109,$I109-SUM($L109:AL109)))","v":0.91505316150436433},{"$f":"IF($I109 >0, MIN(AM109,$I109-SUM($L109:AM109)), MAX(AM109,$I109-SUM($L109:AM109)))","v":0.91505316150436433},{"$f":"IF($I109 >0, MIN(AN109,$I109-SUM($L109:AN109)), MAX(AN109,$I109-SUM($L109:AN109)))","v":0.91505316150436433},{"$f":"IF($I109 >0, MIN(AO109,$I109-SUM($L109:AO109)), MAX(AO109,$I109-SUM($L109:AO109)))","v":0.91505316150436433},{"$f":"IF($I109 >0, MIN(AP109,$I109-SUM($L109:AP109)), MAX(AP109,$I109-SUM($L109:AP109)))","v":0.91505316150436433},{"$f":"IF($I109 >0, MIN(AQ109,$I109-SUM($L109:AQ109)), MAX(AQ109,$I109-SUM($L109:AQ109)))","v":0.91505316150436433},{"$f":"IF($I109 >0, MIN(AR109,$I109-SUM($L109:AR109)), MAX(AR109,$I109-SUM($L109:AR109)))","v":0.91505316150436433},{"$f":"IF($I109 >0, MIN(AS109,$I109-SUM($L109:AS109)), MAX(AS109,$I109-SUM($L109:AS109)))","v":0.91505316150436433}]
[null,null,null,null,"2012-03-31",null,"£m 18/19 prices",null,38.003154653955008,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I110/AF$83","v":0.7917323886240627},{"$f":"IF($I110 >0, MIN(AG110,$I110-SUM($L110:AG110)), MAX(AG110,$I110-SUM($L110:AG110)))","v":0.7917323886240627},{"$f":"IF($I110 >0, MIN(AH110,$I110-SUM($L110:AH110)), MAX(AH110,$I110-SUM($L110:AH110)))","v":0.7917323886240627},{"$f":"IF($I110 >0, MIN(AI110,$I110-SUM($L110:AI110)), MAX(AI110,$I110-SUM($L110:AI110)))","v":0.7917323886240627},{"$f":"IF($I110 >0, MIN(AJ110,$I110-SUM($L110:AJ110)), MAX(AJ110,$I110-SUM($L110:AJ110)))","v":0.7917323886240627},{"$f":"IF($I110 >0, MIN(AK110,$I110-SUM($L110:AK110)), MAX(AK110,$I110-SUM($L110:AK110)))","v":0.7917323886240627},{"$f":"IF($I110 >0, MIN(AL110,$I110-SUM($L110:AL110)), MAX(AL110,$I110-SUM($L110:AL110)))","v":0.7917323886240627},{"$f":"IF($I110 >0, MIN(AM110,$I110-SUM($L110:AM110)), MAX(AM110,$I110-SUM($L110:AM110)))","v":0.7917323886240627},{"$f":"IF($I110 >0, MIN(AN110,$I110-SUM($L110:AN110)), MAX(AN110,$I110-SUM($L110:AN110)))","v":0.7917323886240627},{"$f":"IF($I110 >0, MIN(AO110,$I110-SUM($L110:AO110)), MAX(AO110,$I110-SUM($L110:AO110)))","v":0.7917323886240627},{"$f":"IF($I110 >0, MIN(AP110,$I110-SUM($L110:AP110)), MAX(AP110,$I110-SUM($L110:AP110)))","v":0.7917323886240627},{"$f":"IF($I110 >0, MIN(AQ110,$I110-SUM($L110:AQ110)), MAX(AQ110,$I110-SUM($L110:AQ110)))","v":0.7917323886240627},{"$f":"IF($I110 >0, MIN(AR110,$I110-SUM($L110:AR110)), MAX(AR110,$I110-SUM($L110:AR110)))","v":0.7917323886240627},{"$f":"IF($I110 >0, MIN(AS110,$I110-SUM($L110:AS110)), MAX(AS110,$I110-SUM($L110:AS110)))","v":0.7917323886240627}]
[null,null,null,null,"2013-03-31",null,"£m 18/19 prices",null,100.31543885131481,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I111/AG$83","v":2.0899049760690587},{"$f":"IF($I111 >0, MIN(AH111,$I111-SUM($L111:AH111)), MAX(AH111,$I111-SUM($L111:AH111)))","v":2.0899049760690587},{"$f":"IF($I111 >0, MIN(AI111,$I111-SUM($L111:AI111)), MAX(AI111,$I111-SUM($L111:AI111)))","v":2.0899049760690587},{"$f":"IF($I111 >0, MIN(AJ111,$I111-SUM($L111:AJ111)), MAX(AJ111,$I111-SUM($L111:AJ111)))","v":2.0899049760690587},{"$f":"IF($I111 >0, MIN(AK111,$I111-SUM($L111:AK111)), MAX(AK111,$I111-SUM($L111:AK111)))","v":2.0899049760690587},{"$f":"IF($I111 >0, MIN(AL111,$I111-SUM($L111:AL111)), MAX(AL111,$I111-SUM($L111:AL111)))","v":2.0899049760690587},{"$f":"IF($I111 >0, MIN(AM111,$I111-SUM($L111:AM111)), MAX(AM111,$I111-SUM($L111:AM111)))","v":2.0899049760690587},{"$f":"IF($I111 >0, MIN(AN111,$I111-SUM($L111:AN111)), MAX(AN111,$I111-SUM($L111:AN111)))","v":2.0899049760690587},{"$f":"IF($I111 >0, MIN(AO111,$I111-SUM($L111:AO111)), MAX(AO111,$I111-SUM($L111:AO111)))","v":2.0899049760690587},{"$f":"IF($I111 >0, MIN(AP111,$I111-SUM($L111:AP111)), MAX(AP111,$I111-SUM($L111:AP111)))","v":2.0899049760690587},{"$f":"IF($I111 >0, MIN(AQ111,$I111-SUM($L111:AQ111)), MAX(AQ111,$I111-SUM($L111:AQ111)))","v":2.0899049760690587},{"$f":"IF($I111 >0, MIN(AR111,$I111-SUM($L111:AR111)), MAX(AR111,$I111-SUM($L111:AR111)))","v":2.0899049760690587},{"$f":"IF($I111 >0, MIN(AS111,$I111-SUM($L111:AS111)), MAX(AS111,$I111-SUM($L111:AS111)))","v":2.0899049760690587}]
[null,null,null,null,"2014-03-31",null,"£m 18/19 prices",null,110.08371168655941,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I112/AH$83","v":5.1053315564781174},{"$f":"IF($I112 >0, MIN(AI112,$I112-SUM($L112:AI112)), MAX(AI112,$I112-SUM($L112:AI112)))","v":5.1053315564781174},{"$f":"IF($I112 >0, MIN(AJ112,$I112-SUM($L112:AJ112)), MAX(AJ112,$I112-SUM($L112:AJ112)))","v":5.1053315564781174},{"$f":"IF($I112 >0, MIN(AK112,$I112-SUM($L112:AK112)), MAX(AK112,$I112-SUM($L112:AK112)))","v":5.1053315564781174},{"$f":"IF($I112 >0, MIN(AL112,$I112-SUM($L112:AL112)), MAX(AL112,$I112-SUM($L112:AL112)))","v":5.1053315564781174},{"$f":"IF($I112 >0, MIN(AM112,$I112-SUM($L112:AM112)), MAX(AM112,$I112-SUM($L112:AM112)))","v":5.1053315564781174},{"$f":"IF($I112 >0, MIN(AN112,$I112-SUM($L112:AN112)), MAX(AN112,$I112-SUM($L112:AN112)))","v":5.1053315564781174},{"$f":"IF($I112 >0, MIN(AO112,$I112-SUM($L112:AO112)), MAX(AO112,$I112-SUM($L112:AO112)))","v":5.1053315564781174},{"$f":"IF($I112 >0, MIN(AP112,$I112-SUM($L112:AP112)), MAX(AP112,$I112-SUM($L112:AP112)))","v":5.1053315564781174},{"$f":"IF($I112 >0, MIN(AQ112,$I112-SUM($L112:AQ112)), MAX(AQ112,$I112-SUM($L112:AQ112)))","v":5.1053315564781174},{"$f":"IF($I112 >0, MIN(AR112,$I112-SUM($L112:AR112)), MAX(AR112,$I112-SUM($L112:AR112)))","v":5.1053315564781174},{"$f":"IF($I112 >0, MIN(AS112,$I112-SUM($L112:AS112)), MAX(AS112,$I112-SUM($L112:AS112)))","v":5.1053315564781174}]
[null,null,null,null,"2015-03-31",null,"£m 18/19 prices",null,367.10649927353927,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I113/AI$83","v":15.874875644261158},{"$f":"IF($I113 >0, MIN(AJ113,$I113-SUM($L113:AJ113)), MAX(AJ113,$I113-SUM($L113:AJ113)))","v":15.874875644261158},{"$f":"IF($I113 >0, MIN(AK113,$I113-SUM($L113:AK113)), MAX(AK113,$I113-SUM($L113:AK113)))","v":15.874875644261158},{"$f":"IF($I113 >0, MIN(AL113,$I113-SUM($L113:AL113)), MAX(AL113,$I113-SUM($L113:AL113)))","v":15.874875644261158},{"$f":"IF($I113 >0, MIN(AM113,$I113-SUM($L113:AM113)), MAX(AM113,$I113-SUM($L113:AM113)))","v":15.874875644261158},{"$f":"IF($I113 >0, MIN(AN113,$I113-SUM($L113:AN113)), MAX(AN113,$I113-SUM($L113:AN113)))","v":15.874875644261158},{"$f":"IF($I113 >0, MIN(AO113,$I113-SUM($L113:AO113)), MAX(AO113,$I113-SUM($L113:AO113)))","v":15.874875644261158},{"$f":"IF($I113 >0, MIN(AP113,$I113-SUM($L113:AP113)), MAX(AP113,$I113-SUM($L113:AP113)))","v":15.874875644261158},{"$f":"IF($I113 >0, MIN(AQ113,$I113-SUM($L113:AQ113)), MAX(AQ113,$I113-SUM($L113:AQ113)))","v":15.874875644261158},{"$f":"IF($I113 >0, MIN(AR113,$I113-SUM($L113:AR113)), MAX(AR113,$I113-SUM($L113:AR113)))","v":15.874875644261158},{"$f":"IF($I113 >0, MIN(AS113,$I113-SUM($L113:AS113)), MAX(AS113,$I113-SUM($L113:AS113)))","v":15.874875644261158}]
[null,null,null,null,"2016-03-31",null,"£m 18/19 prices",null,639.14794995571617,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I114/AJ$83","v":25.8895372133961},{"$f":"IF($I114 >0, MIN(AK114,$I114-SUM($L114:AK114)), MAX(AK114,$I114-SUM($L114:AK114)))","v":25.8895372133961},{"$f":"IF($I114 >0, MIN(AL114,$I114-SUM($L114:AL114)), MAX(AL114,$I114-SUM($L114:AL114)))","v":25.8895372133961},{"$f":"IF($I114 >0, MIN(AM114,$I114-SUM($L114:AM114)), MAX(AM114,$I114-SUM($L114:AM114)))","v":25.8895372133961},{"$f":"IF($I114 >0, MIN(AN114,$I114-SUM($L114:AN114)), MAX(AN114,$I114-SUM($L114:AN114)))","v":25.8895372133961},{"$f":"IF($I114 >0, MIN(AO114,$I114-SUM($L114:AO114)), MAX(AO114,$I114-SUM($L114:AO114)))","v":25.8895372133961},{"$f":"IF($I114 >0, MIN(AP114,$I114-SUM($L114:AP114)), MAX(AP114,$I114-SUM($L114:AP114)))","v":25.8895372133961},{"$f":"IF($I114 >0, MIN(AQ114,$I114-SUM($L114:AQ114)), MAX(AQ114,$I114-SUM($L114:AQ114)))","v":25.8895372133961},{"$f":"IF($I114 >0, MIN(AR114,$I114-SUM($L114:AR114)), MAX(AR114,$I114-SUM($L114:AR114)))","v":25.8895372133961},{"$f":"IF($I114 >0, MIN(AS114,$I114-SUM($L114:AS114)), MAX(AS114,$I114-SUM($L114:AS114)))","v":25.8895372133961}]
[null,null,null,null,"2017-03-31",null,"£m 18/19 prices",null,537.80245411944748,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I115/AK$83","v":20.487712537883713},{"$f":"IF($I115 >0, MIN(AL115,$I115-SUM($L115:AL115)), MAX(AL115,$I115-SUM($L115:AL115)))","v":20.487712537883713},{"$f":"IF($I115 >0, MIN(AM115,$I115-SUM($L115:AM115)), MAX(AM115,$I115-SUM($L115:AM115)))","v":20.487712537883713},{"$f":"IF($I115 >0, MIN(AN115,$I115-SUM($L115:AN115)), MAX(AN115,$I115-SUM($L115:AN115)))","v":20.487712537883713},{"$f":"IF($I115 >0, MIN(AO115,$I115-SUM($L115:AO115)), MAX(AO115,$I115-SUM($L115:AO115)))","v":20.487712537883713},{"$f":"IF($I115 >0, MIN(AP115,$I115-SUM($L115:AP115)), MAX(AP115,$I115-SUM($L115:AP115)))","v":20.487712537883713},{"$f":"IF($I115 >0, MIN(AQ115,$I115-SUM($L115:AQ115)), MAX(AQ115,$I115-SUM($L115:AQ115)))","v":20.487712537883713},{"$f":"IF($I115 >0, MIN(AR115,$I115-SUM($L115:AR115)), MAX(AR115,$I115-SUM($L115:AR115)))","v":20.487712537883713},{"$f":"IF($I115 >0, MIN(AS115,$I115-SUM($L115:AS115)), MAX(AS115,$I115-SUM($L115:AS115)))","v":20.487712537883713}]
[null,null,null,null,"2018-03-31",null,"£m 18/19 prices",null,389.53440376163809,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I116/AL$83","v":14.005731371204964},{"$f":"IF($I116 >0, MIN(AM116,$I116-SUM($L116:AM116)), MAX(AM116,$I116-SUM($L116:AM116)))","v":14.005731371204964},{"$f":"IF($I116 >0, MIN(AN116,$I116-SUM($L116:AN116)), MAX(AN116,$I116-SUM($L116:AN116)))","v":14.005731371204964},{"$f":"IF($I116 >0, MIN(AO116,$I116-SUM($L116:AO116)), MAX(AO116,$I116-SUM($L116:AO116)))","v":14.005731371204964},{"$f":"IF($I116 >0, MIN(AP116,$I116-SUM($L116:AP116)), MAX(AP116,$I116-SUM($L116:AP116)))","v":14.005731371204964},{"$f":"IF($I116 >0, MIN(AQ116,$I116-SUM($L116:AQ116)), MAX(AQ116,$I116-SUM($L116:AQ116)))","v":14.005731371204964},{"$f":"IF($I116 >0, MIN(AR116,$I116-SUM($L116:AR116)), MAX(AR116,$I116-SUM($L116:AR116)))","v":14.005731371204964},{"$f":"IF($I116 >0, MIN(AS116,$I116-SUM($L116:AS116)), MAX(AS116,$I116-SUM($L116:AS116)))","v":14.005731371204964}]
[null,null,null,null,"2019-03-31",null,"£m 18/19 prices",null,254.17383320983018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I117/AM$83","v":8.6527262369303894},{"$f":"IF($I117 >0, MIN(AN117,$I117-SUM($L117:AN117)), MAX(AN117,$I117-SUM($L117:AN117)))","v":8.6527262369303894},{"$f":"IF($I117 >0, MIN(AO117,$I117-SUM($L117:AO117)), MAX(AO117,$I117-SUM($L117:AO117)))","v":8.6527262369303894},{"$f":"IF($I117 >0, MIN(AP117,$I117-SUM($L117:AP117)), MAX(AP117,$I117-SUM($L117:AP117)))","v":8.6527262369303894},{"$f":"IF($I117 >0, MIN(AQ117,$I117-SUM($L117:AQ117)), MAX(AQ117,$I117-SUM($L117:AQ117)))","v":8.6527262369303894},{"$f":"IF($I117 >0, MIN(AR117,$I117-SUM($L117:AR117)), MAX(AR117,$I117-SUM($L117:AR117)))","v":8.6527262369303894},{"$f":"IF($I117 >0, MIN(AS117,$I117-SUM($L117:AS117)), MAX(AS117,$I117-SUM($L117:AS117)))","v":8.6527262369303894}]
[null,null,null,null,"2020-03-31",null,"£m 18/19 prices",null,278.8404425726639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I118/AN$83","v":9.0130244063891372},{"$f":"IF($I118 >0, MIN(AO118,$I118-SUM($L118:AO118)), MAX(AO118,$I118-SUM($L118:AO118)))","v":9.0130244063891372},{"$f":"IF($I118 >0, MIN(AP118,$I118-SUM($L118:AP118)), MAX(AP118,$I118-SUM($L118:AP118)))","v":9.0130244063891372},{"$f":"IF($I118 >0, MIN(AQ118,$I118-SUM($L118:AQ118)), MAX(AQ118,$I118-SUM($L118:AQ118)))","v":9.0130244063891372},{"$f":"IF($I118 >0, MIN(AR118,$I118-SUM($L118:AR118)), MAX(AR118,$I118-SUM($L118:AR118)))","v":9.0130244063891372},{"$f":"IF($I118 >0, MIN(AS118,$I118-SUM($L118:AS118)), MAX(AS118,$I118-SUM($L118:AS118)))","v":9.0130244063891372}]
[null,null,null,null,"2021-03-31",null,"£m 18/19 prices",null,381.85659995369343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I119/AO$83","v":11.749433844729028},{"$f":"IF($I119 >0, MIN(AP119,$I119-SUM($L119:AP119)), MAX(AP119,$I119-SUM($L119:AP119)))","v":11.749433844729028},{"$f":"IF($I119 >0, MIN(AQ119,$I119-SUM($L119:AQ119)), MAX(AQ119,$I119-SUM($L119:AQ119)))","v":11.749433844729028},{"$f":"IF($I119 >0, MIN(AR119,$I119-SUM($L119:AR119)), MAX(AR119,$I119-SUM($L119:AR119)))","v":11.749433844729028},{"$f":"IF($I119 >0, MIN(AS119,$I119-SUM($L119:AS119)), MAX(AS119,$I119-SUM($L119:AS119)))","v":11.749433844729028}]
[null,null,null,null,"2022-03-31",null,"£m 18/19 prices",null,578.25894190829854,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I120/AP$83","v":16.521684054522815},{"$f":"IF($I120 >0, MIN(AQ120,$I120-SUM($L120:AQ120)), MAX(AQ120,$I120-SUM($L120:AQ120)))","v":16.521684054522815},{"$f":"IF($I120 >0, MIN(AR120,$I120-SUM($L120:AR120)), MAX(AR120,$I120-SUM($L120:AR120)))","v":16.521684054522815},{"$f":"IF($I120 >0, MIN(AS120,$I120-SUM($L120:AS120)), MAX(AS120,$I120-SUM($L120:AS120)))","v":16.521684054522815}]
[null,null,null,null,"2023-03-31",null,"£m 18/19 prices",null,613.79936642604434,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I121/AQ$83","v":16.367983104694517},{"$f":"IF($I121 >0, MIN(AR121,$I121-SUM($L121:AR121)), MAX(AR121,$I121-SUM($L121:AR121)))","v":16.367983104694517},{"$f":"IF($I121 >0, MIN(AS121,$I121-SUM($L121:AS121)), MAX(AS121,$I121-SUM($L121:AS121)))","v":16.367983104694517}]
[null,null,null,null,"2024-03-31",null,"£m 18/19 prices",null,817.12142309516821,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I122/AR$83","v":20.428035577379205},{"$f":"IF($I122 >0, MIN(AS122,$I122-SUM($L122:AS122)), MAX(AS122,$I122-SUM($L122:AS122)))","v":20.428035577379205}]
[null,null,null,null,"2025-03-31",null,"£m 18/19 prices",null,922.22387623326949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I123/AS$83","v":21.699385323135754}]
[null,null,null,null,"2026-03-31",null,"£m 18/19 prices",null,629.62224781751502]
[]
[null,null,"Accelerated RAV differential post-vesting depreciation"]
[null,null,"Note: The RAV differential accumulated from the accelerated and non-accelerated schedules above is released once pre-vesting assets are fully depreciated over an input smoothing profile."]
[]
[null,null,null,"Depreciation parameters"]
[]
[null,null,null,null,"RAV differential is accruing differences",null,"flag",null,null,">",null,{"$f":"IF(L84, 1, 0)","v":1},{"$f":"IF(M84, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Smoothing period",null,"years",null,{"$f":"Input!I703","v":30}]
[null,null,null,null,"Smoothing profile for recovery of RAV differential",null,"%",null,null,null,null,{"$f":"IF($I132 = 0, 0, IF(AND(YEAR(L$4) >= YEAR($I$26) + $I$27, YEAR(L$4) < YEAR($I$26) + $I$27 + $I132), 1, 0) / $I132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2]
[]
[null,null,null,"Pre-RIIO transfer to depreciation"]
[]
[null,null,null,null,"Year ending",null,null,null,null,null,{"$f":"K4","v":"1991-03-31"},"1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,null,null,null,null,{"$f":"K131 * K21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP131 * AP21","v":0},{"$f":"AQ131 * AQ21","v":0},{"$f":"AR131 * AR21","v":0},{"$f":"AS131 * AS21","v":0},{"$f":"AT131 * AT21","v":0}]
[]
[null,null,null,"Depreciation schedule"]
[]
[null,null,null,null,"RAV differential depreciation of additions from year ending",null,null,null,"RAV differential"]
[null,null,null,null,"1991-03-31",null,"£m 18/19 prices",null,{"$f":"SUMPRODUCT(L41:AT41, L$131:AT$131) - SUMPRODUCT(L89:AT89, L$131:AT$131) + HLOOKUP(E143,  $K$137:$AT$138,2, FALSE)","v":19.460353284202061},">",null,{"$f":"$I143 * L$133","v":0},{"$f":"$I143 * M$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64867844280673537,{"$f":"$I143 * AH$133","v":0.64867844280673537},{"$f":"$I143 * AI$133","v":0.64867844280673537},0.64867844280673537,0.64867844280673537,0.64867844280673537,0.64867844280673537,0.64867844280673537,0.64867844280673537,0.64867844280673537,{"$f":"$I143 * AQ$133","v":0.64867844280673537},0.64867844280673537,0.64867844280673537,0.64867844280673537]
[null,null,null,null,"1992-03-31",null,"£m 18/19 prices",null,{"$f":"SUMPRODUCT(L42:AT42, L$131:AT$131) - SUMPRODUCT(L90:AT90, L$131:AT$131) + HLOOKUP(E144,  $K$137:$AT$138,2, FALSE)","v":18.194681711683309},">",null,null,{"$f":"$I144 * M$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.60648939038944361,0.60648939038944361,0.60648939038944361,0.60648939038944361,0.60648939038944361,0.60648939038944361,0.60648939038944361,0.60648939038944361,0.60648939038944361,0.60648939038944361,0.60648939038944361,0.60648939038944361,0.60648939038944361,0.60648939038944361]
[null,null,null,null,"1993-03-31",null,"£m 18/19 prices",null,1.693810226029552,">",null,null,null,{"$f":"$I145 * N$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6460340867651733E-2,5.6460340867651733E-2,5.6460340867651733E-2,5.6460340867651733E-2,5.6460340867651733E-2,5.6460340867651733E-2,5.6460340867651733E-2,5.6460340867651733E-2,5.6460340867651733E-2,5.6460340867651733E-2,5.6460340867651733E-2,5.6460340867651733E-2,5.6460340867651733E-2,5.6460340867651733E-2]
[null,null,null,null,"1994-03-31",null,"£m 18/19 prices",null,18.206868370565893,">",null,null,null,null,{"$f":"$I146 * O$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.60689561235219647,0.60689561235219647,0.60689561235219647,0.60689561235219647,0.60689561235219647,0.60689561235219647,0.60689561235219647,0.60689561235219647,0.60689561235219647,0.60689561235219647,0.60689561235219647,0.60689561235219647,0.60689561235219647,0.60689561235219647]
[null,null,null,null,"1995-03-31",null,"£m 18/19 prices",null,7.2058522669001679,">",null,null,null,null,null,{"$f":"$I147 * P$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24019507556333894,0.24019507556333894,0.24019507556333894,0.24019507556333894,0.24019507556333894,0.24019507556333894,0.24019507556333894,0.24019507556333894,0.24019507556333894,0.24019507556333894,0.24019507556333894,0.24019507556333894,0.24019507556333894,0.24019507556333894]
[null,null,null,null,"1996-03-31",null,"£m 18/19 prices",null,6.9434671698235162,">",null,null,null,null,null,null,{"$f":"$I148 * Q$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.23144890566078388,0.23144890566078388,0.23144890566078388,0.23144890566078388,0.23144890566078388,0.23144890566078388,0.23144890566078388,0.23144890566078388,0.23144890566078388,0.23144890566078388,0.23144890566078388,0.23144890566078388,0.23144890566078388,0.23144890566078388]
[null,null,null,null,"1997-03-31",null,"£m 18/19 prices",null,7.7835957851670914,">",null,null,null,null,null,null,null,{"$f":"$I149 * R$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25945319283890306,0.25945319283890306,0.25945319283890306,0.25945319283890306,0.25945319283890306,0.25945319283890306,0.25945319283890306,0.25945319283890306,0.25945319283890306,0.25945319283890306,0.25945319283890306,0.25945319283890306,0.25945319283890306,0.25945319283890306]
[null,null,null,null,"1998-03-31",null,"£m 18/19 prices",null,8.6857765189840936,">",null,null,null,null,null,null,null,null,{"$f":"$I150 * S$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.28952588396613643,0.28952588396613643,0.28952588396613643,0.28952588396613643,0.28952588396613643,0.28952588396613643,0.28952588396613643,0.28952588396613643,0.28952588396613643,0.28952588396613643,0.28952588396613643,0.28952588396613643,0.28952588396613643,0.28952588396613643]
[null,null,null,null,"1999-03-31",null,"£m 18/19 prices",null,5.9481554699710006,">",null,null,null,null,null,null,null,null,null,{"$f":"$I151 * T$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.19827184899903336,0.19827184899903336,0.19827184899903336,0.19827184899903336,0.19827184899903336,0.19827184899903336,0.19827184899903336,0.19827184899903336,0.19827184899903336,0.19827184899903336,0.19827184899903336,0.19827184899903336,0.19827184899903336,0.19827184899903336]
[null,null,null,null,"2000-03-31",null,"£m 18/19 prices",null,10.014131545814578,">",null,null,null,null,null,null,null,null,null,null,{"$f":"$I152 * U$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0.33380438486048591,0.33380438486048591,0.33380438486048591,0.33380438486048591,0.33380438486048591,0.33380438486048591,0.33380438486048591,0.33380438486048591,0.33380438486048591,0.33380438486048591,0.33380438486048591,0.33380438486048591,0.33380438486048591,0.33380438486048591]
[null,null,null,null,"2001-03-31",null,"£m 18/19 prices",null,4.7748187339222792,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I153 * V$133","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"$I153 * AG$133","v":0.15916062446407597},0.15916062446407597,0.15916062446407597,0.15916062446407597,0.15916062446407597,0.15916062446407597,0.15916062446407597,0.15916062446407597,0.15916062446407597,0.15916062446407597,0.15916062446407597,0.15916062446407597,0.15916062446407597,0.15916062446407597]
[null,null,null,null,"2002-03-31",null,"£m 18/19 prices",null,3.1695432602753342,">",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I154 * W$133","v":0},{"$f":"$I154 * X$133","v":0},0,0,0,0,0,0,0,0,0.10565144200917781,0.10565144200917781,0.10565144200917781,0.10565144200917781,0.10565144200917781,0.10565144200917781,0.10565144200917781,0.10565144200917781,0.10565144200917781,0.10565144200917781,0.10565144200917781,0.10565144200917781,0.10565144200917781,0.10565144200917781]
[null,null,null,null,"2003-03-31",null,"£m 18/19 prices",null,3.2808606034713046,">",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I155 * X$133","v":0},0,0,0,0,0,0,0,0,0.10936202011571015,0.10936202011571015,0.10936202011571015,0.10936202011571015,0.10936202011571015,0.10936202011571015,0.10936202011571015,0.10936202011571015,0.10936202011571015,0.10936202011571015,0.10936202011571015,0.10936202011571015,0.10936202011571015,0.10936202011571015]
[null,null,null,null,"2004-03-31",null,"£m 18/19 prices",null,3.1303710462949126,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I156 * Y$133","v":0},0,0,0,0,0,0,0,0.10434570154316375,0.10434570154316375,0.10434570154316375,0.10434570154316375,0.10434570154316375,0.10434570154316375,0.10434570154316375,0.10434570154316375,0.10434570154316375,0.10434570154316375,0.10434570154316375,0.10434570154316375,0.10434570154316375,0.10434570154316375]
[null,null,null,null,"2005-03-31",null,"£m 18/19 prices",null,12.992944488282221,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I157 * Z$133","v":0},0,0,0,0,0,0,0.43309814960940735,0.43309814960940735,0.43309814960940735,0.43309814960940735,0.43309814960940735,0.43309814960940735,0.43309814960940735,0.43309814960940735,0.43309814960940735,0.43309814960940735,0.43309814960940735,0.43309814960940735,0.43309814960940735,0.43309814960940735]
[null,null,null,null,"2006-03-31",null,"£m 18/19 prices",null,5.1068516903165051,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I158 * AA$133","v":0},0,0,0,0,0,0.17022838967721685,0.17022838967721685,0.17022838967721685,0.17022838967721685,0.17022838967721685,0.17022838967721685,0.17022838967721685,0.17022838967721685,0.17022838967721685,0.17022838967721685,0.17022838967721685,0.17022838967721685,0.17022838967721685,0.17022838967721685]
[null,null,null,null,"2007-03-31",null,"£m 18/19 prices",null,5.0892718550039255,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I159 * AB$133","v":0},0,0,0,0,0.16964239516679752,0.16964239516679752,0.16964239516679752,0.16964239516679752,0.16964239516679752,0.16964239516679752,0.16964239516679752,0.16964239516679752,0.16964239516679752,0.16964239516679752,0.16964239516679752,0.16964239516679752,0.16964239516679752,0.16964239516679752]
[null,null,null,null,"2008-03-31",null,"£m 18/19 prices",null,7.1324764654660333,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I160 * AC$133","v":0},0,0,0,0.23774921551553443,0.23774921551553443,0.23774921551553443,0.23774921551553443,0.23774921551553443,0.23774921551553443,0.23774921551553443,0.23774921551553443,0.23774921551553443,0.23774921551553443,0.23774921551553443,0.23774921551553443,0.23774921551553443,0.23774921551553443]
[null,null,null,null,"2009-03-31",null,"£m 18/19 prices",null,6.232236428830026,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I161 * AD$133","v":0},0,0,0.2077412142943342,0.2077412142943342,0.2077412142943342,0.2077412142943342,0.2077412142943342,0.2077412142943342,0.2077412142943342,0.2077412142943342,0.2077412142943342,0.2077412142943342,0.2077412142943342,0.2077412142943342,0.2077412142943342,0.2077412142943342]
[null,null,null,null,"2010-03-31",null,"£m 18/19 prices",null,3.0214554998523848,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I162 * AE$133","v":0},0,0.10071518332841282,0.10071518332841282,0.10071518332841282,0.10071518332841282,0.10071518332841282,0.10071518332841282,0.10071518332841282,0.10071518332841282,0.10071518332841282,0.10071518332841282,0.10071518332841282,0.10071518332841282,0.10071518332841282,0.10071518332841282]
[null,null,null,null,"2011-03-31",null,"£m 18/19 prices",null,1.2810744261061098,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I163 * AF$133","v":0},4.270248087020366E-2,4.270248087020366E-2,4.270248087020366E-2,4.270248087020366E-2,4.270248087020366E-2,4.270248087020366E-2,4.270248087020366E-2,4.270248087020366E-2,4.270248087020366E-2,4.270248087020366E-2,4.270248087020366E-2,4.270248087020366E-2,4.270248087020366E-2,4.270248087020366E-2]
[null,null,null,null,"2012-03-31",null,"£m 18/19 prices",null,0,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I164 * AG$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2013-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I165 * AH$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2014-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I166 * AI$133","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I167 * AJ$133","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2016-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I168 * AK$133","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2017-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I169 * AL$133","v":0},{"$f":"$I169 * AM$133","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"2018-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I170 * AM$133","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"2019-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I171 * AN$133","v":0},{"$f":"$I171 * AO$133","v":0},0,0,0,0,0]
[null,null,null,null,"2020-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I172 * AO$133","v":0},0,0,0,0,0]
[null,null,null,null,"2021-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I173 * AP$133","v":0},0,0,0,0]
[null,null,null,null,"2022-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I174 * AQ$133","v":0},0,0,0]
[null,null,null,null,"2023-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I175 * AR$133","v":0},0,0]
[null,null,null,null,"2024-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I176 * AS$133","v":0},0]
[null,null,null,null,"2025-03-31",null,"£m 18/19 prices",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I177 * AT$133","v":0}]
[null,null,null,null,"2026-03-31",null,"£m 18/19 prices",null,0]
[]
[null,null,"Depreciation values applied"]
[null,null,"Note: Before vesting assets are fully depreciated, regulatory depreciation is just non-accelerated depreciation. Afterwards it is accelerated depreciation plus any smoothed RAV differential value available."]
[]
[null,null,null,null,"Depreciation allowed on additions from year ending",null,null,null,"Net additions"]
[null,null,null,null,"1991-03-31",null,"£m 18/19 prices",null,{"$f":"I89","v":34.596183616359212},">",null,{"$f":"(L$84 * L89) + (L$36 * L41) + L143","v":0.72075382534081689},0.72075382534081689,0.72075382534081689,0.72075382534081689,0.72075382534081689,0.72075382534081689,0.72075382534081689,0.72075382534081689,0.72075382534081689,0.72075382534081689,0.72075382534081689,0.72075382534081689,0.72075382534081689,0.72075382534081689,0.72075382534081689,0.72075382534081689,0.72075382534081689,0.72075382534081689,0.72075382534081689,0.72075382534081689,0.72075382534081689,0.64867844280673537,0.64867844280673537,0.64867844280673537,0.64867844280673537,0.64867844280673537,0.64867844280673537,0.64867844280673537,0.64867844280673537,0.64867844280673537,{"$f":"(AP$84 * AP89) + (AP$36 * AP41) + AP143","v":0.64867844280673537},0.64867844280673537,0.64867844280673537,0.64867844280673537,0.64867844280673537]
[null,null,null,null,"1992-03-31",null,"£m 18/19 prices",null,31.19088293431426,">",null,null,{"$f":"(M$84 * M90) + (M$36 * M42) + M144","v":0.64981006113154705},0.64981006113154705,0.64981006113154705,0.64981006113154705,0.64981006113154705,0.64981006113154705,0.64981006113154705,0.64981006113154705,0.64981006113154705,0.64981006113154705,0.64981006113154705,0.64981006113154705,0.64981006113154705,0.64981006113154705,0.64981006113154705,0.64981006113154705,0.64981006113154705,0.64981006113154705,0.64981006113154705,0.64981006113154705,0.60648939038945426,0.60648939038944361,0.60648939038944361,0.60648939038944361,0.60648939038944361,0.60648939038944361,0.60648939038944361,0.60648939038944361,0.60648939038944361,0.60648939038944361,0.60648939038944361,0.60648939038944361,0.60648939038944361,0.60648939038944361]
[null,null,null,null,"1993-03-31",null,"£m 18/19 prices",null,3.0564996559931772,">",null,null,null,{"$f":"(N$84 * N91) + (N$36 * N43) + N145","v":6.3677076166524529E-2},6.3677076166524529E-2,6.3677076166524529E-2,6.3677076166524529E-2,6.3677076166524529E-2,6.3677076166524529E-2,6.3677076166524529E-2,6.3677076166524529E-2,6.3677076166524529E-2,6.3677076166524529E-2,6.3677076166524529E-2,6.3677076166524529E-2,6.3677076166524529E-2,6.3677076166524529E-2,6.3677076166524529E-2,6.3677076166524529E-2,6.3677076166524529E-2,6.3677076166524529E-2,6.3677076166524529E-2,0.20928532366731056,5.6460340867651733E-2,5.6460340867651733E-2,5.6460340867651733E-2,5.6460340867651733E-2,5.6460340867651733E-2,5.6460340867651733E-2,5.6460340867651733E-2,5.6460340867651733E-2,5.6460340867651733E-2,5.6460340867651733E-2,5.6460340867651733E-2,5.6460340867651733E-2,5.6460340867651733E-2]
[null,null,null,null,"1994-03-31",null,"£m 18/19 prices",null,34.679749277268357,">",null,null,null,null,{"$f":"(O$84 * O92) + (O$36 * O44) + O146","v":0.72249477660975747},0.72249477660975747,0.72249477660975747,0.72249477660975747,0.72249477660975747,0.72249477660975747,0.72249477660975747,0.72249477660975747,0.72249477660975747,0.72249477660975747,0.72249477660975747,0.72249477660975747,0.72249477660975747,0.72249477660975747,0.72249477660975747,0.72249477660975747,0.72249477660975747,0.72249477660975747,2.3408830762156141,2.3408830762156105,0.60689561235219647,0.60689561235219647,0.60689561235219647,0.60689561235219647,0.60689561235219647,0.60689561235219647,0.60689561235219647,0.60689561235219647,0.60689561235219647,0.60689561235219647,0.60689561235219647,0.60689561235219647]
[null,null,null,null,"1995-03-31",null,"£m 18/19 prices",null,14.532811294588573,">",null,null,null,null,null,{"$f":"(P$84 * P93) + (P$36 * P45) + P147","v":0.30276690197059525},0.30276690197059525,0.30276690197059525,0.30276690197059525,0.30276690197059525,0.30276690197059525,0.30276690197059525,0.30276690197059525,0.30276690197059525,0.30276690197059525,0.30276690197059525,0.30276690197059525,0.30276690197059525,0.30276690197059525,0.30276690197059525,0.30276690197059525,0.30276690197059525,0.96683564029276758,0.96683564029276758,0.96683564029276636,0.24019507556333894,0.24019507556333894,0.24019507556333894,0.24019507556333894,0.24019507556333894,0.24019507556333894,0.24019507556333894,0.24019507556333894,0.24019507556333894,0.24019507556333894,0.24019507556333894]
[null,null,null,null,"1996-03-31",null,"£m 18/19 prices",null,14.878858221050402,">",null,null,null,null,null,null,{"$f":"(Q$84 * Q94) + (Q$36 * Q46) + Q148","v":0.30997621293855004},0.30997621293855004,0.30997621293855004,0.30997621293855004,0.30997621293855004,0.30997621293855004,0.30997621293855004,0.30997621293855004,0.30997621293855004,0.30997621293855004,0.30997621293855004,0.30997621293855004,0.30997621293855004,0.30997621293855004,0.30997621293855004,0.30997621293855004,0.97539181671330399,0.97539181671330399,0.97539181671330399,0.97539181671330399,0.23144890566079099,0.23144890566078388,0.23144890566078388,0.23144890566078388,0.23144890566078388,0.23144890566078388,0.23144890566078388,0.23144890566078388,0.23144890566078388,0.23144890566078388]
[null,null,null,null,"1997-03-31",null,"£m 18/19 prices",null,17.791076080381934,">",null,null,null,null,null,null,null,{"$f":"(R$84 * R95) + (R$36 * R47) + R149","v":0.37064741834129028},0.37064741834129028,0.37064741834129028,0.37064741834129028,0.37064741834129028,0.37064741834129028,0.37064741834129028,0.37064741834129028,0.37064741834129028,0.37064741834129028,0.37064741834129028,0.37064741834129028,0.37064741834129028,0.37064741834129028,0.37064741834129028,1.1490069968579997,1.1490069968579997,1.1490069968579997,1.1490069968579997,1.1490069968579997,0.25945319283890661,0.25945319283890306,0.25945319283890306,0.25945319283890306,0.25945319283890306,0.25945319283890306,0.25945319283890306,0.25945319283890306,0.25945319283890306]
[null,null,null,null,"1998-03-31",null,"£m 18/19 prices",null,21.27128943424675,">",null,null,null,null,null,null,null,null,{"$f":"(S$84 * S96) + (S$36 * S48) + S150","v":0.44315186321347394},0.44315186321347394,0.44315186321347394,0.44315186321347394,0.44315186321347394,0.44315186321347394,0.44315186321347394,0.44315186321347394,0.44315186321347394,0.44315186321347394,0.44315186321347394,0.44315186321347394,0.44315186321347394,0.44315186321347394,1.3530903556784741,1.3530903556784741,1.3530903556784741,1.3530903556784741,1.3530903556784741,1.3530903556784728,0.28952588396613643,0.28952588396613643,0.28952588396613643,0.28952588396613643,0.28952588396613643,0.28952588396613643,0.28952588396613643,0.28952588396613643]
[null,null,null,null,"1999-03-31",null,"£m 18/19 prices",null,15.687442997725716,">",null,null,null,null,null,null,null,null,null,{"$f":"(T$84 * T97) + (T$36 * T49) + T151","v":0.32682172911928575},0.32682172911928575,0.32682172911928575,0.32682172911928575,0.32682172911928575,0.32682172911928575,0.32682172911928575,0.32682172911928575,0.32682172911928575,0.32682172911928575,0.32682172911928575,0.32682172911928575,0.32682172911928575,0.98264399888531917,0.98264399888531917,0.98264399888531917,0.98264399888531917,0.98264399888531917,0.98264399888531917,0.98264399888531917,0.19827184899903336,0.19827184899903336,0.19827184899903336,0.19827184899903336,0.19827184899903336,0.19827184899903336,0.19827184899903336]
[null,null,null,null,"2000-03-31",null,"£m 18/19 prices",null,28.611804416613086,">",null,null,null,null,null,null,null,null,null,null,{"$f":"(U$84 * U98) + (U$36 * U50) + U152","v":0.59607925867943934},0.59607925867943934,0.59607925867943934,0.59607925867943934,0.59607925867943934,0.59607925867943934,0.59607925867943934,0.59607925867943934,0.59607925867943934,0.59607925867943934,0.59607925867943934,0.59607925867943934,1.7643946056911401,1.7643946056911401,1.7643946056911401,1.7643946056911401,1.7643946056911401,1.7643946056911401,1.7643946056911401,1.7643946056911344,0.33380438486048591,0.33380438486048591,0.33380438486048591,0.33380438486048591,0.33380438486048591,0.33380438486048591]
[null,null,null,null,"2001-03-31",null,"£m 18/19 prices",null,14.882551897939578,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V$84 * V99) + (V$36 * V51) + V153","v":0.31005316454040788},0.31005316454040788,0.31005316454040788,0.31005316454040788,0.31005316454040788,0.31005316454040788,0.31005316454040788,0.31005316454040788,0.31005316454040788,0.31005316454040788,0.31005316454040788,0.90328821936105486,0.90328821936105486,0.90328821936105486,0.90328821936105486,0.90328821936105486,0.90328821936105486,0.90328821936105486,0.90328821936105486,0.90328821936105486,{"$f":"(AP$84 * AP99) + (AP$36 * AP51) + AP153","v":0.1591606244640813},0.15916062446407597,0.15916062446407597,0.15916062446407597,0.15916062446407597]
[null,null,null,null,"2002-03-31",null,"£m 18/19 prices",null,10.867005463801142,">",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W$84 * W100) + (W$36 * W52) + W154","v":0.22639594716252379},0.22639594716252379,0.22639594716252379,0.22639594716252379,0.22639594716252379,0.22639594716252379,0.22639594716252379,0.22639594716252379,0.22639594716252379,0.22639594716252379,0.64900171519923489,0.64900171519923489,0.64900171519923489,0.64900171519923489,0.64900171519923489,0.64900171519923489,0.64900171519923489,0.64900171519923489,0.64900171519923489,0.64900171519923178,0.10565144200917781,0.10565144200917781,0.10565144200917781,0.10565144200917781]
[null,null,null,null,"2003-03-31",null,"£m 18/19 prices",null,12.498516584652592,">",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(X$84 * X101) + (X$36 * X53) + X155","v":0.26038576218026233},0.26038576218026233,0.26038576218026233,0.26038576218026233,0.26038576218026233,0.26038576218026233,0.26038576218026233,0.26038576218026233,0.26038576218026233,0.73428784934833979,0.73428784934833979,0.73428784934833979,0.73428784934833979,0.73428784934833979,0.73428784934833979,0.73428784934833979,0.73428784934833979,0.73428784934833979,0.73428784934833979,0.73428784934833691,0.10936202011571015,0.10936202011571015,0.10936202011571015]
[null,null,null,null,"2004-03-31",null,"£m 18/19 prices",null,13.415875912692483,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y$84 * Y102) + (Y$36 * Y54) + Y156","v":0.27949741484776008},0.27949741484776008,0.27949741484776008,0.27949741484776008,0.27949741484776008,0.27949741484776008,0.27949741484776008,0.27949741484776008,0.77513949717778785,0.77513949717778785,0.77513949717778785,0.77513949717778785,0.77513949717778785,0.77513949717778785,0.77513949717778785,0.77513949717778785,0.77513949717778785,0.77513949717778785,0.77513949717778785,0.77513949717778297,0.10434570154316375,0.10434570154316375]
[null,null,null,null,"2005-03-31",null,"£m 18/19 prices",null,63.638911779341491,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Z$84 * Z103) + (Z$36 * Z55) + Z157","v":1.3258106620696144},1.3258106620696144,1.3258106620696144,1.3258106620696144,1.3258106620696144,1.3258106620696144,1.3258106620696144,3.6150437385764818,3.6150437385764818,3.6150437385764818,3.6150437385764818,3.6150437385764818,3.6150437385764818,3.6150437385764818,3.6150437385764818,3.6150437385764818,3.6150437385764818,3.6150437385764818,3.6150437385764818,3.6150437385764818,0.43309814960940735]
[null,null,null,null,"2006-03-31",null,"£m 18/19 prices",null,29.182009658951468,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA$84 * AA104) + (AA$36 * AA56) + AA158","v":0.60795853456148896},0.60795853456148896,0.60795853456148896,0.60795853456148896,0.60795853456148896,0.60795853456148896,1.6293288726247901,1.6293288726247901,1.6293288726247901,1.6293288726247901,1.6293288726247901,1.6293288726247901,1.6293288726247901,1.6293288726247901,1.6293288726247901,1.6293288726247901,1.6293288726247901,1.6293288726247901,1.6293288726247901,1.6293288726247901]
[null,null,null,null,"2007-03-31",null,"£m 18/19 prices",null,34.897864148598345,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AB$84 * AB105) + (AB$36 * AB57) + AB159","v":0.72703883642913214},0.72703883642913214,0.72703883642913214,0.72703883642913214,0.72703883642913214,1.9145356025967148,1.9145356025967148,1.9145356025967148,1.9145356025967148,1.9145356025967148,1.9145356025967148,1.9145356025967148,1.9145356025967148,1.9145356025967148,1.9145356025967148,1.9145356025967148,1.9145356025967148,1.9145356025967148,1.9145356025967148]
[null,null,null,null,"2008-03-31",null,"£m 18/19 prices",null,61.135512561137432,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AC$84 * AC106) + (AC$36 * AC58) + AC160","v":1.2736565116903631},1.2736565116903631,1.2736565116903631,1.2736565116903631,3.2945248435724057,3.2945248435724057,3.2945248435724057,3.2945248435724057,3.2945248435724057,3.2945248435724057,3.2945248435724057,3.2945248435724057,3.2945248435724057,3.2945248435724057,3.2945248435724057,3.2945248435724057,3.2945248435724057,3.2945248435724057]
[null,null,null,null,"2009-03-31",null,"£m 18/19 prices",null,71.225559186628885,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AD$84 * AD107) + (AD$36 * AD59) + AD161","v":1.4838658163881018},1.4838658163881018,1.4838658163881018,3.7690191736257783,3.7690191736257783,3.7690191736257783,3.7690191736257783,3.7690191736257783,3.7690191736257783,3.7690191736257783,3.7690191736257783,3.7690191736257783,3.7690191736257783,3.7690191736257783,3.7690191736257783,3.7690191736257783,3.7690191736257783]
[null,null,null,null,"2010-03-31",null,"£m 18/19 prices",null,51.796379997469451,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AE$84 * AE108) + (AE$36 * AE60) + AE162","v":1.0790912499472802},1.0790912499472802,2.6905341832018856,2.6905341832018856,2.6905341832018856,2.6905341832018856,2.6905341832018856,2.6905341832018856,2.6905341832018856,2.6905341832018856,2.6905341832018856,2.6905341832018856,2.6905341832018856,2.6905341832018856,2.6905341832018856,2.6905341832018856]
[null,null,null,null,"2011-03-31",null,"£m 18/19 prices",null,43.922551752209486,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AF$84 * AF109) + (AF$36 * AF61) + AF163","v":0.91505316150436433},2.2388300684806777,2.2388300684806777,2.2388300684806777,2.2388300684806777,2.2388300684806777,2.2388300684806777,2.2388300684806777,2.2388300684806777,2.2388300684806777,{"$f":"(AP$84 * AP109) + (AP$36 * AP61) + AP163","v":2.2388300684806777},2.2388300684806777,2.2388300684806777,2.2388300684806777,2.2388300684806777]
[null,null,null,null,"2012-03-31",null,"£m 18/19 prices",null,38.003154653955008,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AG$84 * AG110) + (AG$36 * AG62) + AG164","v":1.9001577326977503},1.9001577326977503,1.9001577326977503,1.9001577326977503,1.9001577326977503,1.9001577326977503,1.9001577326977503,1.9001577326977503,1.9001577326977503,1.9001577326977503,1.9001577326977503,1.9001577326977503,1.9001577326977503,1.9001577326977503]
[null,null,null,null,"2013-03-31",null,"£m 18/19 prices",null,100.31543885131481,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH$84 * AH111) + (AH$36 * AH63) + AH165","v":5.0157719425657401},5.0157719425657401,5.0157719425657401,5.0157719425657401,5.0157719425657401,5.0157719425657401,5.0157719425657401,5.0157719425657401,5.0157719425657401,5.0157719425657401,5.0157719425657401,5.0157719425657401,5.0157719425657401]
[null,null,null,null,"2014-03-31",null,"£m 18/19 prices",null,110.08371168655941,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AI$84 * AI112) + (AI$36 * AI64) + AI166","v":5.1053315564781174},5.1053315564781174,5.1053315564781174,5.1053315564781174,5.1053315564781174,5.1053315564781174,5.1053315564781174,5.1053315564781174,5.1053315564781174,5.1053315564781174,5.1053315564781174,5.1053315564781174]
[null,null,null,null,"2015-03-31",null,"£m 18/19 prices",null,367.10649927353927,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AJ$84 * AJ113) + (AJ$36 * AJ65) + AJ167","v":15.874875644261158},15.874875644261158,15.874875644261158,15.874875644261158,15.874875644261158,15.874875644261158,15.874875644261158,15.874875644261158,15.874875644261158,15.874875644261158,15.874875644261158]
[null,null,null,null,"2016-03-31",null,"£m 18/19 prices",null,639.14794995571617,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AK$84 * AK114) + (AK$36 * AK66) + AK168","v":25.8895372133961},{"$f":"(AL$84 * AL114) + (AL$36 * AL66) + AL168","v":25.8895372133961},{"$f":"(AM$84 * AM114) + (AM$36 * AM66) + AM168","v":25.8895372133961},{"$f":"(AN$84 * AN114) + (AN$36 * AN66) + AN168","v":25.8895372133961},{"$f":"(AO$84 * AO114) + (AO$36 * AO66) + AO168","v":25.8895372133961},25.8895372133961,25.8895372133961,25.8895372133961,25.8895372133961,25.8895372133961]
[null,null,null,null,"2017-03-31",null,"£m 18/19 prices",null,537.80245411944748,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AL$84 * AL115) + (AL$36 * AL67) + AL169","v":20.487712537883713},{"$f":"(AM$84 * AM115) + (AM$36 * AM67) + AM169","v":20.487712537883713},{"$f":"(AN$84 * AN115) + (AN$36 * AN67) + AN169","v":20.487712537883713},{"$f":"(AO$84 * AO115) + (AO$36 * AO67) + AO169","v":20.487712537883713},20.487712537883713,20.487712537883713,20.487712537883713,20.487712537883713,20.487712537883713]
[null,null,null,null,"2018-03-31",null,"£m 18/19 prices",null,389.53440376163809,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AM$84 * AM116) + (AM$36 * AM68) + AM170","v":14.005731371204964},{"$f":"(AN$84 * AN116) + (AN$36 * AN68) + AN170","v":14.005731371204964},{"$f":"(AO$84 * AO116) + (AO$36 * AO68) + AO170","v":14.005731371204964},14.005731371204964,14.005731371204964,14.005731371204964,14.005731371204964,14.005731371204964]
[null,null,null,null,"2019-03-31",null,"£m 18/19 prices",null,254.17383320983018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AN$84 * AN117) + (AN$36 * AN69) + AN171","v":8.6527262369303894},{"$f":"(AO$84 * AO117) + (AO$36 * AO69) + AO171","v":8.6527262369303894},8.6527262369303894,8.6527262369303894,8.6527262369303894,8.6527262369303894,8.6527262369303894]
[null,null,null,null,"2020-03-31",null,"£m 18/19 prices",null,278.8404425726639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AO$84 * AO118) + (AO$36 * AO70) + AO172","v":9.0130244063891372},{"$f":"(AP$84 * AP118) + (AP$36 * AP70) + AP172","v":9.0130244063891372},9.0130244063891372,9.0130244063891372,9.0130244063891372,9.0130244063891372]
[null,null,null,null,"2021-03-31",null,"£m 18/19 prices",null,381.85659995369343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP$84 * AP119) + (AP$36 * AP71) + AP173","v":11.749433844729028},11.749433844729028,11.749433844729028,11.749433844729028,11.749433844729028]
[null,null,null,null,"2022-03-31",null,"£m 18/19 prices",null,578.25894190829854,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AQ$84 * AQ120) + (AQ$36 * AQ72) + AQ174","v":16.521684054522815},16.521684054522815,16.521684054522815,16.521684054522815]
[null,null,null,null,"2023-03-31",null,"£m 18/19 prices",null,613.79936642604434,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AR$84 * AR121) + (AR$36 * AR73) + AR175","v":16.367983104694517},16.367983104694517,16.367983104694517]
[null,null,null,null,"2024-03-31",null,"£m 18/19 prices",null,817.12142309516821,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AS$84 * AS122) + (AS$36 * AS74) + AS176","v":20.428035577379205},20.428035577379205]
[null,null,null,null,"2025-03-31",null,"£m 18/19 prices",null,922.22387623326949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AT$84 * AT123) + (AT$36 * AT75) + AT177","v":21.699385323135754}]
[null,null,null,null,"2026-03-31",null,"£m 18/19 prices",null,629.62224781751502]
[null,null,null,null,"Total",null,"£m 18/19 prices",null,null,">",null,{"$f":"SUM(L184:L219)","v":0.72075382534081689},1.3705638864723639,1.4342409626388886,2.1567357392486461,2.4595026412192413,2.7694788541577915,3.1401262724990819,3.5832781357125558,3.9100998648318415,4.5061791235112807,4.8162322880516886,5.0426282352142122,5.3030139973944745,5.5825114122422343,6.9083220743118492,7.5162806088733385,8.2433194453024701,9.5169759569928338,11.000841773380936,12.079933023328216,12.99498618483258,35.110391143661019,39.973338103427089,43.344682196041795,58.492917275573525,83.638511577917114,103.23667031178172,116.17883721127434,124.04719129831844,{"$f":"SUM(AO184:AO219)","v":131.62962548387694},142.63493173370898,158.61326551504172,174.35632279050361,194.11356457224821,212.63100430641686]
[]
[null,null,"Removal of fully depreciated items"]
[]
[null,null,null,null,"Removal of additions from year ending"]
[null,null,null,null,"1991-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:L184),3), SUM($K225:K225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:M184),3), SUM($K225:L225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:N184),3), SUM($K225:M225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:O184),3), SUM($K225:N225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:P184),3), SUM($K225:O225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:Q184),3), SUM($K225:P225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:R184),3), SUM($K225:Q225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:S184),3), SUM($K225:R225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:T184),3), SUM($K225:S225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:U184),3), SUM($K225:T225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:V184),3), SUM($K225:U225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:W184),3), SUM($K225:V225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:X184),3), SUM($K225:W225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:Y184),3), SUM($K225:X225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:Z184),3), SUM($K225:Y225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AA184),3), SUM($K225:Z225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AB184),3), SUM($K225:AA225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AC184),3), SUM($K225:AB225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AD184),3), SUM($K225:AC225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AE184),3), SUM($K225:AD225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AF184),3), SUM($K225:AE225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AG184),3), SUM($K225:AF225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AH184),3), SUM($K225:AG225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AI184),3), SUM($K225:AH225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AJ184),3), SUM($K225:AI225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AK184),3), SUM($K225:AJ225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AL184),3), SUM($K225:AK225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AM184),3), SUM($K225:AL225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AN184),3), SUM($K225:AM225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AO184),3), SUM($K225:AN225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AP184),3), SUM($K225:AO225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AQ184),3), SUM($K225:AP225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AR184),3), SUM($K225:AQ225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AS184),3), SUM($K225:AR225) = 0), $I184, 0)","v":0},{"$f":"IF(AND(ROUND($I184,3) = ROUND(SUM($K184:AT184),3), SUM($K225:AS225) = 0), $I184, 0)","v":0}]
[null,null,null,null,"1992-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:L185),3), SUM($K226:K226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:M185),3), SUM($K226:L226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:N185),3), SUM($K226:M226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:O185),3), SUM($K226:N226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:P185),3), SUM($K226:O226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:Q185),3), SUM($K226:P226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:R185),3), SUM($K226:Q226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:S185),3), SUM($K226:R226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:T185),3), SUM($K226:S226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:U185),3), SUM($K226:T226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:V185),3), SUM($K226:U226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:W185),3), SUM($K226:V226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:X185),3), SUM($K226:W226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:Y185),3), SUM($K226:X226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:Z185),3), SUM($K226:Y226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AA185),3), SUM($K226:Z226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AB185),3), SUM($K226:AA226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AC185),3), SUM($K226:AB226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AD185),3), SUM($K226:AC226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AE185),3), SUM($K226:AD226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AF185),3), SUM($K226:AE226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AG185),3), SUM($K226:AF226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AH185),3), SUM($K226:AG226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AI185),3), SUM($K226:AH226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AJ185),3), SUM($K226:AI226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AK185),3), SUM($K226:AJ226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AL185),3), SUM($K226:AK226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AM185),3), SUM($K226:AL226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AN185),3), SUM($K226:AM226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AO185),3), SUM($K226:AN226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AP185),3), SUM($K226:AO226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AQ185),3), SUM($K226:AP226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AR185),3), SUM($K226:AQ226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AS185),3), SUM($K226:AR226) = 0), $I185, 0)","v":0},{"$f":"IF(AND(ROUND($I185,3) = ROUND(SUM($K185:AT185),3), SUM($K226:AS226) = 0), $I185, 0)","v":0}]
[null,null,null,null,"1993-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:L186),3), SUM($K227:K227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:M186),3), SUM($K227:L227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:N186),3), SUM($K227:M227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:O186),3), SUM($K227:N227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:P186),3), SUM($K227:O227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:Q186),3), SUM($K227:P227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:R186),3), SUM($K227:Q227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:S186),3), SUM($K227:R227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:T186),3), SUM($K227:S227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:U186),3), SUM($K227:T227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:V186),3), SUM($K227:U227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:W186),3), SUM($K227:V227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:X186),3), SUM($K227:W227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:Y186),3), SUM($K227:X227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:Z186),3), SUM($K227:Y227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AA186),3), SUM($K227:Z227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AB186),3), SUM($K227:AA227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AC186),3), SUM($K227:AB227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AD186),3), SUM($K227:AC227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AE186),3), SUM($K227:AD227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AF186),3), SUM($K227:AE227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AG186),3), SUM($K227:AF227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AH186),3), SUM($K227:AG227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AI186),3), SUM($K227:AH227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AJ186),3), SUM($K227:AI227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AK186),3), SUM($K227:AJ227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AL186),3), SUM($K227:AK227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AM186),3), SUM($K227:AL227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AN186),3), SUM($K227:AM227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AO186),3), SUM($K227:AN227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AP186),3), SUM($K227:AO227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AQ186),3), SUM($K227:AP227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AR186),3), SUM($K227:AQ227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AS186),3), SUM($K227:AR227) = 0), $I186, 0)","v":0},{"$f":"IF(AND(ROUND($I186,3) = ROUND(SUM($K186:AT186),3), SUM($K227:AS227) = 0), $I186, 0)","v":0}]
[null,null,null,null,"1994-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:L187),3), SUM($K228:K228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:M187),3), SUM($K228:L228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:N187),3), SUM($K228:M228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:O187),3), SUM($K228:N228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:P187),3), SUM($K228:O228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:Q187),3), SUM($K228:P228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:R187),3), SUM($K228:Q228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:S187),3), SUM($K228:R228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:T187),3), SUM($K228:S228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:U187),3), SUM($K228:T228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:V187),3), SUM($K228:U228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:W187),3), SUM($K228:V228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:X187),3), SUM($K228:W228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:Y187),3), SUM($K228:X228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:Z187),3), SUM($K228:Y228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AA187),3), SUM($K228:Z228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AB187),3), SUM($K228:AA228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AC187),3), SUM($K228:AB228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AD187),3), SUM($K228:AC228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AE187),3), SUM($K228:AD228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AF187),3), SUM($K228:AE228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AG187),3), SUM($K228:AF228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AH187),3), SUM($K228:AG228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AI187),3), SUM($K228:AH228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AJ187),3), SUM($K228:AI228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AK187),3), SUM($K228:AJ228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AL187),3), SUM($K228:AK228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AM187),3), SUM($K228:AL228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AN187),3), SUM($K228:AM228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AO187),3), SUM($K228:AN228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AP187),3), SUM($K228:AO228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AQ187),3), SUM($K228:AP228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AR187),3), SUM($K228:AQ228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AS187),3), SUM($K228:AR228) = 0), $I187, 0)","v":0},{"$f":"IF(AND(ROUND($I187,3) = ROUND(SUM($K187:AT187),3), SUM($K228:AS228) = 0), $I187, 0)","v":0}]
[null,null,null,null,"1995-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:L188),3), SUM($K229:K229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:M188),3), SUM($K229:L229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:N188),3), SUM($K229:M229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:O188),3), SUM($K229:N229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:P188),3), SUM($K229:O229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:Q188),3), SUM($K229:P229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:R188),3), SUM($K229:Q229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:S188),3), SUM($K229:R229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:T188),3), SUM($K229:S229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:U188),3), SUM($K229:T229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:V188),3), SUM($K229:U229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:W188),3), SUM($K229:V229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:X188),3), SUM($K229:W229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:Y188),3), SUM($K229:X229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:Z188),3), SUM($K229:Y229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AA188),3), SUM($K229:Z229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AB188),3), SUM($K229:AA229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AC188),3), SUM($K229:AB229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AD188),3), SUM($K229:AC229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AE188),3), SUM($K229:AD229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AF188),3), SUM($K229:AE229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AG188),3), SUM($K229:AF229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AH188),3), SUM($K229:AG229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AI188),3), SUM($K229:AH229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AJ188),3), SUM($K229:AI229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AK188),3), SUM($K229:AJ229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AL188),3), SUM($K229:AK229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AM188),3), SUM($K229:AL229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AN188),3), SUM($K229:AM229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AO188),3), SUM($K229:AN229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AP188),3), SUM($K229:AO229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AQ188),3), SUM($K229:AP229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AR188),3), SUM($K229:AQ229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AS188),3), SUM($K229:AR229) = 0), $I188, 0)","v":0},{"$f":"IF(AND(ROUND($I188,3) = ROUND(SUM($K188:AT188),3), SUM($K229:AS229) = 0), $I188, 0)","v":0}]
[null,null,null,null,"1996-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:L189),3), SUM($K230:K230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:M189),3), SUM($K230:L230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:N189),3), SUM($K230:M230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:O189),3), SUM($K230:N230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:P189),3), SUM($K230:O230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:Q189),3), SUM($K230:P230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:R189),3), SUM($K230:Q230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:S189),3), SUM($K230:R230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:T189),3), SUM($K230:S230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:U189),3), SUM($K230:T230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:V189),3), SUM($K230:U230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:W189),3), SUM($K230:V230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:X189),3), SUM($K230:W230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:Y189),3), SUM($K230:X230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:Z189),3), SUM($K230:Y230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AA189),3), SUM($K230:Z230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AB189),3), SUM($K230:AA230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AC189),3), SUM($K230:AB230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AD189),3), SUM($K230:AC230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AE189),3), SUM($K230:AD230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AF189),3), SUM($K230:AE230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AG189),3), SUM($K230:AF230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AH189),3), SUM($K230:AG230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AI189),3), SUM($K230:AH230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AJ189),3), SUM($K230:AI230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AK189),3), SUM($K230:AJ230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AL189),3), SUM($K230:AK230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AM189),3), SUM($K230:AL230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AN189),3), SUM($K230:AM230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AO189),3), SUM($K230:AN230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AP189),3), SUM($K230:AO230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AQ189),3), SUM($K230:AP230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AR189),3), SUM($K230:AQ230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AS189),3), SUM($K230:AR230) = 0), $I189, 0)","v":0},{"$f":"IF(AND(ROUND($I189,3) = ROUND(SUM($K189:AT189),3), SUM($K230:AS230) = 0), $I189, 0)","v":0}]
[null,null,null,null,"1997-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:L190),3), SUM($K231:K231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:M190),3), SUM($K231:L231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:N190),3), SUM($K231:M231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:O190),3), SUM($K231:N231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:P190),3), SUM($K231:O231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:Q190),3), SUM($K231:P231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:R190),3), SUM($K231:Q231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:S190),3), SUM($K231:R231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:T190),3), SUM($K231:S231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:U190),3), SUM($K231:T231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:V190),3), SUM($K231:U231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:W190),3), SUM($K231:V231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:X190),3), SUM($K231:W231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:Y190),3), SUM($K231:X231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:Z190),3), SUM($K231:Y231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AA190),3), SUM($K231:Z231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AB190),3), SUM($K231:AA231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AC190),3), SUM($K231:AB231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AD190),3), SUM($K231:AC231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AE190),3), SUM($K231:AD231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AF190),3), SUM($K231:AE231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AG190),3), SUM($K231:AF231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AH190),3), SUM($K231:AG231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AI190),3), SUM($K231:AH231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AJ190),3), SUM($K231:AI231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AK190),3), SUM($K231:AJ231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AL190),3), SUM($K231:AK231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AM190),3), SUM($K231:AL231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AN190),3), SUM($K231:AM231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AO190),3), SUM($K231:AN231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AP190),3), SUM($K231:AO231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AQ190),3), SUM($K231:AP231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AR190),3), SUM($K231:AQ231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AS190),3), SUM($K231:AR231) = 0), $I190, 0)","v":0},{"$f":"IF(AND(ROUND($I190,3) = ROUND(SUM($K190:AT190),3), SUM($K231:AS231) = 0), $I190, 0)","v":0}]
[null,null,null,null,"1998-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:L191),3), SUM($K232:K232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:M191),3), SUM($K232:L232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:N191),3), SUM($K232:M232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:O191),3), SUM($K232:N232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:P191),3), SUM($K232:O232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:Q191),3), SUM($K232:P232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:R191),3), SUM($K232:Q232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:S191),3), SUM($K232:R232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:T191),3), SUM($K232:S232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:U191),3), SUM($K232:T232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:V191),3), SUM($K232:U232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:W191),3), SUM($K232:V232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:X191),3), SUM($K232:W232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:Y191),3), SUM($K232:X232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:Z191),3), SUM($K232:Y232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AA191),3), SUM($K232:Z232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AB191),3), SUM($K232:AA232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AC191),3), SUM($K232:AB232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AD191),3), SUM($K232:AC232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AE191),3), SUM($K232:AD232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AF191),3), SUM($K232:AE232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AG191),3), SUM($K232:AF232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AH191),3), SUM($K232:AG232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AI191),3), SUM($K232:AH232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AJ191),3), SUM($K232:AI232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AK191),3), SUM($K232:AJ232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AL191),3), SUM($K232:AK232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AM191),3), SUM($K232:AL232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AN191),3), SUM($K232:AM232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AO191),3), SUM($K232:AN232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AP191),3), SUM($K232:AO232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AQ191),3), SUM($K232:AP232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AR191),3), SUM($K232:AQ232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AS191),3), SUM($K232:AR232) = 0), $I191, 0)","v":0},{"$f":"IF(AND(ROUND($I191,3) = ROUND(SUM($K191:AT191),3), SUM($K232:AS232) = 0), $I191, 0)","v":0}]
[null,null,null,null,"1999-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:L192),3), SUM($K233:K233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:M192),3), SUM($K233:L233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:N192),3), SUM($K233:M233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:O192),3), SUM($K233:N233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:P192),3), SUM($K233:O233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:Q192),3), SUM($K233:P233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:R192),3), SUM($K233:Q233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:S192),3), SUM($K233:R233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:T192),3), SUM($K233:S233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:U192),3), SUM($K233:T233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:V192),3), SUM($K233:U233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:W192),3), SUM($K233:V233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:X192),3), SUM($K233:W233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:Y192),3), SUM($K233:X233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:Z192),3), SUM($K233:Y233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AA192),3), SUM($K233:Z233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AB192),3), SUM($K233:AA233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AC192),3), SUM($K233:AB233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AD192),3), SUM($K233:AC233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AE192),3), SUM($K233:AD233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AF192),3), SUM($K233:AE233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AG192),3), SUM($K233:AF233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AH192),3), SUM($K233:AG233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AI192),3), SUM($K233:AH233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AJ192),3), SUM($K233:AI233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AK192),3), SUM($K233:AJ233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AL192),3), SUM($K233:AK233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AM192),3), SUM($K233:AL233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AN192),3), SUM($K233:AM233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AO192),3), SUM($K233:AN233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AP192),3), SUM($K233:AO233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AQ192),3), SUM($K233:AP233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AR192),3), SUM($K233:AQ233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AS192),3), SUM($K233:AR233) = 0), $I192, 0)","v":0},{"$f":"IF(AND(ROUND($I192,3) = ROUND(SUM($K192:AT192),3), SUM($K233:AS233) = 0), $I192, 0)","v":0}]
[null,null,null,null,"2000-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:L193),3), SUM($K234:K234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:M193),3), SUM($K234:L234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:N193),3), SUM($K234:M234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:O193),3), SUM($K234:N234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:P193),3), SUM($K234:O234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:Q193),3), SUM($K234:P234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:R193),3), SUM($K234:Q234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:S193),3), SUM($K234:R234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:T193),3), SUM($K234:S234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:U193),3), SUM($K234:T234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:V193),3), SUM($K234:U234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:W193),3), SUM($K234:V234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:X193),3), SUM($K234:W234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:Y193),3), SUM($K234:X234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:Z193),3), SUM($K234:Y234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AA193),3), SUM($K234:Z234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AB193),3), SUM($K234:AA234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AC193),3), SUM($K234:AB234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AD193),3), SUM($K234:AC234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AE193),3), SUM($K234:AD234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AF193),3), SUM($K234:AE234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AG193),3), SUM($K234:AF234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AH193),3), SUM($K234:AG234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AI193),3), SUM($K234:AH234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AJ193),3), SUM($K234:AI234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AK193),3), SUM($K234:AJ234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AL193),3), SUM($K234:AK234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AM193),3), SUM($K234:AL234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AN193),3), SUM($K234:AM234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AO193),3), SUM($K234:AN234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AP193),3), SUM($K234:AO234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AQ193),3), SUM($K234:AP234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AR193),3), SUM($K234:AQ234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AS193),3), SUM($K234:AR234) = 0), $I193, 0)","v":0},{"$f":"IF(AND(ROUND($I193,3) = ROUND(SUM($K193:AT193),3), SUM($K234:AS234) = 0), $I193, 0)","v":0}]
[null,null,null,null,"2001-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:L194),3), SUM($K235:K235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:M194),3), SUM($K235:L235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:N194),3), SUM($K235:M235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:O194),3), SUM($K235:N235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:P194),3), SUM($K235:O235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:Q194),3), SUM($K235:P235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:R194),3), SUM($K235:Q235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:S194),3), SUM($K235:R235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:T194),3), SUM($K235:S235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:U194),3), SUM($K235:T235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:V194),3), SUM($K235:U235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:W194),3), SUM($K235:V235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:X194),3), SUM($K235:W235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:Y194),3), SUM($K235:X235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:Z194),3), SUM($K235:Y235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AA194),3), SUM($K235:Z235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AB194),3), SUM($K235:AA235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AC194),3), SUM($K235:AB235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AD194),3), SUM($K235:AC235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AE194),3), SUM($K235:AD235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AF194),3), SUM($K235:AE235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AG194),3), SUM($K235:AF235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AH194),3), SUM($K235:AG235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AI194),3), SUM($K235:AH235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AJ194),3), SUM($K235:AI235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AK194),3), SUM($K235:AJ235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AL194),3), SUM($K235:AK235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AM194),3), SUM($K235:AL235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AN194),3), SUM($K235:AM235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AO194),3), SUM($K235:AN235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AP194),3), SUM($K235:AO235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AQ194),3), SUM($K235:AP235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AR194),3), SUM($K235:AQ235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AS194),3), SUM($K235:AR235) = 0), $I194, 0)","v":0},{"$f":"IF(AND(ROUND($I194,3) = ROUND(SUM($K194:AT194),3), SUM($K235:AS235) = 0), $I194, 0)","v":0}]
[null,null,null,null,"2002-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:L195),3), SUM($K236:K236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:M195),3), SUM($K236:L236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:N195),3), SUM($K236:M236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:O195),3), SUM($K236:N236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:P195),3), SUM($K236:O236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:Q195),3), SUM($K236:P236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:R195),3), SUM($K236:Q236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:S195),3), SUM($K236:R236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:T195),3), SUM($K236:S236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:U195),3), SUM($K236:T236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:V195),3), SUM($K236:U236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:W195),3), SUM($K236:V236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:X195),3), SUM($K236:W236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:Y195),3), SUM($K236:X236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:Z195),3), SUM($K236:Y236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AA195),3), SUM($K236:Z236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AB195),3), SUM($K236:AA236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AC195),3), SUM($K236:AB236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AD195),3), SUM($K236:AC236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AE195),3), SUM($K236:AD236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AF195),3), SUM($K236:AE236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AG195),3), SUM($K236:AF236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AH195),3), SUM($K236:AG236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AI195),3), SUM($K236:AH236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AJ195),3), SUM($K236:AI236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AK195),3), SUM($K236:AJ236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AL195),3), SUM($K236:AK236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AM195),3), SUM($K236:AL236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AN195),3), SUM($K236:AM236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AO195),3), SUM($K236:AN236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AP195),3), SUM($K236:AO236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AQ195),3), SUM($K236:AP236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AR195),3), SUM($K236:AQ236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AS195),3), SUM($K236:AR236) = 0), $I195, 0)","v":0},{"$f":"IF(AND(ROUND($I195,3) = ROUND(SUM($K195:AT195),3), SUM($K236:AS236) = 0), $I195, 0)","v":0}]
[null,null,null,null,"2003-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:L196),3), SUM($K237:K237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:M196),3), SUM($K237:L237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:N196),3), SUM($K237:M237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:O196),3), SUM($K237:N237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:P196),3), SUM($K237:O237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:Q196),3), SUM($K237:P237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:R196),3), SUM($K237:Q237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:S196),3), SUM($K237:R237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:T196),3), SUM($K237:S237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:U196),3), SUM($K237:T237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:V196),3), SUM($K237:U237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:W196),3), SUM($K237:V237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:X196),3), SUM($K237:W237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:Y196),3), SUM($K237:X237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:Z196),3), SUM($K237:Y237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AA196),3), SUM($K237:Z237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AB196),3), SUM($K237:AA237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AC196),3), SUM($K237:AB237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AD196),3), SUM($K237:AC237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AE196),3), SUM($K237:AD237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AF196),3), SUM($K237:AE237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AG196),3), SUM($K237:AF237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AH196),3), SUM($K237:AG237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AI196),3), SUM($K237:AH237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AJ196),3), SUM($K237:AI237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AK196),3), SUM($K237:AJ237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AL196),3), SUM($K237:AK237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AM196),3), SUM($K237:AL237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AN196),3), SUM($K237:AM237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AO196),3), SUM($K237:AN237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AP196),3), SUM($K237:AO237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AQ196),3), SUM($K237:AP237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AR196),3), SUM($K237:AQ237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AS196),3), SUM($K237:AR237) = 0), $I196, 0)","v":0},{"$f":"IF(AND(ROUND($I196,3) = ROUND(SUM($K196:AT196),3), SUM($K237:AS237) = 0), $I196, 0)","v":0}]
[null,null,null,null,"2004-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:L197),3), SUM($K238:K238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:M197),3), SUM($K238:L238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:N197),3), SUM($K238:M238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:O197),3), SUM($K238:N238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:P197),3), SUM($K238:O238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:Q197),3), SUM($K238:P238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:R197),3), SUM($K238:Q238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:S197),3), SUM($K238:R238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:T197),3), SUM($K238:S238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:U197),3), SUM($K238:T238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:V197),3), SUM($K238:U238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:W197),3), SUM($K238:V238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:X197),3), SUM($K238:W238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:Y197),3), SUM($K238:X238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:Z197),3), SUM($K238:Y238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AA197),3), SUM($K238:Z238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AB197),3), SUM($K238:AA238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AC197),3), SUM($K238:AB238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AD197),3), SUM($K238:AC238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AE197),3), SUM($K238:AD238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AF197),3), SUM($K238:AE238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AG197),3), SUM($K238:AF238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AH197),3), SUM($K238:AG238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AI197),3), SUM($K238:AH238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AJ197),3), SUM($K238:AI238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AK197),3), SUM($K238:AJ238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AL197),3), SUM($K238:AK238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AM197),3), SUM($K238:AL238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AN197),3), SUM($K238:AM238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AO197),3), SUM($K238:AN238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AP197),3), SUM($K238:AO238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AQ197),3), SUM($K238:AP238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AR197),3), SUM($K238:AQ238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AS197),3), SUM($K238:AR238) = 0), $I197, 0)","v":0},{"$f":"IF(AND(ROUND($I197,3) = ROUND(SUM($K197:AT197),3), SUM($K238:AS238) = 0), $I197, 0)","v":0}]
[null,null,null,null,"2005-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:L198),3), SUM($K239:K239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:M198),3), SUM($K239:L239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:N198),3), SUM($K239:M239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:O198),3), SUM($K239:N239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:P198),3), SUM($K239:O239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:Q198),3), SUM($K239:P239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:R198),3), SUM($K239:Q239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:S198),3), SUM($K239:R239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:T198),3), SUM($K239:S239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:U198),3), SUM($K239:T239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:V198),3), SUM($K239:U239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:W198),3), SUM($K239:V239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:X198),3), SUM($K239:W239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:Y198),3), SUM($K239:X239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:Z198),3), SUM($K239:Y239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AA198),3), SUM($K239:Z239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AB198),3), SUM($K239:AA239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AC198),3), SUM($K239:AB239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AD198),3), SUM($K239:AC239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AE198),3), SUM($K239:AD239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AF198),3), SUM($K239:AE239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AG198),3), SUM($K239:AF239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AH198),3), SUM($K239:AG239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AI198),3), SUM($K239:AH239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AJ198),3), SUM($K239:AI239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AK198),3), SUM($K239:AJ239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AL198),3), SUM($K239:AK239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AM198),3), SUM($K239:AL239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AN198),3), SUM($K239:AM239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AO198),3), SUM($K239:AN239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AP198),3), SUM($K239:AO239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AQ198),3), SUM($K239:AP239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AR198),3), SUM($K239:AQ239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AS198),3), SUM($K239:AR239) = 0), $I198, 0)","v":0},{"$f":"IF(AND(ROUND($I198,3) = ROUND(SUM($K198:AT198),3), SUM($K239:AS239) = 0), $I198, 0)","v":0}]
[null,null,null,null,"2006-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:L199),3), SUM($K240:K240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:M199),3), SUM($K240:L240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:N199),3), SUM($K240:M240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:O199),3), SUM($K240:N240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:P199),3), SUM($K240:O240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:Q199),3), SUM($K240:P240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:R199),3), SUM($K240:Q240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:S199),3), SUM($K240:R240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:T199),3), SUM($K240:S240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:U199),3), SUM($K240:T240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:V199),3), SUM($K240:U240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:W199),3), SUM($K240:V240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:X199),3), SUM($K240:W240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:Y199),3), SUM($K240:X240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:Z199),3), SUM($K240:Y240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AA199),3), SUM($K240:Z240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AB199),3), SUM($K240:AA240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AC199),3), SUM($K240:AB240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AD199),3), SUM($K240:AC240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AE199),3), SUM($K240:AD240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AF199),3), SUM($K240:AE240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AG199),3), SUM($K240:AF240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AH199),3), SUM($K240:AG240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AI199),3), SUM($K240:AH240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AJ199),3), SUM($K240:AI240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AK199),3), SUM($K240:AJ240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AL199),3), SUM($K240:AK240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AM199),3), SUM($K240:AL240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AN199),3), SUM($K240:AM240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AO199),3), SUM($K240:AN240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AP199),3), SUM($K240:AO240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AQ199),3), SUM($K240:AP240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AR199),3), SUM($K240:AQ240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AS199),3), SUM($K240:AR240) = 0), $I199, 0)","v":0},{"$f":"IF(AND(ROUND($I199,3) = ROUND(SUM($K199:AT199),3), SUM($K240:AS240) = 0), $I199, 0)","v":0}]
[null,null,null,null,"2007-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:L200),3), SUM($K241:K241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:M200),3), SUM($K241:L241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:N200),3), SUM($K241:M241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:O200),3), SUM($K241:N241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:P200),3), SUM($K241:O241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:Q200),3), SUM($K241:P241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:R200),3), SUM($K241:Q241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:S200),3), SUM($K241:R241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:T200),3), SUM($K241:S241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:U200),3), SUM($K241:T241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:V200),3), SUM($K241:U241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:W200),3), SUM($K241:V241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:X200),3), SUM($K241:W241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:Y200),3), SUM($K241:X241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:Z200),3), SUM($K241:Y241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AA200),3), SUM($K241:Z241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AB200),3), SUM($K241:AA241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AC200),3), SUM($K241:AB241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AD200),3), SUM($K241:AC241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AE200),3), SUM($K241:AD241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AF200),3), SUM($K241:AE241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AG200),3), SUM($K241:AF241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AH200),3), SUM($K241:AG241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AI200),3), SUM($K241:AH241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AJ200),3), SUM($K241:AI241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AK200),3), SUM($K241:AJ241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AL200),3), SUM($K241:AK241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AM200),3), SUM($K241:AL241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AN200),3), SUM($K241:AM241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AO200),3), SUM($K241:AN241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AP200),3), SUM($K241:AO241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AQ200),3), SUM($K241:AP241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AR200),3), SUM($K241:AQ241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AS200),3), SUM($K241:AR241) = 0), $I200, 0)","v":0},{"$f":"IF(AND(ROUND($I200,3) = ROUND(SUM($K200:AT200),3), SUM($K241:AS241) = 0), $I200, 0)","v":0}]
[null,null,null,null,"2008-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:L201),3), SUM($K242:K242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:M201),3), SUM($K242:L242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:N201),3), SUM($K242:M242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:O201),3), SUM($K242:N242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:P201),3), SUM($K242:O242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:Q201),3), SUM($K242:P242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:R201),3), SUM($K242:Q242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:S201),3), SUM($K242:R242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:T201),3), SUM($K242:S242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:U201),3), SUM($K242:T242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:V201),3), SUM($K242:U242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:W201),3), SUM($K242:V242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:X201),3), SUM($K242:W242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:Y201),3), SUM($K242:X242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:Z201),3), SUM($K242:Y242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AA201),3), SUM($K242:Z242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AB201),3), SUM($K242:AA242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AC201),3), SUM($K242:AB242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AD201),3), SUM($K242:AC242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AE201),3), SUM($K242:AD242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AF201),3), SUM($K242:AE242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AG201),3), SUM($K242:AF242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AH201),3), SUM($K242:AG242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AI201),3), SUM($K242:AH242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AJ201),3), SUM($K242:AI242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AK201),3), SUM($K242:AJ242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AL201),3), SUM($K242:AK242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AM201),3), SUM($K242:AL242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AN201),3), SUM($K242:AM242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AO201),3), SUM($K242:AN242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AP201),3), SUM($K242:AO242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AQ201),3), SUM($K242:AP242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AR201),3), SUM($K242:AQ242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AS201),3), SUM($K242:AR242) = 0), $I201, 0)","v":0},{"$f":"IF(AND(ROUND($I201,3) = ROUND(SUM($K201:AT201),3), SUM($K242:AS242) = 0), $I201, 0)","v":0}]
[null,null,null,null,"2009-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:L202),3), SUM($K243:K243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:M202),3), SUM($K243:L243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:N202),3), SUM($K243:M243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:O202),3), SUM($K243:N243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:P202),3), SUM($K243:O243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:Q202),3), SUM($K243:P243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:R202),3), SUM($K243:Q243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:S202),3), SUM($K243:R243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:T202),3), SUM($K243:S243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:U202),3), SUM($K243:T243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:V202),3), SUM($K243:U243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:W202),3), SUM($K243:V243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:X202),3), SUM($K243:W243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:Y202),3), SUM($K243:X243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:Z202),3), SUM($K243:Y243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AA202),3), SUM($K243:Z243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AB202),3), SUM($K243:AA243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AC202),3), SUM($K243:AB243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AD202),3), SUM($K243:AC243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AE202),3), SUM($K243:AD243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AF202),3), SUM($K243:AE243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AG202),3), SUM($K243:AF243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AH202),3), SUM($K243:AG243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AI202),3), SUM($K243:AH243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AJ202),3), SUM($K243:AI243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AK202),3), SUM($K243:AJ243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AL202),3), SUM($K243:AK243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AM202),3), SUM($K243:AL243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AN202),3), SUM($K243:AM243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AO202),3), SUM($K243:AN243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AP202),3), SUM($K243:AO243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AQ202),3), SUM($K243:AP243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AR202),3), SUM($K243:AQ243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AS202),3), SUM($K243:AR243) = 0), $I202, 0)","v":0},{"$f":"IF(AND(ROUND($I202,3) = ROUND(SUM($K202:AT202),3), SUM($K243:AS243) = 0), $I202, 0)","v":0}]
[null,null,null,null,"2010-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:L203),3), SUM($K244:K244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:M203),3), SUM($K244:L244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:N203),3), SUM($K244:M244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:O203),3), SUM($K244:N244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:P203),3), SUM($K244:O244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:Q203),3), SUM($K244:P244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:R203),3), SUM($K244:Q244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:S203),3), SUM($K244:R244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:T203),3), SUM($K244:S244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:U203),3), SUM($K244:T244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:V203),3), SUM($K244:U244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:W203),3), SUM($K244:V244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:X203),3), SUM($K244:W244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:Y203),3), SUM($K244:X244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:Z203),3), SUM($K244:Y244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AA203),3), SUM($K244:Z244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AB203),3), SUM($K244:AA244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AC203),3), SUM($K244:AB244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AD203),3), SUM($K244:AC244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AE203),3), SUM($K244:AD244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AF203),3), SUM($K244:AE244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AG203),3), SUM($K244:AF244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AH203),3), SUM($K244:AG244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AI203),3), SUM($K244:AH244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AJ203),3), SUM($K244:AI244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AK203),3), SUM($K244:AJ244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AL203),3), SUM($K244:AK244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AM203),3), SUM($K244:AL244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AN203),3), SUM($K244:AM244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AO203),3), SUM($K244:AN244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AP203),3), SUM($K244:AO244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AQ203),3), SUM($K244:AP244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AR203),3), SUM($K244:AQ244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AS203),3), SUM($K244:AR244) = 0), $I203, 0)","v":0},{"$f":"IF(AND(ROUND($I203,3) = ROUND(SUM($K203:AT203),3), SUM($K244:AS244) = 0), $I203, 0)","v":0}]
[null,null,null,null,"2011-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:L204),3), SUM($K245:K245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:M204),3), SUM($K245:L245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:N204),3), SUM($K245:M245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:O204),3), SUM($K245:N245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:P204),3), SUM($K245:O245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:Q204),3), SUM($K245:P245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:R204),3), SUM($K245:Q245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:S204),3), SUM($K245:R245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:T204),3), SUM($K245:S245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:U204),3), SUM($K245:T245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:V204),3), SUM($K245:U245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:W204),3), SUM($K245:V245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:X204),3), SUM($K245:W245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:Y204),3), SUM($K245:X245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:Z204),3), SUM($K245:Y245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AA204),3), SUM($K245:Z245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AB204),3), SUM($K245:AA245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AC204),3), SUM($K245:AB245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AD204),3), SUM($K245:AC245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AE204),3), SUM($K245:AD245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AF204),3), SUM($K245:AE245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AG204),3), SUM($K245:AF245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AH204),3), SUM($K245:AG245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AI204),3), SUM($K245:AH245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AJ204),3), SUM($K245:AI245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AK204),3), SUM($K245:AJ245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AL204),3), SUM($K245:AK245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AM204),3), SUM($K245:AL245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AN204),3), SUM($K245:AM245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AO204),3), SUM($K245:AN245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AP204),3), SUM($K245:AO245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AQ204),3), SUM($K245:AP245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AR204),3), SUM($K245:AQ245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AS204),3), SUM($K245:AR245) = 0), $I204, 0)","v":0},{"$f":"IF(AND(ROUND($I204,3) = ROUND(SUM($K204:AT204),3), SUM($K245:AS245) = 0), $I204, 0)","v":0}]
[null,null,null,null,"2012-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:L205),3), SUM($K246:K246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:M205),3), SUM($K246:L246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:N205),3), SUM($K246:M246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:O205),3), SUM($K246:N246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:P205),3), SUM($K246:O246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:Q205),3), SUM($K246:P246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:R205),3), SUM($K246:Q246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:S205),3), SUM($K246:R246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:T205),3), SUM($K246:S246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:U205),3), SUM($K246:T246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:V205),3), SUM($K246:U246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:W205),3), SUM($K246:V246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:X205),3), SUM($K246:W246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:Y205),3), SUM($K246:X246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:Z205),3), SUM($K246:Y246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AA205),3), SUM($K246:Z246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AB205),3), SUM($K246:AA246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AC205),3), SUM($K246:AB246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AD205),3), SUM($K246:AC246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AE205),3), SUM($K246:AD246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AF205),3), SUM($K246:AE246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AG205),3), SUM($K246:AF246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AH205),3), SUM($K246:AG246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AI205),3), SUM($K246:AH246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AJ205),3), SUM($K246:AI246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AK205),3), SUM($K246:AJ246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AL205),3), SUM($K246:AK246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AM205),3), SUM($K246:AL246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AN205),3), SUM($K246:AM246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AO205),3), SUM($K246:AN246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AP205),3), SUM($K246:AO246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AQ205),3), SUM($K246:AP246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AR205),3), SUM($K246:AQ246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AS205),3), SUM($K246:AR246) = 0), $I205, 0)","v":0},{"$f":"IF(AND(ROUND($I205,3) = ROUND(SUM($K205:AT205),3), SUM($K246:AS246) = 0), $I205, 0)","v":0}]
[null,null,null,null,"2013-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:L206),3), SUM($K247:K247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:M206),3), SUM($K247:L247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:N206),3), SUM($K247:M247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:O206),3), SUM($K247:N247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:P206),3), SUM($K247:O247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:Q206),3), SUM($K247:P247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:R206),3), SUM($K247:Q247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:S206),3), SUM($K247:R247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:T206),3), SUM($K247:S247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:U206),3), SUM($K247:T247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:V206),3), SUM($K247:U247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:W206),3), SUM($K247:V247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:X206),3), SUM($K247:W247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:Y206),3), SUM($K247:X247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:Z206),3), SUM($K247:Y247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AA206),3), SUM($K247:Z247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AB206),3), SUM($K247:AA247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AC206),3), SUM($K247:AB247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AD206),3), SUM($K247:AC247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AE206),3), SUM($K247:AD247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AF206),3), SUM($K247:AE247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AG206),3), SUM($K247:AF247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AH206),3), SUM($K247:AG247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AI206),3), SUM($K247:AH247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AJ206),3), SUM($K247:AI247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AK206),3), SUM($K247:AJ247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AL206),3), SUM($K247:AK247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AM206),3), SUM($K247:AL247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AN206),3), SUM($K247:AM247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AO206),3), SUM($K247:AN247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AP206),3), SUM($K247:AO247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AQ206),3), SUM($K247:AP247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AR206),3), SUM($K247:AQ247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AS206),3), SUM($K247:AR247) = 0), $I206, 0)","v":0},{"$f":"IF(AND(ROUND($I206,3) = ROUND(SUM($K206:AT206),3), SUM($K247:AS247) = 0), $I206, 0)","v":0}]
[null,null,null,null,"2014-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:L207),3), SUM($K248:K248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:M207),3), SUM($K248:L248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:N207),3), SUM($K248:M248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:O207),3), SUM($K248:N248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:P207),3), SUM($K248:O248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:Q207),3), SUM($K248:P248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:R207),3), SUM($K248:Q248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:S207),3), SUM($K248:R248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:T207),3), SUM($K248:S248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:U207),3), SUM($K248:T248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:V207),3), SUM($K248:U248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:W207),3), SUM($K248:V248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:X207),3), SUM($K248:W248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:Y207),3), SUM($K248:X248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:Z207),3), SUM($K248:Y248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AA207),3), SUM($K248:Z248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AB207),3), SUM($K248:AA248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AC207),3), SUM($K248:AB248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AD207),3), SUM($K248:AC248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AE207),3), SUM($K248:AD248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AF207),3), SUM($K248:AE248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AG207),3), SUM($K248:AF248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AH207),3), SUM($K248:AG248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AI207),3), SUM($K248:AH248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AJ207),3), SUM($K248:AI248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AK207),3), SUM($K248:AJ248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AL207),3), SUM($K248:AK248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AM207),3), SUM($K248:AL248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AN207),3), SUM($K248:AM248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AO207),3), SUM($K248:AN248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AP207),3), SUM($K248:AO248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AQ207),3), SUM($K248:AP248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AR207),3), SUM($K248:AQ248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AS207),3), SUM($K248:AR248) = 0), $I207, 0)","v":0},{"$f":"IF(AND(ROUND($I207,3) = ROUND(SUM($K207:AT207),3), SUM($K248:AS248) = 0), $I207, 0)","v":0}]
[null,null,null,null,"2015-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:L208),3), SUM($K249:K249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:M208),3), SUM($K249:L249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:N208),3), SUM($K249:M249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:O208),3), SUM($K249:N249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:P208),3), SUM($K249:O249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:Q208),3), SUM($K249:P249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:R208),3), SUM($K249:Q249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:S208),3), SUM($K249:R249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:T208),3), SUM($K249:S249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:U208),3), SUM($K249:T249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:V208),3), SUM($K249:U249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:W208),3), SUM($K249:V249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:X208),3), SUM($K249:W249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:Y208),3), SUM($K249:X249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:Z208),3), SUM($K249:Y249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AA208),3), SUM($K249:Z249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AB208),3), SUM($K249:AA249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AC208),3), SUM($K249:AB249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AD208),3), SUM($K249:AC249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AE208),3), SUM($K249:AD249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AF208),3), SUM($K249:AE249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AG208),3), SUM($K249:AF249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AH208),3), SUM($K249:AG249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AI208),3), SUM($K249:AH249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AJ208),3), SUM($K249:AI249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AK208),3), SUM($K249:AJ249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AL208),3), SUM($K249:AK249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AM208),3), SUM($K249:AL249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AN208),3), SUM($K249:AM249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AO208),3), SUM($K249:AN249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AP208),3), SUM($K249:AO249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AQ208),3), SUM($K249:AP249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AR208),3), SUM($K249:AQ249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AS208),3), SUM($K249:AR249) = 0), $I208, 0)","v":0},{"$f":"IF(AND(ROUND($I208,3) = ROUND(SUM($K208:AT208),3), SUM($K249:AS249) = 0), $I208, 0)","v":0}]
[null,null,null,null,"2016-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:L209),3), SUM($K250:K250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:M209),3), SUM($K250:L250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:N209),3), SUM($K250:M250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:O209),3), SUM($K250:N250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:P209),3), SUM($K250:O250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:Q209),3), SUM($K250:P250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:R209),3), SUM($K250:Q250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:S209),3), SUM($K250:R250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:T209),3), SUM($K250:S250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:U209),3), SUM($K250:T250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:V209),3), SUM($K250:U250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:W209),3), SUM($K250:V250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:X209),3), SUM($K250:W250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:Y209),3), SUM($K250:X250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:Z209),3), SUM($K250:Y250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AA209),3), SUM($K250:Z250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AB209),3), SUM($K250:AA250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AC209),3), SUM($K250:AB250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AD209),3), SUM($K250:AC250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AE209),3), SUM($K250:AD250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AF209),3), SUM($K250:AE250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AG209),3), SUM($K250:AF250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AH209),3), SUM($K250:AG250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AI209),3), SUM($K250:AH250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AJ209),3), SUM($K250:AI250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AK209),3), SUM($K250:AJ250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AL209),3), SUM($K250:AK250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AM209),3), SUM($K250:AL250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AN209),3), SUM($K250:AM250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AO209),3), SUM($K250:AN250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AP209),3), SUM($K250:AO250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AQ209),3), SUM($K250:AP250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AR209),3), SUM($K250:AQ250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AS209),3), SUM($K250:AR250) = 0), $I209, 0)","v":0},{"$f":"IF(AND(ROUND($I209,3) = ROUND(SUM($K209:AT209),3), SUM($K250:AS250) = 0), $I209, 0)","v":0}]
[null,null,null,null,"2017-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:L210),3), SUM($K251:K251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:M210),3), SUM($K251:L251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:N210),3), SUM($K251:M251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:O210),3), SUM($K251:N251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:P210),3), SUM($K251:O251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:Q210),3), SUM($K251:P251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:R210),3), SUM($K251:Q251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:S210),3), SUM($K251:R251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:T210),3), SUM($K251:S251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:U210),3), SUM($K251:T251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:V210),3), SUM($K251:U251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:W210),3), SUM($K251:V251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:X210),3), SUM($K251:W251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:Y210),3), SUM($K251:X251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:Z210),3), SUM($K251:Y251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AA210),3), SUM($K251:Z251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AB210),3), SUM($K251:AA251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AC210),3), SUM($K251:AB251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AD210),3), SUM($K251:AC251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AE210),3), SUM($K251:AD251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AF210),3), SUM($K251:AE251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AG210),3), SUM($K251:AF251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AH210),3), SUM($K251:AG251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AI210),3), SUM($K251:AH251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AJ210),3), SUM($K251:AI251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AK210),3), SUM($K251:AJ251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AL210),3), SUM($K251:AK251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AM210),3), SUM($K251:AL251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AN210),3), SUM($K251:AM251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AO210),3), SUM($K251:AN251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AP210),3), SUM($K251:AO251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AQ210),3), SUM($K251:AP251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AR210),3), SUM($K251:AQ251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AS210),3), SUM($K251:AR251) = 0), $I210, 0)","v":0},{"$f":"IF(AND(ROUND($I210,3) = ROUND(SUM($K210:AT210),3), SUM($K251:AS251) = 0), $I210, 0)","v":0}]
[null,null,null,null,"2018-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:L211),3), SUM($K252:K252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:M211),3), SUM($K252:L252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:N211),3), SUM($K252:M252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:O211),3), SUM($K252:N252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:P211),3), SUM($K252:O252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:Q211),3), SUM($K252:P252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:R211),3), SUM($K252:Q252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:S211),3), SUM($K252:R252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:T211),3), SUM($K252:S252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:U211),3), SUM($K252:T252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:V211),3), SUM($K252:U252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:W211),3), SUM($K252:V252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:X211),3), SUM($K252:W252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:Y211),3), SUM($K252:X252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:Z211),3), SUM($K252:Y252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AA211),3), SUM($K252:Z252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AB211),3), SUM($K252:AA252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AC211),3), SUM($K252:AB252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AD211),3), SUM($K252:AC252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AE211),3), SUM($K252:AD252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AF211),3), SUM($K252:AE252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AG211),3), SUM($K252:AF252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AH211),3), SUM($K252:AG252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AI211),3), SUM($K252:AH252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AJ211),3), SUM($K252:AI252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AK211),3), SUM($K252:AJ252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AL211),3), SUM($K252:AK252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AM211),3), SUM($K252:AL252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AN211),3), SUM($K252:AM252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AO211),3), SUM($K252:AN252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AP211),3), SUM($K252:AO252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AQ211),3), SUM($K252:AP252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AR211),3), SUM($K252:AQ252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AS211),3), SUM($K252:AR252) = 0), $I211, 0)","v":0},{"$f":"IF(AND(ROUND($I211,3) = ROUND(SUM($K211:AT211),3), SUM($K252:AS252) = 0), $I211, 0)","v":0}]
[null,null,null,null,"2019-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:L212),3), SUM($K253:K253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:M212),3), SUM($K253:L253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:N212),3), SUM($K253:M253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:O212),3), SUM($K253:N253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:P212),3), SUM($K253:O253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:Q212),3), SUM($K253:P253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:R212),3), SUM($K253:Q253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:S212),3), SUM($K253:R253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:T212),3), SUM($K253:S253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:U212),3), SUM($K253:T253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:V212),3), SUM($K253:U253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:W212),3), SUM($K253:V253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:X212),3), SUM($K253:W253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:Y212),3), SUM($K253:X253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:Z212),3), SUM($K253:Y253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AA212),3), SUM($K253:Z253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AB212),3), SUM($K253:AA253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AC212),3), SUM($K253:AB253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AD212),3), SUM($K253:AC253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AE212),3), SUM($K253:AD253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AF212),3), SUM($K253:AE253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AG212),3), SUM($K253:AF253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AH212),3), SUM($K253:AG253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AI212),3), SUM($K253:AH253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AJ212),3), SUM($K253:AI253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AK212),3), SUM($K253:AJ253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AL212),3), SUM($K253:AK253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AM212),3), SUM($K253:AL253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AN212),3), SUM($K253:AM253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AO212),3), SUM($K253:AN253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AP212),3), SUM($K253:AO253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AQ212),3), SUM($K253:AP253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AR212),3), SUM($K253:AQ253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AS212),3), SUM($K253:AR253) = 0), $I212, 0)","v":0},{"$f":"IF(AND(ROUND($I212,3) = ROUND(SUM($K212:AT212),3), SUM($K253:AS253) = 0), $I212, 0)","v":0}]
[null,null,null,null,"2020-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:L213),3), SUM($K254:K254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:M213),3), SUM($K254:L254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:N213),3), SUM($K254:M254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:O213),3), SUM($K254:N254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:P213),3), SUM($K254:O254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:Q213),3), SUM($K254:P254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:R213),3), SUM($K254:Q254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:S213),3), SUM($K254:R254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:T213),3), SUM($K254:S254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:U213),3), SUM($K254:T254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:V213),3), SUM($K254:U254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:W213),3), SUM($K254:V254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:X213),3), SUM($K254:W254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:Y213),3), SUM($K254:X254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:Z213),3), SUM($K254:Y254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AA213),3), SUM($K254:Z254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AB213),3), SUM($K254:AA254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AC213),3), SUM($K254:AB254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AD213),3), SUM($K254:AC254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AE213),3), SUM($K254:AD254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AF213),3), SUM($K254:AE254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AG213),3), SUM($K254:AF254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AH213),3), SUM($K254:AG254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AI213),3), SUM($K254:AH254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AJ213),3), SUM($K254:AI254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AK213),3), SUM($K254:AJ254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AL213),3), SUM($K254:AK254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AM213),3), SUM($K254:AL254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AN213),3), SUM($K254:AM254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AO213),3), SUM($K254:AN254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AP213),3), SUM($K254:AO254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AQ213),3), SUM($K254:AP254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AR213),3), SUM($K254:AQ254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AS213),3), SUM($K254:AR254) = 0), $I213, 0)","v":0},{"$f":"IF(AND(ROUND($I213,3) = ROUND(SUM($K213:AT213),3), SUM($K254:AS254) = 0), $I213, 0)","v":0}]
[null,null,null,null,"2021-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:L214),3), SUM($K255:K255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:M214),3), SUM($K255:L255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:N214),3), SUM($K255:M255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:O214),3), SUM($K255:N255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:P214),3), SUM($K255:O255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:Q214),3), SUM($K255:P255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:R214),3), SUM($K255:Q255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:S214),3), SUM($K255:R255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:T214),3), SUM($K255:S255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:U214),3), SUM($K255:T255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:V214),3), SUM($K255:U255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:W214),3), SUM($K255:V255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:X214),3), SUM($K255:W255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:Y214),3), SUM($K255:X255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:Z214),3), SUM($K255:Y255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AA214),3), SUM($K255:Z255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AB214),3), SUM($K255:AA255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AC214),3), SUM($K255:AB255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AD214),3), SUM($K255:AC255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AE214),3), SUM($K255:AD255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AF214),3), SUM($K255:AE255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AG214),3), SUM($K255:AF255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AH214),3), SUM($K255:AG255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AI214),3), SUM($K255:AH255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AJ214),3), SUM($K255:AI255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AK214),3), SUM($K255:AJ255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AL214),3), SUM($K255:AK255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AM214),3), SUM($K255:AL255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AN214),3), SUM($K255:AM255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AO214),3), SUM($K255:AN255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AP214),3), SUM($K255:AO255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AQ214),3), SUM($K255:AP255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AR214),3), SUM($K255:AQ255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AS214),3), SUM($K255:AR255) = 0), $I214, 0)","v":0},{"$f":"IF(AND(ROUND($I214,3) = ROUND(SUM($K214:AT214),3), SUM($K255:AS255) = 0), $I214, 0)","v":0}]
[null,null,null,null,"2022-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:L215),3), SUM($K256:K256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:M215),3), SUM($K256:L256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:N215),3), SUM($K256:M256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:O215),3), SUM($K256:N256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:P215),3), SUM($K256:O256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:Q215),3), SUM($K256:P256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:R215),3), SUM($K256:Q256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:S215),3), SUM($K256:R256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:T215),3), SUM($K256:S256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:U215),3), SUM($K256:T256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:V215),3), SUM($K256:U256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:W215),3), SUM($K256:V256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:X215),3), SUM($K256:W256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:Y215),3), SUM($K256:X256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:Z215),3), SUM($K256:Y256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AA215),3), SUM($K256:Z256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AB215),3), SUM($K256:AA256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AC215),3), SUM($K256:AB256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AD215),3), SUM($K256:AC256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AE215),3), SUM($K256:AD256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AF215),3), SUM($K256:AE256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AG215),3), SUM($K256:AF256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AH215),3), SUM($K256:AG256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AI215),3), SUM($K256:AH256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AJ215),3), SUM($K256:AI256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AK215),3), SUM($K256:AJ256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AL215),3), SUM($K256:AK256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AM215),3), SUM($K256:AL256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AN215),3), SUM($K256:AM256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AO215),3), SUM($K256:AN256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AP215),3), SUM($K256:AO256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AQ215),3), SUM($K256:AP256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AR215),3), SUM($K256:AQ256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AS215),3), SUM($K256:AR256) = 0), $I215, 0)","v":0},{"$f":"IF(AND(ROUND($I215,3) = ROUND(SUM($K215:AT215),3), SUM($K256:AS256) = 0), $I215, 0)","v":0}]
[null,null,null,null,"2023-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:L216),3), SUM($K257:K257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:M216),3), SUM($K257:L257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:N216),3), SUM($K257:M257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:O216),3), SUM($K257:N257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:P216),3), SUM($K257:O257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:Q216),3), SUM($K257:P257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:R216),3), SUM($K257:Q257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:S216),3), SUM($K257:R257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:T216),3), SUM($K257:S257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:U216),3), SUM($K257:T257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:V216),3), SUM($K257:U257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:W216),3), SUM($K257:V257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:X216),3), SUM($K257:W257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:Y216),3), SUM($K257:X257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:Z216),3), SUM($K257:Y257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AA216),3), SUM($K257:Z257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AB216),3), SUM($K257:AA257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AC216),3), SUM($K257:AB257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AD216),3), SUM($K257:AC257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AE216),3), SUM($K257:AD257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AF216),3), SUM($K257:AE257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AG216),3), SUM($K257:AF257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AH216),3), SUM($K257:AG257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AI216),3), SUM($K257:AH257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AJ216),3), SUM($K257:AI257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AK216),3), SUM($K257:AJ257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AL216),3), SUM($K257:AK257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AM216),3), SUM($K257:AL257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AN216),3), SUM($K257:AM257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AO216),3), SUM($K257:AN257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AP216),3), SUM($K257:AO257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AQ216),3), SUM($K257:AP257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AR216),3), SUM($K257:AQ257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AS216),3), SUM($K257:AR257) = 0), $I216, 0)","v":0},{"$f":"IF(AND(ROUND($I216,3) = ROUND(SUM($K216:AT216),3), SUM($K257:AS257) = 0), $I216, 0)","v":0}]
[null,null,null,null,"2024-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:L217),3), SUM($K258:K258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:M217),3), SUM($K258:L258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:N217),3), SUM($K258:M258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:O217),3), SUM($K258:N258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:P217),3), SUM($K258:O258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:Q217),3), SUM($K258:P258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:R217),3), SUM($K258:Q258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:S217),3), SUM($K258:R258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:T217),3), SUM($K258:S258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:U217),3), SUM($K258:T258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:V217),3), SUM($K258:U258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:W217),3), SUM($K258:V258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:X217),3), SUM($K258:W258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:Y217),3), SUM($K258:X258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:Z217),3), SUM($K258:Y258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AA217),3), SUM($K258:Z258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AB217),3), SUM($K258:AA258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AC217),3), SUM($K258:AB258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AD217),3), SUM($K258:AC258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AE217),3), SUM($K258:AD258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AF217),3), SUM($K258:AE258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AG217),3), SUM($K258:AF258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AH217),3), SUM($K258:AG258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AI217),3), SUM($K258:AH258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AJ217),3), SUM($K258:AI258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AK217),3), SUM($K258:AJ258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AL217),3), SUM($K258:AK258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AM217),3), SUM($K258:AL258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AN217),3), SUM($K258:AM258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AO217),3), SUM($K258:AN258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AP217),3), SUM($K258:AO258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AQ217),3), SUM($K258:AP258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AR217),3), SUM($K258:AQ258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AS217),3), SUM($K258:AR258) = 0), $I217, 0)","v":0},{"$f":"IF(AND(ROUND($I217,3) = ROUND(SUM($K217:AT217),3), SUM($K258:AS258) = 0), $I217, 0)","v":0}]
[null,null,null,null,"2025-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:L218),3), SUM($K259:K259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:M218),3), SUM($K259:L259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:N218),3), SUM($K259:M259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:O218),3), SUM($K259:N259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:P218),3), SUM($K259:O259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:Q218),3), SUM($K259:P259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:R218),3), SUM($K259:Q259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:S218),3), SUM($K259:R259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:T218),3), SUM($K259:S259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:U218),3), SUM($K259:T259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:V218),3), SUM($K259:U259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:W218),3), SUM($K259:V259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:X218),3), SUM($K259:W259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:Y218),3), SUM($K259:X259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:Z218),3), SUM($K259:Y259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AA218),3), SUM($K259:Z259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AB218),3), SUM($K259:AA259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AC218),3), SUM($K259:AB259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AD218),3), SUM($K259:AC259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AE218),3), SUM($K259:AD259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AF218),3), SUM($K259:AE259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AG218),3), SUM($K259:AF259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AH218),3), SUM($K259:AG259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AI218),3), SUM($K259:AH259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AJ218),3), SUM($K259:AI259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AK218),3), SUM($K259:AJ259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AL218),3), SUM($K259:AK259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AM218),3), SUM($K259:AL259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AN218),3), SUM($K259:AM259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AO218),3), SUM($K259:AN259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AP218),3), SUM($K259:AO259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AQ218),3), SUM($K259:AP259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AR218),3), SUM($K259:AQ259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AS218),3), SUM($K259:AR259) = 0), $I218, 0)","v":0},{"$f":"IF(AND(ROUND($I218,3) = ROUND(SUM($K218:AT218),3), SUM($K259:AS259) = 0), $I218, 0)","v":0}]
[null,null,null,null,"2026-03-31",null,"£m 18/19 prices",null,null,">",null,{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:L219),3), SUM($K260:K260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:M219),3), SUM($K260:L260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:N219),3), SUM($K260:M260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:O219),3), SUM($K260:N260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:P219),3), SUM($K260:O260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:Q219),3), SUM($K260:P260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:R219),3), SUM($K260:Q260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:S219),3), SUM($K260:R260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:T219),3), SUM($K260:S260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:U219),3), SUM($K260:T260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:V219),3), SUM($K260:U260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:W219),3), SUM($K260:V260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:X219),3), SUM($K260:W260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:Y219),3), SUM($K260:X260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:Z219),3), SUM($K260:Y260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AA219),3), SUM($K260:Z260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AB219),3), SUM($K260:AA260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AC219),3), SUM($K260:AB260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AD219),3), SUM($K260:AC260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AE219),3), SUM($K260:AD260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AF219),3), SUM($K260:AE260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AG219),3), SUM($K260:AF260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AH219),3), SUM($K260:AG260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AI219),3), SUM($K260:AH260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AJ219),3), SUM($K260:AI260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AK219),3), SUM($K260:AJ260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AL219),3), SUM($K260:AK260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AM219),3), SUM($K260:AL260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AN219),3), SUM($K260:AM260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AO219),3), SUM($K260:AN260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AP219),3), SUM($K260:AO260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AQ219),3), SUM($K260:AP260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AR219),3), SUM($K260:AQ260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AS219),3), SUM($K260:AR260) = 0), $I219, 0)","v":0},{"$f":"IF(AND(ROUND($I219,3) = ROUND(SUM($K219:AT219),3), SUM($K260:AS260) = 0), $I219, 0)","v":0}]
[null,null,null,null,"Total",null,"£m 18/19 prices",null,null,">",null,{"$f":"SUM(L225:L260)","v":0},{"$f":"SUM(M225:M260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["r",null,"RIIO opening value"]
[null,null,"Note: Cumulative values provide the opening values for the following year."]
[]
[null,null,null,null,"Cumulative net additions",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($K16:AG16)","v":762.07793037723354}]
[null,null,null,null,"Cumulative depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($K$21:$AG$21) + SUM($K220:AG220)","v":150.16639544921836}]
[null,null,null,null,"Cumulative removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($K261:AG261)","v":0}]
[]
[null,null,null,null,"Opening post-vesting RAV cost contribution",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG266- AG268","v":762.07793037723354}]
[null,null,null,null,"Opening post-vesting RAV accumulated depreciation contribution",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG267-AG268","v":150.16639544921836}]
[]
[null,"End of sheet"]

{"sheet":"Return&RAV","index":6,"n_rows":240,"n_cols":46,"rows_kept":240,"cut":false,"hidden":false,"merged":[],"read":"row_number_cap"}
["Return & RAV"]
[null,{"$f":"UserInterface!G17","v":"SHET"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,{"$f":"UserInterface!$G$10","v":"2023-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Return"]
[]
[null,null,"Return base"]
[null,null,"Note: The \"Return base\" is calculated such that the net present value of the stream of depreciation and return flowing from a RAV addition is equal to the present value of the addition itself."]
[]
[null,null,null,"Present value of closing RAV"]
[]
[null,null,null,null,"Vanilla WACC",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP210","v":2.9076427138481103E-2},{"$f":"Input!AQ210","v":2.7927426631279614E-2},{"$f":"Input!AR210","v":2.7591960342452884E-2},{"$f":"Input!AS210","v":2.735319121826519E-2},{"$f":"Input!AT210","v":2.7216825143831024E-2}]
[null,null,null,null,"Single year discount factor",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1 / (1 + AP13)","v":0.97174512371317945},{"$f":"1 / (1 + AQ13)","v":0.97283132455877419},{"$f":"1 / (1 + AR13)","v":0.97314891376411938},{"$f":"1 / (1 + AS13)","v":0.97337508516829641},{"$f":"1 / (1 + AT13)","v":0.97350430359235984}]
[]
[null,null,null,null,"Closing RAV",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP44","v":3453.7930528762045},{"$f":"AQ44","v":4313.1051595968447},{"$f":"AR44","v":4903.7140360263011},{"$f":"AS44","v":5579.6681238121155},{"$f":"AT44","v":5946.2862237129511}]
[]
[null,null,null,null,"Discounted closing RAV",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP16 * AP14","v":3356.206557446907},{"$f":"AQ16 * AQ14","v":4195.9238053718818},{"$f":"AR16 * AR14","v":4772.0439875688608},{"$f":"AS16 * AS14","v":5431.1099352264464},{"$f":"AT16 * AT14","v":5788.7352291765201}]
[]
[null,null,null,"NPV-neutral RAV return base"]
[]
[null,null,null,null,"Opening RAV (after transfers)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP41","v":3035.226633524142},{"$f":"AQ41","v":3910.0752825610493},{"$f":"AR41","v":4313.1051595968438},{"$f":"AS41","v":4903.7140360263011},{"$f":"AT41","v":5579.6681238121146}]
[null,null,null,null,"Discounted closing RAV",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP18","v":3356.206557446907},{"$f":"AQ18","v":4195.9238053718818},{"$f":"AR18","v":4772.0439875688608},{"$f":"AS18","v":5431.1099352264464},{"$f":"AT18","v":5788.7352291765201}]
[]
[null,null,null,null,"NPV-neutral RAV return base",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AP22:AP23)","v":3195.7165954855245},{"$f":"AVERAGE(AQ22:AQ23)","v":4052.9995439664654},{"$f":"AVERAGE(AR22:AR23)","v":4542.5745735828523},{"$f":"AVERAGE(AS22:AS23)","v":5167.4119856263733},{"$f":"AVERAGE(AT22:AT23)","v":5684.2016764943173}]
[]
[null,null,"Return on RAV"]
[]
[null,null,null,null,"NPV-neutral RAV return base",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP25","v":3195.7165954855245},{"$f":"AQ25","v":4052.9995439664654},{"$f":"AR25","v":4542.5745735828523},{"$f":"AS25","v":5167.4119856263733},{"$f":"AT25","v":5684.2016764943173}]
[null,null,null,null,"Vanilla WACC",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP13","v":2.9076427138481103E-2},{"$f":"AQ13","v":2.7927426631279614E-2},{"$f":"AR13","v":2.7591960342452884E-2},{"$f":"AS13","v":2.735319121826519E-2},{"$f":"AT13","v":2.7216825143831024E-2}]
[]
[null,null,null,null,"Return",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP29 * AP30","v":92.920020743869742},{"$f":"AQ29 * AQ30","v":113.1898474007332},{"$f":"AR29 * AR30","v":125.33853748693288},{"$f":"AS29 * AS30","v":141.34520814639359},{"$f":"AT29 * AT30","v":154.70592311141698}]
[]
[null,"RAV"]
[null,"Note: The RAV is presented separate pre-vesting and post-vesting balances brought together to form a combined \"Running total.\""]
[]
[null,null,"Running total"]
[]
[null,null,null,null,"Opening RAV (before transfers)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH52 - AH61","v":895.06116386930751},{"$f":"AI52 - AI61","v":949.20936281580521},1257.0090052566682,1837.0376899026739,2274.1440416216769,2543.384184249006,2664.3215894250347,2802.0572498768529,{"$f":"AP52 - AP61","v":3035.226633524142},3453.7930528762045,4313.1051595968438,4903.7140360263011,5579.6681238121146]
[null,null,null,null,"Transfers",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH53 - AH62","v":0},{"$f":"AI53 - AI62","v":0},16.431242788390254,0,0,0,0,0,0,456.28222968484471,0,0,0]
[null,null,null,null,"Opening RAV (after transfers)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH39:AH40)","v":895.06116386930751},949.20936281580521,1273.4402480450585,1837.0376899026739,2274.1440416216769,2543.384184249006,2664.3215894250347,2802.0572498768529,{"$f":"SUM(AP39:AP40)","v":3035.226633524142},{"$f":"SUM(AQ39:AQ40)","v":3910.0752825610493},{"$f":"SUM(AR39:AR40)","v":4313.1051595968438},{"$f":"SUM(AS39:AS40)","v":4903.7140360263011},{"$f":"SUM(AT39:AT40)","v":5579.6681238121146}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH55","v":110.08371168655941},{"$f":"AI55","v":367.10649927353927},639.14794995571617,537.80245411944748,389.53440376163809,254.17383320983018,278.8404425726639,381.85659995369343,{"$f":"AP55","v":578.25894190829854},{"$f":"AQ55","v":613.79936642604434},{"$f":"AR55","v":817.12142309516821},{"$f":"AS55","v":922.22387623326949},{"$f":"AT55","v":629.62224781751502}]
[null,null,null,null,"Depreciation",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH64","v":-55.935512740061682},{"$f":"-AI64","v":-59.306856832676388},-75.550508098100821,-100.69610240044442,-120.29426113430902,-133.23642803380162,-141.1047821208457,-148.6872163064042,{"$f":"-AP64","v":-159.69252255623624},{"$f":"-AQ64","v":-210.76948939024936},{"$f":"-AR64","v":-226.51254666571123},{"$f":"-AS64","v":-246.26978844745582},{"$f":"-AT64","v":-263.00414791667868}]
[null,null,null,null,"Closing RAV",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH41:AH43)","v":949.20936281580532},{"$f":"SUM(AI41:AI43)","v":1257.0090052566682},1837.0376899026739,2274.1440416216769,2543.384184249006,2664.3215894250347,2802.0572498768529,3035.2266335241425,{"$f":"SUM(AP41:AP43)","v":3453.7930528762045},{"$f":"SUM(AQ41:AQ43)","v":4313.1051595968447},{"$f":"SUM(AR41:AR43)","v":4903.7140360263011},{"$f":"SUM(AS41:AS43)","v":5579.6681238121155},{"$f":"SUM(AT41:AT43)","v":5946.2862237129511}]
[]
[null,null,"Post-vesting balance"]
[null,null,"Note: Post-vesting RAV opening balances are generated from calculations built up since vesting. Net additions (after disposals), depreciation and removals are calculated principally on the \"Depn\" sheet."]
[null,null,"Assets with non-standard depreciation policies applied or that are transferred to the RAV during the price control are also brought into the RAV here."]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward (before transfers)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Depn!AH270 + AH78+AH106+AH134+ AH162 + AH197","v":1073.7305017410922},{"$f":"AH57","v":1183.8142134276516},1550.920712701191,2212.8912769931176,2750.6937311125648,3140.2281348742031,3394.4019680840333,3673.2424106566973,{"$f":"AO57","v":4055.0990106103909},{"$f":"AP57","v":4633.3579525186897},{"$f":"AQ57","v":6011.03676804098},{"$f":"AR57","v":6828.1581911361482},{"$f":"AS57","v":7750.3820673694172}]
[null,null,null,null,"Transfers",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH191","v":0},{"$f":"AI191","v":0},22.822614336210325,0,0,0,0,0,{"$f":"AP191","v":0},{"$f":"AQ191","v":763.87944909624593},{"$f":"AR191","v":0},{"$f":"AS191","v":0},{"$f":"AT191","v":0}]
[null,null,null,null,"Opening balance brought forward (after transfers)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH52:AH53)","v":1073.7305017410922},1183.8142134276516,1573.7433270374013,2212.8912769931176,2750.6937311125648,3140.2281348742031,3394.4019680840333,3673.2424106566973,{"$f":"SUM(AP52:AP53)","v":4055.0990106103909},{"$f":"SUM(AQ52:AQ53)","v":5397.2374016149352},{"$f":"SUM(AR52:AR53)","v":6011.03676804098},{"$f":"SUM(AS52:AS53)","v":6828.1581911361482},{"$f":"SUM(AT52:AT53)","v":7750.3820673694172}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Depn!AH16 + AH81 + AH109 + AH137 + AH165","v":110.08371168655941},{"$f":"Depn!AI16 + AI81 + AI109 + AI137 + AI165","v":367.10649927353927},{"$f":"Depn!AJ16 + AJ81 + AJ109 + AJ137 + AJ165","v":639.14794995571617},{"$f":"Depn!AK16 + AK81 + AK109 + AK137 + AK165","v":537.80245411944748},{"$f":"Depn!AL16 + AL81 + AL109 + AL137 + AL165","v":389.53440376163809},{"$f":"Depn!AM16 + AM81 + AM109 + AM137 + AM165","v":254.17383320983018},{"$f":"Depn!AN16 + AN81 + AN109 + AN137 + AN165","v":278.8404425726639},{"$f":"Depn!AO16 + AO81 + AO109 + AO137 + AO165","v":381.85659995369343},{"$f":"Depn!AP16 + AP81 + AP109 + AP137 + AP165","v":578.25894190829854},{"$f":"Depn!AQ16 + AQ81 + AQ109 + AQ137 + AQ165","v":613.79936642604434},{"$f":"Depn!AR16 + AR81 + AR109 + AR137 + AR165","v":817.12142309516821},{"$f":"Depn!AS16 + AS81 + AS109 + AS137 + AS165","v":922.22387623326949},{"$f":"Depn!AT16 + AT81 + AT109 + AT137 + AT165","v":629.62224781751502}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Depn!AH261 + AH82 + AH110 + AH138","v":0},{"$f":"Depn!AI261 + AI82 + AI110 + AI138","v":0},{"$f":"Depn!AJ261 + AJ82 + AJ110 + AJ138","v":0},{"$f":"Depn!AK261 + AK82 + AK110 + AK138","v":0},{"$f":"Depn!AL261 + AL82 + AL110 + AL138","v":0},{"$f":"Depn!AM261 + AM82 + AM110 + AM138","v":0},{"$f":"Depn!AN261 + AN82 + AN110 + AN138","v":0},{"$f":"Depn!AO261 + AO82 + AO110 + AO138","v":0},{"$f":"Depn!AP261 + AP82 + AP110 + AP138","v":0},{"$f":"Depn!AQ261 + AQ82 + AQ110 + AQ138","v":0},{"$f":"Depn!AR261 + AR82 + AR110 + AR138","v":0},{"$f":"Depn!AS261 + AS82 + AS110 + AS138","v":0},{"$f":"Depn!AT261 + AT82 + AT110 + AT138","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH54 + AH55 - AH56","v":1183.8142134276516},{"$f":"AI54 + AI55 - AI56","v":1550.920712701191},2212.8912769931176,2750.6937311125648,3140.2281348742031,3394.4019680840333,3673.2424106566973,4055.0990106103909,4633.3579525186897,6011.03676804098,6828.1581911361482,7750.3820673694172,8380.0043151869322]
[]
[null,null,null,"Cumulative depreciation"]
[]
[null,null,null,null,"Opening balance brought forward (before transfers)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Depn!AH271 +AH89+AH117+AH145+AH173+AH203","v":178.66933787178468},{"$f":"AH66","v":234.60485061184636},{"$f":"AI66","v":293.91170744452273},375.85358709044363,476.54968949088806,596.84395062519707,730.08037865899871,871.18516077984441,{"$f":"AO66","v":1019.8723770862487},{"$f":"AP66","v":1179.564899642485},{"$f":"AQ66","v":1697.9316084441357},{"$f":"AR66","v":1924.4441551098469},{"$f":"AS66","v":2170.7139435573026}]
[null,null,null,null,"Transfers",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AH192","v":0},{"$f":"-AI192","v":0},6.3913715478200714,{"$f":"-AK192","v":0},0,0,0,0,{"$f":"-AP192","v":0},{"$f":"-AQ192","v":307.59721941140123},{"$f":"-AR192","v":0},{"$f":"-AS192","v":0},{"$f":"-AT192","v":0}]
[null,null,null,null,"Opening balance brought forward (after transfers)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH61:AH62)","v":178.66933787178468},234.60485061184636,300.30307899234282,375.85358709044363,476.54968949088806,596.84395062519707,730.08037865899871,871.18516077984441,{"$f":"SUM(AP61:AP62)","v":1019.8723770862487},{"$f":"SUM(AQ61:AQ62)","v":1487.1621190538863},{"$f":"SUM(AR61:AR62)","v":1697.9316084441357},{"$f":"SUM(AS61:AS62)","v":1924.4441551098469},{"$f":"SUM(AT61:AT62)","v":2170.7139435573026}]
[null,null,null,null,"Depreciation",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Depn!AH220 + AH92 + AH120 + AH148 + AH176 + AH206","v":55.935512740061682},{"$f":"Depn!AI220 + AI92 + AI120 + AI148 + AI176 + AI206","v":59.306856832676388},{"$f":"Depn!AJ220 + AJ92 + AJ120 + AJ148 + AJ176 + AJ206","v":75.550508098100821},{"$f":"Depn!AK220 + AK92 + AK120 + AK148 + AK176 + AK206","v":100.69610240044442},{"$f":"Depn!AL220 + AL92 + AL120 + AL148 + AL176 + AL206","v":120.29426113430902},{"$f":"Depn!AM220 + AM92 + AM120 + AM148 + AM176 + AM206","v":133.23642803380162},{"$f":"Depn!AN220 + AN92 + AN120 + AN148 + AN176 + AN206","v":141.1047821208457},{"$f":"Depn!AO220 + AO92 + AO120 + AO148 + AO176 + AO206","v":148.6872163064042},{"$f":"Depn!AP220 + AP92 + AP120 + AP148 + AP176 + AP206","v":159.69252255623624},{"$f":"Depn!AQ220 + AQ92 + AQ120 + AQ148 + AQ176 + AQ206","v":210.76948939024936},{"$f":"Depn!AR220 + AR92 + AR120 + AR148 + AR176 + AR206","v":226.51254666571123},{"$f":"Depn!AS220 + AS92 + AS120 + AS148 + AS176 + AS206","v":246.26978844745582},{"$f":"Depn!AT220 + AT92 + AT120 + AT148 + AT176 + AT206","v":263.00414791667868}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH56","v":0},0,0,0,0,0,0,0,{"$f":"AP56","v":0},{"$f":"AQ56","v":0},{"$f":"AR56","v":0},{"$f":"AS56","v":0},{"$f":"AT56","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH63 + AH64 - AH65","v":234.60485061184636},{"$f":"AI63 + AI64 - AI65","v":293.91170744452273},375.85358709044363,476.54968949088806,596.84395062519707,730.08037865899871,871.18516077984441,1019.8723770862487,{"$f":"AP63 + AP64 - AP65","v":1179.564899642485},{"$f":"AQ63 + AQ64 - AQ65","v":1697.9316084441357},{"$f":"AR63 + AR64 - AR65","v":1924.4441551098469},{"$f":"AS63 + AS64 - AS65","v":2170.7139435573026},{"$f":"AT63 + AT64 - AT65","v":2433.7180914739811}]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH57 - AH66","v":949.20936281580521},1257.0090052566682,1837.0376899026739,2274.1440416216769,2543.384184249006,2664.3215894250347,2802.0572498768529,3035.226633524142,3453.7930528762045,4313.1051595968438,4903.7140360263011,5579.6681238121146,5946.2862237129511]
[]
[]
[null,null,"England-Scotland Interconnector"]
[null,null,"Note: \"England-Scotland Interconnector\" calculations are kept separate due to their non-standard depreciation profile."]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z83","v":37.794470908488677},37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,{"$f":"AO83","v":37.794470908488677},{"$f":"AP83","v":37.794470908488677},{"$f":"AQ83","v":37.794470908488677},{"$f":"AR83","v":37.794470908488677},{"$f":"AS83","v":37.794470908488677}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">"]
[null,null,null,null,"Opening balance brought forward (after transfer)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z78:Z79)","v":0},37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,{"$f":"SUM(AP78:AP79)","v":37.794470908488677},{"$f":"SUM(AQ78:AQ79)","v":37.794470908488677},{"$f":"SUM(AR78:AR79)","v":37.794470908488677},{"$f":"SUM(AS78:AS79)","v":37.794470908488677},{"$f":"SUM(AT78:AT79)","v":37.794470908488677}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z723","v":37.794470908488677},{"$f":"Input!AA723","v":0},{"$f":"Input!AB723","v":0},{"$f":"Input!AC723","v":0},{"$f":"Input!AD723","v":0},{"$f":"Input!AE723","v":0},{"$f":"Input!AF723","v":0},{"$f":"Input!AG723","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">"]
[null,null,null,null,"Balance carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z80+Z81-Z82","v":37.794470908488677},37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,37.794470908488677,{"$f":"AP80+AP81-AP82","v":37.794470908488677},{"$f":"AQ80+AQ81-AQ82","v":37.794470908488677},{"$f":"AR80+AR81-AR82","v":37.794470908488677},{"$f":"AS80+AS81-AS82","v":37.794470908488677},{"$f":"AT80+AT81-AT82","v":37.794470908488677}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"England-Scotland interconnector asset life",null,"years",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z722","v":29},{"$f":"Input!AA722","v":29},{"$f":"Input!AB722","v":29},{"$f":"Input!AC722","v":29},{"$f":"Input!AD722","v":29},{"$f":"Input!AE722","v":29},{"$f":"Input!AF722","v":29},{"$f":"Input!AG722","v":17.5},{"$f":"Input!AH722","v":17.5},{"$f":"Input!AI722","v":17.5},{"$f":"Input!AJ722","v":17.5},{"$f":"Input!AK722","v":17.5},{"$f":"Input!AL722","v":17.5},{"$f":"Input!AM722","v":17.5},{"$f":"Input!AN722","v":17.5},{"$f":"Input!AO722","v":17.5},{"$f":"Input!AP722","v":17.5},{"$f":"Input!AQ722","v":17.5},{"$f":"Input!AR722","v":17.5},{"$f":"Input!AS722","v":17.5},{"$f":"Input!AT722","v":17.5}]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z94","v":1.3032576175340922},2.6065152350681844,3.9097728526022766,5.2130304701363688,6.5162880876704605,7.8195457052045523,9.122803322738644,11.282487374652282,13.44217142656592,15.601855478479559,17.761539530393197,19.921223582306837,22.080907634220477,24.240591686134117,26.400275738047757,{"$f":"AO94","v":28.559959789961397},{"$f":"AP94","v":30.719643841875037},{"$f":"AQ94","v":32.879327893788677},{"$f":"AR94","v":35.039011945702313},{"$f":"AS94","v":37.19869599761595}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">"]
[null,null,null,null,"Opening balance brought forward (after transfer)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z89:Z90)","v":0},1.3032576175340922,2.6065152350681844,3.9097728526022766,5.2130304701363688,6.5162880876704605,7.8195457052045523,9.122803322738644,11.282487374652282,13.44217142656592,15.601855478479559,17.761539530393197,19.921223582306837,22.080907634220477,24.240591686134117,26.400275738047757,{"$f":"SUM(AP89:AP90)","v":28.559959789961397},{"$f":"SUM(AQ89:AQ90)","v":30.719643841875037},{"$f":"SUM(AR89:AR90)","v":32.879327893788677},{"$f":"SUM(AS89:AS90)","v":35.039011945702313},{"$f":"SUM(AT89:AT90)","v":37.19869599761595}]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Z80+Z81)/Z87","v":1.3032576175340922},{"$f":"(AA80+AA81)/AA87","v":1.3032576175340922},{"$f":"(AB80+AB81)/AB87","v":1.3032576175340922},{"$f":"(AC80+AC81)/AC87","v":1.3032576175340922},{"$f":"(AD80+AD81)/AD87","v":1.3032576175340922},{"$f":"MIN(AE80/AE87,AD99)","v":1.3032576175340922},1.3032576175340922,2.1596840519136387,2.1596840519136387,2.1596840519136387,2.1596840519136387,2.1596840519136387,2.1596840519136387,2.1596840519136387,2.1596840519136387,2.1596840519136387,{"$f":"MIN(AP80/AP87,AO99)","v":2.1596840519136387},{"$f":"MIN(AQ80/AQ87,AP99)","v":2.1596840519136387},{"$f":"MIN(AR80/AR87,AQ99)","v":2.1596840519136387},{"$f":"MIN(AS80/AS87,AR99)","v":2.1596840519136387},{"$f":"MIN(AT80/AT87,AS99)","v":0.59577491087272705}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP82","v":0},{"$f":"AQ82","v":0},{"$f":"AR82","v":0},{"$f":"AS82","v":0},{"$f":"AT82","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z91+Z92-Z93","v":1.3032576175340922},2.6065152350681844,3.9097728526022766,5.2130304701363688,6.5162880876704605,7.8195457052045523,9.122803322738644,11.282487374652282,13.44217142656592,15.601855478479559,17.761539530393197,19.921223582306837,22.080907634220477,24.240591686134117,26.400275738047757,28.559959789961397,{"$f":"AP91+AP92-AP93","v":30.719643841875037},{"$f":"AQ91+AQ92-AQ93","v":32.879327893788677},{"$f":"AR91+AR92-AR93","v":35.039011945702313},{"$f":"AS91+AS92-AS93","v":37.19869599761595},{"$f":"AT91+AT92-AT93","v":37.794470908488677}]
[]
[null,null,null,"Net value after regulatory depreciation"]
[]
[null,null,null,null,"Included in RAV",null,"text",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(Z$4) >= YEAR($Z$4)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z83-Z94","v":36.491213290954583},35.18795567342049,33.884698055886403,32.58144043835231,31.278182820818216,29.974925203284123,28.671667585750033,26.511983533836393,24.352299481922756,22.19261543000912,20.03293137809548,17.87324732618184,15.7135632742682,13.55387922235456,11.39419517044092,9.2345111185272799,{"$f":"AP83-AP94","v":7.0748270666136399},{"$f":"AQ83-AQ94","v":4.9151430146999999},{"$f":"AR83-AR94","v":2.7554589627863635},{"$f":"AS83-AS94","v":0.59577491087272705},{"$f":"AT83-AT94","v":0}]
[]
[null,null,"Pre-BETTA connections (PLUGS)"]
[null,null,"Note: \"Pre-BETTA connections (PLUGS)\" calculations are kept separate due to their non-standard depreciation profile."]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z111","v":19.725401151442295},19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,{"$f":"AO111","v":19.725401151442295},{"$f":"AP111","v":19.725401151442295},{"$f":"AQ111","v":19.725401151442295},{"$f":"AR111","v":19.725401151442295},{"$f":"AS111","v":19.725401151442295}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">"]
[null,null,null,null,"Opening balance brought forward (after transfer)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z106:Z107)","v":0},19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,{"$f":"SUM(AH106:AH107)","v":19.725401151442295},19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,{"$f":"SUM(AP106:AP107)","v":19.725401151442295},{"$f":"SUM(AQ106:AQ107)","v":19.725401151442295},{"$f":"SUM(AR106:AR107)","v":19.725401151442295},{"$f":"SUM(AS106:AS107)","v":19.725401151442295},{"$f":"SUM(AT106:AT107)","v":19.725401151442295}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z716","v":19.725401151442295},{"$f":"Input!AA716","v":0},{"$f":"Input!AB716","v":0},{"$f":"Input!AC716","v":0},{"$f":"Input!AD716","v":0},{"$f":"Input!AE716","v":0},{"$f":"Input!AF716","v":0},{"$f":"Input!AG716","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">"]
[null,null,null,null,"Balance carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z108+Z109-Z110","v":19.725401151442295},19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,19.725401151442295,{"$f":"AP108+AP109-AP110","v":19.725401151442295},{"$f":"AQ108+AQ109-AQ110","v":19.725401151442295},{"$f":"AR108+AR109-AR110","v":19.725401151442295},{"$f":"AS108+AS109-AS110","v":19.725401151442295},{"$f":"AT108+AT109-AT110","v":19.725401151442295}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"PLUGS asset life",null,"years",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Z715","v":30},{"$f":"Input!AA715","v":30},{"$f":"Input!AB715","v":30},{"$f":"Input!AC715","v":30},{"$f":"Input!AD715","v":30},{"$f":"Input!AE715","v":30},{"$f":"Input!AF715","v":30},{"$f":"Input!AG715","v":18},{"$f":"Input!AH715","v":18},{"$f":"Input!AI715","v":18},{"$f":"Input!AJ715","v":18},{"$f":"Input!AK715","v":18},{"$f":"Input!AL715","v":18},{"$f":"Input!AM715","v":18},{"$f":"Input!AN715","v":18},{"$f":"Input!AO715","v":18},{"$f":"Input!AP715","v":18},{"$f":"Input!AQ715","v":18},{"$f":"Input!AR715","v":18},{"$f":"Input!AS715","v":18},{"$f":"Input!AT715","v":18}]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z122","v":0.65751337171474311},1.3150267434294862,1.9725401151442292,2.6300534868589724,3.2875668585737157,3.9450802302884589,4.6025936020032017,5.698449221527774,6.7943048410523463,7.8901604605769187,8.986016080101491,10.081871699626063,11.177727319150636,12.273582938675208,13.36943855819978,{"$f":"AO122","v":14.465294177724353},{"$f":"AP122","v":15.561149797248925},{"$f":"AQ122","v":16.657005416773497},{"$f":"AR122","v":17.752861036298068},{"$f":"AS122","v":18.848716655822638}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">"]
[null,null,null,null,"Opening balance brought forward (after transfer)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z117:Z118)","v":0},0.65751337171474311,1.3150267434294862,1.9725401151442292,2.6300534868589724,3.2875668585737157,3.9450802302884589,4.6025936020032017,5.698449221527774,6.7943048410523463,7.8901604605769187,8.986016080101491,10.081871699626063,11.177727319150636,12.273582938675208,13.36943855819978,{"$f":"SUM(AP117:AP118)","v":14.465294177724353},{"$f":"SUM(AQ117:AQ118)","v":15.561149797248925},{"$f":"SUM(AR117:AR118)","v":16.657005416773497},{"$f":"SUM(AS117:AS118)","v":17.752861036298068},{"$f":"SUM(AT117:AT118)","v":18.848716655822638}]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Z108+Z109)/Z115","v":0.65751337171474311},0.65751337171474311,0.65751337171474311,0.65751337171474311,0.65751337171474311,0.65751337171474311,0.65751337171474311,{"$f":"MIN(AG108/AG115,AF127)","v":1.0958556195245719},1.0958556195245719,1.0958556195245719,1.0958556195245719,1.0958556195245719,1.0958556195245719,1.0958556195245719,1.0958556195245719,1.0958556195245719,{"$f":"MIN(AP108/AP115,AO127)","v":1.0958556195245719},{"$f":"MIN(AQ108/AQ115,AP127)","v":1.0958556195245719},{"$f":"MIN(AR108/AR115,AQ127)","v":1.0958556195245719},{"$f":"MIN(AS108/AS115,AR127)","v":1.0958556195245719},{"$f":"MIN(AT108/AT115,AS127)","v":0.87668449561965645}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP110","v":0},{"$f":"AQ110","v":0},{"$f":"AR110","v":0},{"$f":"AS110","v":0},{"$f":"AT110","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z119+Z120-Z121","v":0.65751337171474311},1.3150267434294862,1.9725401151442292,2.6300534868589724,3.2875668585737157,3.9450802302884589,4.6025936020032017,5.698449221527774,6.7943048410523463,7.8901604605769187,8.986016080101491,10.081871699626063,11.177727319150636,12.273582938675208,13.36943855819978,14.465294177724353,{"$f":"AP119+AP120-AP121","v":15.561149797248925},{"$f":"AQ119+AQ120-AQ121","v":16.657005416773497},{"$f":"AR119+AR120-AR121","v":17.752861036298068},{"$f":"AS119+AS120-AS121","v":18.848716655822638},{"$f":"AT119+AT120-AT121","v":19.725401151442295}]
[]
[null,null,null,"Net value after regulatory depreciation"]
[]
[null,null,null,null,"Included in RAV",null,"text",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(Z$4) >= YEAR($Z$4)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z111-Z122","v":19.067887779727553},18.41037440801281,17.752861036298064,17.095347664583322,16.43783429286858,15.780320921153836,15.122807549439093,14.026951929914521,12.931096310389949,11.835240690865376,10.739385071340804,9.6435294518162316,8.5476738322916592,7.4518182127670869,6.3559625932425146,5.2601069737179422,{"$f":"AP111-AP122","v":4.1642513541933699},{"$f":"AQ111-AQ122","v":3.0683957346687976},{"$f":"AR111-AR122","v":1.972540115144227},{"$f":"AS111-AS122","v":0.87668449561965645},{"$f":"AT111-AT122","v":0}]
[]
[null,null,"TOI"]
[null,null,"Note: \"TOI\" calculations are kept separate due to their non-standard depreciation profile and deemed depreciation before transfer to RAV."]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC139","v":0},11.423354947728258,59.861085232377931,116.56047607274277,250.22685925420677,250.22685925420677,250.22685925420677,250.22685925420677,250.22685925420677,250.22685925420677,250.22685925420677,250.22685925420677,{"$f":"AO139","v":250.22685925420677},{"$f":"AP139","v":250.22685925420677},{"$f":"AQ139","v":250.22685925420677},{"$f":"AR139","v":250.22685925420677},{"$f":"AS139","v":250.22685925420677}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">"]
[null,null,null,null,"Opening balance brought forward (after transfer)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC134:AC135)","v":0},0,11.423354947728258,59.861085232377931,116.56047607274277,250.22685925420677,250.22685925420677,250.22685925420677,250.22685925420677,250.22685925420677,250.22685925420677,250.22685925420677,250.22685925420677,{"$f":"SUM(AP134:AP135)","v":250.22685925420677},{"$f":"SUM(AQ134:AQ135)","v":250.22685925420677},{"$f":"SUM(AR134:AR135)","v":250.22685925420677},{"$f":"SUM(AS134:AS135)","v":250.22685925420677},{"$f":"SUM(AT134:AT135)","v":250.22685925420677}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AC719","v":0},{"$f":"Input!AD719","v":11.423354947728258},{"$f":"Input!AE719","v":48.437730284649675},{"$f":"Input!AF719","v":56.699390840364835},{"$f":"Input!AG719","v":133.666383181464}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">"]
[null,null,null,null,"Balance carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC136 + AC137 - AC138","v":0},11.423354947728258,59.861085232377931,116.56047607274277,250.22685925420677,250.22685925420677,250.22685925420677,250.22685925420677,250.22685925420677,250.22685925420677,250.22685925420677,250.22685925420677,250.22685925420677,{"$f":"AP136 + AP137 - AP138","v":250.22685925420677},{"$f":"AQ136 + AQ137 - AQ138","v":250.22685925420677},{"$f":"AR136 + AR137 - AR138","v":250.22685925420677},{"$f":"AS136 + AS137 - AS138","v":250.22685925420677},{"$f":"AT136 + AT137 - AT138","v":250.22685925420677}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"TOI asset life",null,"years",null,{"$f":"Input!I718","v":20}]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC150","v":0},0,0.72211656355849152,5.3925939526150026,11.220617756252143,23.731960718962483,36.24330368167282,48.754646644383158,61.265989607093495,73.777332569803832,86.288675532514176,98.800018495224521,{"$f":"AO150","v":111.31136145793486},{"$f":"AP150","v":123.82270442064521},{"$f":"AQ150","v":136.33404738335554},{"$f":"AR150","v":148.84539034606587},{"$f":"AS150","v":161.3567333087762}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">"]
[null,null,null,null,"Opening balance brought forward (after transfer)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC145:AC146)","v":0},0,0,0.72211656355849152,5.3925939526150026,11.220617756252143,23.731960718962483,36.24330368167282,48.754646644383158,61.265989607093495,73.777332569803832,86.288675532514176,98.800018495224521,{"$f":"SUM(AP145:AP146)","v":111.31136145793486},{"$f":"SUM(AQ145:AQ146)","v":123.82270442064521},{"$f":"SUM(AR145:AR146)","v":136.33404738335554},{"$f":"SUM(AS145:AS146)","v":148.84539034606587},{"$f":"SUM(AT145:AT146)","v":161.3567333087762}]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AD720","v":0},{"$f":"Input!AE720","v":0.72211656355849152},{"$f":"Input!AF720","v":4.6704773890565114},{"$f":"AG134 / $I143","v":5.828023803637139},{"$f":"AH134 / $I143","v":12.511342962710339},12.511342962710339,12.511342962710339,12.511342962710339,12.511342962710339,12.511342962710339,12.511342962710339,12.511342962710339,{"$f":"AP134 / $I143","v":12.511342962710339},{"$f":"AQ134 / $I143","v":12.511342962710339},{"$f":"AR134 / $I143","v":12.511342962710339},{"$f":"AS134 / $I143","v":12.511342962710339},{"$f":"AT134 / $I143","v":12.511342962710339}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD138","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP138","v":0},{"$f":"AQ138","v":0},{"$f":"AR138","v":0},{"$f":"AS138","v":0},{"$f":"AT138","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC147 + AC148 - AC149","v":0},0,0.72211656355849152,5.3925939526150026,11.220617756252143,23.731960718962483,36.24330368167282,48.754646644383158,61.265989607093495,73.777332569803832,86.288675532514176,98.800018495224521,111.31136145793486,{"$f":"AP147 + AP148 - AP149","v":123.82270442064521},{"$f":"AQ147 + AQ148 - AQ149","v":136.33404738335554},{"$f":"AR147 + AR148 - AR149","v":148.84539034606587},{"$f":"AS147 + AS148 - AS149","v":161.3567333087762},{"$f":"AT147 + AT148 - AT149","v":173.86807627148653}]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Included in RAV",null,"text",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(AC$4) >= YEAR($AG$4)","v":false},false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC139 - AC150","v":0},11.423354947728258,59.138968668819437,111.16788212012777,239.00624149795462,226.49489853524429,213.98355557253396,201.4722126098236,188.96086964711327,176.44952668440294,163.93818372169261,151.42684075898225,138.91549779627189,{"$f":"AP139 - AP150","v":126.40415483356156},{"$f":"AQ139 - AQ150","v":113.89281187085123},{"$f":"AR139 - AR150","v":101.3814689081409},{"$f":"AS139 - AS150","v":88.870125945430573},{"$f":"AT139 - AT150","v":76.358782982720243}]
[]
[null,null,"Retrospective addition of logged-up and security costs"]
[null,null,"Note: Retrospective logged-up and security cost calculations are kept separate due to their non-standard depreciation profile and deemed depreciation before transfer to RAV."]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y167","v":0},0,0,0,0.26380813802966363,0.33961593743670837,1.5184972774950931,3.9058400497209811,3.9058400497209811,3.9058400497209811,3.9058400497209811,3.9058400497209811,3.9058400497209811,3.9058400497209811,3.9058400497209811,3.9058400497209811,{"$f":"AO167","v":3.9058400497209811},{"$f":"AP167","v":3.9058400497209811},{"$f":"AQ167","v":3.9058400497209811},{"$f":"AR167","v":3.9058400497209811},{"$f":"AS167","v":3.9058400497209811}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">"]
[null,null,null,null,"Opening balance brought forward (after transfer)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y162:Y163)","v":0},{"$f":"SUM(Z162:Z163)","v":0},{"$f":"SUM(AA162:AA163)","v":0},{"$f":"SUM(AB162:AB163)","v":0},{"$f":"SUM(AC162:AC163)","v":0},{"$f":"SUM(AD162:AD163)","v":0.26380813802966363},0.33961593743670837,1.5184972774950931,3.9058400497209811,3.9058400497209811,3.9058400497209811,3.9058400497209811,3.9058400497209811,3.9058400497209811,3.9058400497209811,3.9058400497209811,3.9058400497209811,{"$f":"SUM(AP162:AP163)","v":3.9058400497209811},{"$f":"SUM(AQ162:AQ163)","v":3.9058400497209811},{"$f":"SUM(AR162:AR163)","v":3.9058400497209811},{"$f":"SUM(AS162:AS163)","v":3.9058400497209811},{"$f":"SUM(AT162:AT163)","v":3.9058400497209811}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y727 + Input!Y729","v":0},{"$f":"Input!Z727 + Input!Z729","v":0},{"$f":"Input!AA727 + Input!AA729","v":0},{"$f":"Input!AB727 + Input!AB729","v":0},{"$f":"Input!AC727 + Input!AC729","v":0.26380813802966363},{"$f":"Input!AD727 + Input!AD729","v":7.5807799407044713E-2},{"$f":"Input!AE727 + Input!AE729","v":1.1788813400583849},{"$f":"Input!AF727 + Input!AF729","v":2.387342772225888},{"$f":"Input!AG727 + Input!AG729","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">"]
[null,null,null,null,"Balance carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y164 + Y165 - Y166","v":0},{"$f":"Z164 + Z165 - Z166","v":0},{"$f":"AA164 + AA165 - AA166","v":0},{"$f":"AB164 + AB165 - AB166","v":0},{"$f":"AC164 + AC165 - AC166","v":0.26380813802966363},{"$f":"AD164 + AD165 - AD166","v":0.33961593743670837},1.5184972774950931,3.9058400497209811,3.9058400497209811,3.9058400497209811,3.9058400497209811,3.9058400497209811,3.9058400497209811,3.9058400497209811,3.9058400497209811,3.9058400497209811,3.9058400497209811,{"$f":"AP164 + AP165 - AP166","v":3.9058400497209811},{"$f":"AQ164 + AQ165 - AQ166","v":3.9058400497209811},{"$f":"AR164 + AR165 - AR166","v":3.9058400497209811},{"$f":"AS164 + AS165 - AS166","v":3.9058400497209811},{"$f":"AT164 + AT165 - AT166","v":3.9058400497209811}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"Logged-up items and secturity costs asset life",null,"years",null,{"$f":"Input!I725","v":20},">"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y178","v":0},0,0,0,0,1.3190406901483182E-2,3.0171203773318601E-2,0.10609606764807325,0.30138807013412228,0.49668007262017133,0.69197207510622039,0.88726407759226944,1.0825560800783185,1.2778480825643674,1.4731400850504164,1.6684320875364653,{"$f":"AO178","v":1.8637240900225143},{"$f":"AP178","v":2.0590160925085632},{"$f":"AQ178","v":2.2543080949946122},{"$f":"AR178","v":2.4496000974806611},{"$f":"AS178","v":2.64489209996671}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">"]
[null,null,null,null,"Opening balance brought forward (after transfer)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y173:Y174)","v":0},{"$f":"SUM(Z173:Z174)","v":0},{"$f":"SUM(AA173:AA174)","v":0},{"$f":"SUM(AB173:AB174)","v":0},{"$f":"SUM(AC173:AC174)","v":0},{"$f":"SUM(AD173:AD174)","v":0},1.3190406901483182E-2,3.0171203773318601E-2,0.10609606764807325,0.30138807013412228,0.49668007262017133,0.69197207510622039,0.88726407759226944,1.0825560800783185,1.2778480825643674,1.4731400850504164,1.6684320875364653,{"$f":"SUM(AP173:AP174)","v":1.8637240900225143},{"$f":"SUM(AQ173:AQ174)","v":2.0590160925085632},{"$f":"SUM(AR173:AR174)","v":2.2543080949946122},{"$f":"SUM(AS173:AS174)","v":2.4496000974806611},{"$f":"SUM(AT173:AT174)","v":2.64489209996671}]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Z162 / $I$171, Y183)","v":0},{"$f":"MIN(AA162 / $I$171, Z183)","v":0},0,0,1.3190406901483182E-2,1.6980796871835419E-2,7.5924863874754653E-2,0.19529200248604905,0.19529200248604905,0.19529200248604905,0.19529200248604905,0.19529200248604905,0.19529200248604905,0.19529200248604905,0.19529200248604905,0.19529200248604905,{"$f":"MIN(AP162 / $I$171, AO183)","v":0.19529200248604905},{"$f":"MIN(AQ162 / $I$171, AP183)","v":0.19529200248604905},{"$f":"MIN(AR162 / $I$171, AQ183)","v":0.19529200248604905},{"$f":"MIN(AS162 / $I$171, AR183)","v":0.19529200248604905},{"$f":"MIN(AT162 / $I$171, AS183)","v":0.19529200248604905}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z166","v":0},{"$f":"AA166","v":0},{"$f":"AB166","v":0},{"$f":"AC166","v":0},{"$f":"AD166","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP166","v":0},{"$f":"AQ166","v":0},{"$f":"AR166","v":0},{"$f":"AS166","v":0},{"$f":"AT166","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y175 + Y176 - Y177","v":0},{"$f":"Z175 + Z176 - Z177","v":0},{"$f":"AA175 + AA176 - AA177","v":0},{"$f":"AB175 + AB176 - AB177","v":0},{"$f":"AC175 + AC176 - AC177","v":0},{"$f":"AD175 + AD176 - AD177","v":1.3190406901483182E-2},3.0171203773318601E-2,0.10609606764807325,0.30138807013412228,0.49668007262017133,0.69197207510622039,0.88726407759226944,1.0825560800783185,1.2778480825643674,1.4731400850504164,1.6684320875364653,1.8637240900225143,{"$f":"AP175 + AP176 - AP177","v":2.0590160925085632},{"$f":"AQ175 + AQ176 - AQ177","v":2.2543080949946122},{"$f":"AR175 + AR176 - AR177","v":2.4496000974806611},{"$f":"AS175 + AS176 - AS177","v":2.64489209996671},{"$f":"AT175 + AT176 - AT177","v":2.840184102452759}]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Included in RAV",null,"text",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(Y$4) >= YEAR($AG$4)","v":false},{"$f":"YEAR(Z$4) >= YEAR($AG$4)","v":false},{"$f":"YEAR(AA$4) >= YEAR($AG$4)","v":false},{"$f":"YEAR(AB$4) >= YEAR($AG$4)","v":false},{"$f":"YEAR(AC$4) >= YEAR($AG$4)","v":false},{"$f":"YEAR(AD$4) >= YEAR($AG$4)","v":false},false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y167 - Y178","v":0},{"$f":"Z167 - Z178","v":0},{"$f":"AA167 - AA178","v":0},{"$f":"AB167 - AB178","v":0},{"$f":"AC167 - AC178","v":0.26380813802966363},{"$f":"AD167 - AD178","v":0.32642553053522516},1.4883260737217745,3.7997439820729078,3.6044519795868588,3.4091599771008099,3.2138679746147609,3.0185759721287115,2.8232839696426626,2.6279919671566137,2.4326999646705647,2.2374079621845158,2.0421159596984668,{"$f":"AP167 - AP178","v":1.8468239572124179},{"$f":"AQ167 - AQ178","v":1.6515319547263689},{"$f":"AR167 - AR178","v":1.45623995224032},{"$f":"AS167 - AS178","v":1.260947949754271},{"$f":"AT167 - AT178","v":1.0656559472682221}]
[]
[null,null,"TIRG transferred to RAV"]
[null,null,"Note: TIRG assets are transferred to the RAV during the price control. "]
[null,null,"TIRG assets transferred are depreciated over the remaining 15 years of their asset life on transfer, adjusted for deemed depreciation between commissioning and transfer."]
[]
[null,null,null,"Transfer"]
[]
[null,null,null,null,"Cost transferred to RAV",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NonCore!AJ11","v":22.822614336210325},{"$f":"NonCore!AK11","v":0},{"$f":"NonCore!AL11","v":0},{"$f":"NonCore!AM11","v":0},{"$f":"NonCore!AN11","v":0},{"$f":"NonCore!AO11","v":0},{"$f":"NonCore!AP11","v":0},{"$f":"NonCore!AQ11","v":763.87944909624593},{"$f":"NonCore!AR11","v":0},{"$f":"NonCore!AS11","v":0},{"$f":"NonCore!AT11","v":0}]
[null,null,null,null,"Accumulated depreciation transferred to RAV",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-NonCore!AJ13","v":-6.3913715478200714},{"$f":"-NonCore!AK13","v":0},{"$f":"-NonCore!AL13","v":0},{"$f":"-NonCore!AM13","v":0},{"$f":"-NonCore!AN13","v":0},{"$f":"-NonCore!AO13","v":0},{"$f":"-NonCore!AP13","v":0},{"$f":"-NonCore!AQ13","v":-307.59721941140123},{"$f":"-NonCore!AR13","v":0},{"$f":"-NonCore!AS13","v":0},{"$f":"-NonCore!AT13","v":0}]
[null,null,null,null,"Net transfer",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ191:AJ192)","v":16.431242788390254},0,0,0,0,0,{"$f":"SUM(AP191:AP192)","v":0},{"$f":"SUM(AQ191:AQ192)","v":456.28222968484471},{"$f":"SUM(AR191:AR192)","v":0},{"$f":"SUM(AS191:AS192)","v":0},{"$f":"SUM(AT191:AT192)","v":0}]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ199","v":16.431242788390254},16.431242788390254,16.431242788390254,16.431242788390254,16.431242788390254,16.431242788390254,16.431242788390254,472.71347247323496,472.71347247323496,472.71347247323496]
[null,null,null,null,"Net transfer",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ193","v":16.431242788390254},0,0,0,0,0,0,456.28222968484471,0,0,0]
[null,null,null,null,"Opening balance brought forward (after transfer)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ197:AJ198)","v":16.431242788390254},16.431242788390254,16.431242788390254,16.431242788390254,16.431242788390254,16.431242788390254,{"$f":"SUM(AP197:AP198)","v":16.431242788390254},{"$f":"SUM(AQ197:AQ198)","v":472.71347247323496},{"$f":"SUM(AR197:AR198)","v":472.71347247323496},{"$f":"SUM(AS197:AS198)","v":472.71347247323496},{"$f":"SUM(AT197:AT198)","v":472.71347247323496}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ207","v":1.0954161858926836},2.1908323717853673,3.2862485576780509,4.3816647435707345,5.4770809294634182,6.5724971153561018,7.6679133012487855,43.861962539821832,80.056011778394875,116.25006101696792]
[null,null,null,null,"Transfer",null,"£m 18/19 prices"]
[null,null,null,null,"Opening balance brought forward (after transfer)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ203:AJ204)","v":0},1.0954161858926836,2.1908323717853673,3.2862485576780509,4.3816647435707345,5.4770809294634182,{"$f":"SUM(AP203:AP204)","v":6.5724971153561018},{"$f":"SUM(AQ203:AQ204)","v":7.6679133012487855},{"$f":"SUM(AR203:AR204)","v":43.861962539821832},{"$f":"SUM(AS203:AS204)","v":80.056011778394875},{"$f":"SUM(AT203:AT204)","v":116.25006101696792}]
[null,null,null,null,"TIRG depreciation in RAV",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ238","v":1.0954161858926836},1.0954161858926836,1.0954161858926836,1.0954161858926836,1.0954161858926836,1.0954161858926836,1.0954161858926836,36.194049238573044,36.194049238573044,36.194049238573044,36.194049238573044]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ205 + AJ206","v":1.0954161858926836},2.1908323717853673,3.2862485576780509,4.3816647435707345,5.4770809294634182,6.5724971153561018,7.6679133012487855,43.861962539821832,80.056011778394875,116.25006101696792,152.44411025554098]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Included in RAV",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(AJ$4) >= YEAR($AJ$4)","v":true},true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ199 - AJ207","v":15.335826602497569},14.240410416604886,13.144994230712204,12.049578044819519,10.954161858926835,9.8587456730341518,8.7633294871414691,428.85150993341313,392.6574606948401,356.46341145626707,320.26936221769398]
[]
[null,null,null,"Annual depreciation calculation"]
[]
[null,null,null,null,"TIRG asset life",null,{"$f":"Input!G734","v":"years"},null,{"$f":"Input!I734","v":20}]
[null,null,null,null,"Less years from TIRG commissioning to RAV transfer",null,{"$f":"Input!G735","v":"years"},null,{"$f":"-Input!I735","v":-5}]
[null,null,null,null,"TIRG asset life remaining on transfer to RAV",null,"years",null,{"$f":"SUM(I216:I217)","v":15}]
[]
[null,null,null,null,"Beauly Denny depreciation (SHET only):"]
[null,null,null,null,"TIRG asset life",null,"years",null,{"$f":"IF(I222 = \"NA\", \"NA\", I216)","v":20}]
[null,null,null,null,"Less years from TIRG commissioning to RAV transfer",null,"years",null,{"$f":"IF(Input!I736 = \"NA\", \"NA\", - Input!I736)","v":-7}]
[null,null,null,null,"TIRG asset life remaining on transfer to RAV",null,"years",null,{"$f":"SUM(I221:I222)","v":13}]
[null,null,null,null,"Beauly Denny transfer year",null,"year ending",null,{"$f":"IF(I222 = \"NA\", \"NA\", INDEX(NonCore!$Y$4:$AT$4, MATCH(TRUE, NonCore!$Y$656:$AT$656 < 0, 0)))","v":"2023-03-31"}]
[]
[null,null,null,null,"Transfer year:",null,null,"Asset life:","Annual net transfer:"]
[null,null,null,null,"2016-03-31",null,"£m 18/19 prices",{"$f":"IF($E227 = $I$224, $I$223, $I$218)","v":15},{"$f":"INDEX('Return&RAV'!$AJ$198:$AT$198, MATCH($E227, 'Return&RAV'!$AJ$4:$AT$4, 0))","v":16.431242788390254},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I227 / $H227","v":1.0954161858926836},{"$f":"$AJ227 * ((YEAR(AK$4) - YEAR($E227)) < $H227)","v":1.0954161858926836},1.0954161858926836,1.0954161858926836,1.0954161858926836,1.0954161858926836,1.0954161858926836,1.0954161858926836,1.0954161858926836,1.0954161858926836,1.0954161858926836]
[null,null,null,null,"2017-03-31",null,"£m 18/19 prices",15,{"$f":"INDEX('Return&RAV'!$AJ$198:$AT$198, MATCH($E228, 'Return&RAV'!$AJ$4:$AT$4, 0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I228 / $H228","v":0},{"$f":"$AK228 * ((YEAR(AL$4) - YEAR($E228)) < $H228)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,"2018-03-31",null,"£m 18/19 prices",15,{"$f":"INDEX('Return&RAV'!$AJ$198:$AT$198, MATCH($E229, 'Return&RAV'!$AJ$4:$AT$4, 0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I229 / $H229","v":0},{"$f":"$AL229 * ((YEAR(AM$4) - YEAR($E229)) < $H229)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"2019-03-31",null,"£m 18/19 prices",15,{"$f":"INDEX('Return&RAV'!$AJ$198:$AT$198, MATCH($E230, 'Return&RAV'!$AJ$4:$AT$4, 0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I230 / $H230","v":0},{"$f":"$AM230 * ((YEAR(AN$4) - YEAR($E230)) < $H230)","v":0},0,0,0,0,0,0]
[null,null,null,null,"2020-03-31",null,"£m 18/19 prices",15,{"$f":"INDEX('Return&RAV'!$AJ$198:$AT$198, MATCH($E231, 'Return&RAV'!$AJ$4:$AT$4, 0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I231 / $H231","v":0},{"$f":"$AN231 * ((YEAR(AO$4) - YEAR($E231)) < $H231)","v":0},0,0,0,0,0]
[null,null,null,null,"2021-03-31",null,"£m 18/19 prices",15,{"$f":"INDEX('Return&RAV'!$AJ$198:$AT$198, MATCH($E232, 'Return&RAV'!$AJ$4:$AT$4, 0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I232 / $H232","v":0},{"$f":"$AO232 * ((YEAR(AP$4) - YEAR($E232)) < $H232)","v":0},{"$f":"$AO232 * ((YEAR(AQ$4) - YEAR($E232)) < $H232)","v":0},{"$f":"$AO232 * ((YEAR(AR$4) - YEAR($E232)) < $H232)","v":0},{"$f":"$AO232 * ((YEAR(AS$4) - YEAR($E232)) < $H232)","v":0},{"$f":"$AO232 * ((YEAR(AT$4) - YEAR($E232)) < $H232)","v":0}]
[null,null,null,null,"2022-03-31",null,"£m 18/19 prices",15,{"$f":"INDEX('Return&RAV'!$AJ$198:$AT$198, MATCH($E233, 'Return&RAV'!$AJ$4:$AT$4, 0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I233 / $H233","v":0},{"$f":"$AP233 * ((YEAR(AQ$4) - YEAR($E233)) < $H233)","v":0},{"$f":"$AP233 * ((YEAR(AR$4) - YEAR($E233)) < $H233)","v":0},{"$f":"$AP233 * ((YEAR(AS$4) - YEAR($E233)) < $H233)","v":0},{"$f":"$AP233 * ((YEAR(AT$4) - YEAR($E233)) < $H233)","v":0}]
[null,null,null,null,"2023-03-31",null,"£m 18/19 prices",{"$f":"IF($E234 = $I$224, $I$223, $I$218)","v":13},{"$f":"INDEX('Return&RAV'!$AJ$198:$AT$198, MATCH($E234, 'Return&RAV'!$AJ$4:$AT$4, 0))","v":456.28222968484471},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I234 / $H234","v":35.098633052680363},{"$f":"$AQ234 * ((YEAR(AR$4) - YEAR($E234)) < $H234)","v":35.098633052680363},{"$f":"$AQ234 * ((YEAR(AS$4) - YEAR($E234)) < $H234)","v":35.098633052680363},{"$f":"$AQ234 * ((YEAR(AT$4) - YEAR($E234)) < $H234)","v":35.098633052680363}]
[null,null,null,null,"2024-03-31",null,"£m 18/19 prices",{"$f":"IF($E235 = $I$224, $I$223, $I$218)","v":15},{"$f":"INDEX('Return&RAV'!$AJ$198:$AT$198, MATCH($E235, 'Return&RAV'!$AJ$4:$AT$4, 0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I235 / $H235","v":0},{"$f":"$AR235 * ((YEAR(AS$4) - YEAR($E235)) < $H235)","v":0},{"$f":"$AR235 * ((YEAR(AT$4) - YEAR($E235)) < $H235)","v":0}]
[null,null,null,null,"2025-03-31",null,"£m 18/19 prices",15,{"$f":"INDEX('Return&RAV'!$AJ$198:$AT$198, MATCH($E236, 'Return&RAV'!$AJ$4:$AT$4, 0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I236 / $H236","v":0},{"$f":"$AS236 * ((YEAR(AT$4) - YEAR($E236)) < $H236)","v":0}]
[null,null,null,null,"2026-03-31",null,"£m 18/19 prices",15,{"$f":"INDEX('Return&RAV'!$AJ$198:$AT$198, MATCH($E237, 'Return&RAV'!$AJ$4:$AT$4, 0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I237 / $H237","v":0}]
[null,null,null,null,"Total depreciation in year",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ227:AJ237)","v":1.0954161858926836},1.0954161858926836,1.0954161858926836,1.0954161858926836,1.0954161858926836,1.0954161858926836,1.0954161858926836,36.194049238573044,36.194049238573044,36.194049238573044,36.194049238573044]
[]
[null,"End of sheet"]

{"sheet":"TaxPools","index":7,"n_rows":102,"n_cols":46,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
["Tax Pools"]
[null,{"$f":"UserInterface!G17","v":"SHET"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,{"$f":"UserInterface!$G$10","v":"2023-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Tax pool additions"]
[null,"Note: Actual totex is combined with other expenditure and allocated to tax pools. Each cost sub-category can have its own percentage split between each pool."]
[]
[null,null,"Expenditure categories allocated to tax pools"]
[]
[null,null,null,"Actual totex"]
[]
[null,null,null,null,"Load related capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AP76","v":441.00412605105521},{"$f":"Totex!AQ76","v":428.55335339821448},{"$f":"Totex!AR76","v":661.91443653979422},{"$f":"Totex!AS76","v":785.0253563066251},{"$f":"Totex!AT76","v":512.08036430667005}]
[null,null,null,null,"Asset replacement capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AP77","v":113.98778395984239},{"$f":"Totex!AQ77","v":159.41777232042662},{"$f":"Totex!AR77","v":179.24976159784001},{"$f":"Totex!AS77","v":170.96413055956572},{"$f":"Totex!AT77","v":134.52636650471908}]
[null,null,null,null,"Other capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AP78","v":2.4807054001454309},{"$f":"Totex!AQ78","v":3.4693939555291262},{"$f":"Totex!AR78","v":3.900995669213092},{"$f":"Totex!AS78","v":3.7206762617623714},{"$f":"Totex!AT78","v":2.927684636520075}]
[null,null,null,null,"Network operating costs (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AP79","v":24.975412187319236},{"$f":"Totex!AQ79","v":38.699072684719383},{"$f":"Totex!AR79","v":39.540124149776432},{"$f":"Totex!AS79","v":42.22965115055419},{"$f":"Totex!AT79","v":24.170842621289626}]
[null,null,null,null,"Indirects (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AP80","v":87.167201262553505},{"$f":"Totex!AQ80","v":86.108428131471186},{"$f":"Totex!AR80","v":123.26446542290017},{"$f":"Totex!AS80","v":132.36451814873459},{"$f":"Totex!AT80","v":114.55191256914856}]
[null,null,null,null,"Non-operational capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AP81","v":10.466899957780861},{"$f":"Totex!AQ81","v":14.63849735826112},{"$f":"Totex!AR81","v":16.459564849173994},{"$f":"Totex!AS81","v":15.698738836491321},{"$f":"Totex!AT81","v":12.35285020002422}]
[null,null,null,null,"Actual totex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP13:AP18)","v":680.08212881869656},{"$f":"SUM(AQ13:AQ18)","v":730.88651784862191},{"$f":"SUM(AR13:AR18)","v":1024.3293482286981},{"$f":"SUM(AS13:AS18)","v":1150.0030712637335},{"$f":"SUM(AT13:AT18)","v":800.61002083837161}]
[]
[null,null,null,"Non-totex items"]
[]
[null,null,null,null,"Pass-through expenditure and \"Other revenue associated costs\"",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Input!AP111, Input!AP142)","v":42.197510984102976},{"$f":"SUM(Input!AQ111, Input!AQ142)","v":41.001585632591016},{"$f":"SUM(Input!AR111, Input!AR142)","v":43.552664877731772},{"$f":"SUM(Input!AS111, Input!AS142)","v":45.005763606472343},{"$f":"SUM(Input!AT111, Input!AT142)","v":43.503911895404357}]
[]
[null,null,"Tax pool allocation"]
[]
[null,null,null,null,"Allocation to \"General\" tax pool",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP259","v":1.6386414329529777E-2},{"$f":"Input!AQ259","v":1.2840998843518329E-2},{"$f":"Input!AR259","v":1.5856458290434024E-2},{"$f":"Input!AS259","v":1.3801707631427604E-3},{"$f":"Input!AT259","v":4.5906771193481889E-3}]
[null,null,null,null,"Allocation to \"Special Rate\" tax pool",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP260","v":0.82201579868933483},{"$f":"Input!AQ260","v":0.81781952841697658},{"$f":"Input!AR260","v":0.81641938137376446},{"$f":"Input!AS260","v":0.82113209529297837},{"$f":"Input!AT260","v":0.79735010570427689}]
[null,null,null,null,"Allocation to \"Structures and Buildings\" tax pool",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP261","v":5.3677359626840213E-2},{"$f":"Input!AQ261","v":5.509753690255105E-2},{"$f":"Input!AR261","v":6.0076387904818222E-2},{"$f":"Input!AS261","v":7.728768960323136E-2},{"$f":"Input!AT261","v":6.4175987663201539E-2}]
[null,null,null,null,"Allocation to \"Deferred Revenue\" tax pool",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP262","v":5.9291328264152263E-4},{"$f":"Input!AQ262","v":3.1797687272045247E-4},{"$f":"Input!AR262","v":3.8633369561034384E-4},{"$f":"Input!AS262","v":3.1941723485606191E-4},{"$f":"Input!AT262","v":4.8048187013920548E-4}]
[null,null,null,null,"Allocation to \"Revenue\" tax pool",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP263","v":9.01E-2},{"$f":"Input!AQ263","v":9.6000000000000016E-2},{"$f":"Input!AR263","v":9.0099999999999972E-2},{"$f":"Input!AS263","v":8.4199999999999983E-2},{"$f":"Input!AT263","v":0.11880000000000002}]
[null,null,null,null,"Allocation to \"Non Qualifying\" tax pool",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP264","v":1.7227514071653804E-2},{"$f":"Input!AQ264","v":1.7923958964233565E-2},{"$f":"Input!AR264","v":1.7161438735372847E-2},{"$f":"Input!AS264","v":1.5680627105791045E-2},{"$f":"Input!AT264","v":1.4602747643034075E-2}]
[null,null,null,null,"Allocation check",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP27:AP32)","v":1.0000000000000002},{"$f":"SUM(AQ27:AQ32)","v":1},{"$f":"SUM(AR27:AR32)","v":0.99999999999999978},{"$f":"SUM(AS27:AS32)","v":0.99999999999999956},{"$f":"SUM(AT27:AT32)","v":0.99999999999999989}]
[]
[null,null,null,null,"General pool additions",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP27*AP$19","v":11.144107540931804},9.3853129304372924,16.24223558585582,1.5872006164825854,3.6753421041835894]
[null,null,null,null,"Special Rate pool additions",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,559.03825429524397,597.73326735328612,836.28233280386507,944.3044315001498,638.36648474337892]
[null,null,null,null,"Structures and Buildings pool additions",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.505013004388246,40.270046888741483,61.538007266476889,88.881080414594194,51.379938820358866]
[null,null,null,null,"Deferred revenue pool additions",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40322972746372826,0.23240500925904595,0.39573294262332775,0.36733080109904048,0.38467860006460908]
[null,null,null,null,"Revenue pool additions",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP31*AP$19) +AP23","v":103.47291079066753},{"$f":"AQ31*AQ$19 +AQ23","v":111.16669134605873},{"$f":"AR31*AR$19 +AR23","v":135.84473915313743},{"$f":"AS31*AS$19 +AS23","v":141.83602220687868},{"$f":"AT31*AT$19 +AT23","v":138.61638237100291}]
[null,null,null,null,"Non-qualifying expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP32*AP$19","v":11.71612444410437},{"$f":"AQ32*AQ$19","v":13.100379953430261},{"$f":"AR32*AR$19","v":17.578965354471201},{"$f":"AS32*AS$19","v":18.032769331001052},{"$f":"AT32*AT$19","v":11.691106094786992}]
[]
[null,"Capital allowances"]
[null,"Note: Special, General and deferred revenue capital allowances are calculated for the tax allowance calculation."]
[null,"When \"non-core\" assets are transferred to the RAV their tax book value is moved into the \"Transfer\" line."]
[]
[null,null,"General pool"]
[]
[null,null,null,null,"Capital allowance rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP268","v":0.18},{"$f":"Input!AQ268","v":0.18},{"$f":"Input!AR268","v":0.18},{"$f":"Input!AS268","v":0.18},{"$f":"Input!AT268","v":0.18}]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AP$252","v":87.677426195327456},{"$f":"AP56","v":81.768217903315417},{"$f":"AQ56","v":79.089296649768301},{"$f":"AR56","v":80.118986609030515},{"$f":"AS56","v":67.219967785758769}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-NonCore!AP16","v":0},{"$f":"-NonCore!AQ16","v":4.1811363667472765},{"$f":"-NonCore!AR16","v":0},{"$f":"-NonCore!AS16","v":0},{"$f":"-NonCore!AT16","v":0}]
[null,null,null,null,"Revisions",null,"£m nominal"]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP35 * TOpf","v":12.039912711154752},{"$f":"AQ35 * TOpf","v":10.501007497947427},{"$f":"AR35 * TOpf","v":18.616784580756718},{"$f":"AS35 * TOpf","v":1.8565838614070027},{"$f":"AT35 * TOpf","v":4.3851663291989116}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP50:AP53)","v":99.717338906482212},{"$f":"SUM(AQ50:AQ53)","v":96.450361768010126},{"$f":"SUM(AR50:AR53)","v":97.706081230525015},{"$f":"SUM(AS50:AS53)","v":81.975570470437518},{"$f":"SUM(AT50:AT53)","v":71.605134114957679}]
[null,null,null,null,"General pool capital allowance (reducing balance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP48*AP54","v":-17.949121003166798},{"$f":"-AQ48*AQ54","v":-17.361065118241822},-17.587094621494501,-14.755602684678752,-12.888924140692382]
[null,null,null,null,"Closing balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP54:AP55)","v":81.768217903315417},{"$f":"SUM(AQ54:AQ55)","v":79.089296649768301},{"$f":"SUM(AR54:AR55)","v":80.118986609030515},{"$f":"SUM(AS54:AS55)","v":67.219967785758769},{"$f":"SUM(AT54:AT55)","v":58.716209974265297}]
[]
[null,null,"Special Rates pool"]
[]
[null,null,null,null,"Capital allowance rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP269","v":0.06},{"$f":"Input!AQ269","v":0.06},{"$f":"Input!AR269","v":0.06},{"$f":"Input!AS269","v":0.06},{"$f":"Input!AT269","v":0.06}]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AP$253","v":1756.9308547938135},{"$f":"AP68","v":2219.2522990803609},{"$f":"AQ68","v":3006.8547419555093},{"$f":"AR68","v":3727.4742717514782},{"$f":"AS68","v":4542.1252771513155}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-NonCore!AP17","v":0},{"$f":"-NonCore!AQ17","v":310.73954507343115},{"$f":"-NonCore!AR17","v":0},{"$f":"-NonCore!AS17","v":0},{"$f":"-NonCore!AT17","v":0}]
[null,null,null,null,"Revisions",null,"£m nominal"]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP36 * TOpf","v":603.97584635550675},{"$f":"AQ36 * TOpf","v":668.78979622440932},{"$f":"AR36 * TOpf","v":958.54341948223339},{"$f":"AS36 * TOpf","v":1104.5738954307724},{"$f":"AT36 * TOpf","v":761.65514263265015}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP62:AP65)","v":2360.9067011493203},{"$f":"SUM(AQ62:AQ65)","v":3198.7816403782012},{"$f":"SUM(AR62:AR65)","v":3965.3981614377426},{"$f":"SUM(AS62:AS65)","v":4832.0481671822508},{"$f":"SUM(AT62:AT65)","v":5303.780419783966}]
[null,null,null,null,"Special Rates capital allowance (reducing balance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP66*AP60","v":-141.6544020689592},{"$f":"-AQ66*AQ60","v":-191.92689842269206},-237.92388968626454,-289.92289003093504,-318.22682518703795]
[null,null,null,null,"Closing balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP66:AP67)","v":2219.2522990803609},{"$f":"SUM(AQ66:AQ67)","v":3006.8547419555093},{"$f":"SUM(AR66:AR67)","v":3727.4742717514782},{"$f":"SUM(AS66:AS67)","v":4542.1252771513155},{"$f":"SUM(AT66:AT67)","v":4985.5535945969277}]
[]
[null,null,"Structures and Buildings pool"]
[]
[null,null,null,null,"Capital allowance rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP270","v":0.03},{"$f":"Input!AQ270","v":0.03},{"$f":"Input!AR270","v":0.03},{"$f":"Input!AS270","v":0.03},{"$f":"Input!AT270","v":0.03}]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AP$254","v":0},{"$f":"AP80","v":39.439422894841677},{"$f":"AQ80","v":83.313455396842087},{"$f":"AR80","v":151.31317070153824},{"$f":"AS80","v":250.62840965586361}]
[null,null,null,null,"Transfer",null,"£m nominal"]
[null,null,null,null,"Revisions",null,"£m nominal"]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AP37 * TOpf","v":39.439422894841677},{"$f":"AQ37 * TOpf","v":45.05721518884566},{"$f":"AR37 * TOpf","v":70.534614447206778},{"$f":"AS37 * TOpf","v":103.96617653025221},{"$f":"AT37 * TOpf","v":61.303021956750932}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP74:AP77)","v":39.439422894841677},{"$f":"SUM(AQ74:AQ77)","v":84.496638083687344},{"$f":"SUM(AR74:AR77)","v":153.84806984404887},{"$f":"SUM(AS74:AS77)","v":255.27934723179044},{"$f":"SUM(AT74:AT77)","v":311.93143161261452}]
[null,null,null,null,"Structures and Buildings capital allowance (straight line)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - SUM($AO77:AO77) * AP72","v":0},{"$f":" - SUM($AO77:AP77) * AQ72","v":-1.1831826868452502},{"$f":" - SUM($AO77:AQ77) * AR72","v":-2.5348991425106204},{"$f":" - SUM($AO77:AR77) * AS72","v":-4.6509375759268234},{"$f":" - SUM($AO77:AS77) * AT72","v":-7.7699228718343889}]
[null,null,null,null,"Closing balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP78 + AP79","v":39.439422894841677},{"$f":"AQ78 + AQ79","v":83.313455396842087},{"$f":"AR78 + AR79","v":151.31317070153824},{"$f":"AS78 + AS79","v":250.62840965586361},{"$f":"AT78 + AT79","v":304.16150874078011}]
[]
[null,null,"Deferred revenue expenditure"]
[]
[null,null,null,null,"Capital allowance rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP271","v":0.03},{"$f":"Input!AQ271","v":0.03},{"$f":"Input!AR271","v":0.03},{"$f":"Input!AS271","v":0.03},{"$f":"Input!AT271","v":0.03}]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AP$255","v":375.9085964925905},{"$f":"AP92","v":363.76782828149703},{"$f":"AQ92","v":351.43838047777814},{"$f":"AR92","v":339.29468665401947},{"$f":"AS92","v":327.11347271864076}]
[null,null,null,null,"Transfer",null,"£m nominal"]
[null,null,null,null,"Revisions",null,"£m nominal"]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AO$256","v":419.21370189098519},{"$f":"AP38 * TOpf","v":0.43564284563607819},{"$f":"AQ38 * TOpf","v":0.26003253837973755},{"$f":"AR38 * TOpf","v":0.45358749449140334},{"$f":"AS38 * TOpf","v":0.42967500770603873},{"$f":"AT38 * TOpf","v":0.45897214374861789}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP86:AP89)","v":376.3442393382266},{"$f":"SUM(AQ86:AQ89)","v":364.02786081987676},{"$f":"SUM(AR86:AR89)","v":351.89196797226953},{"$f":"SUM(AS86:AS89)","v":339.72436166172554},{"$f":"SUM(AT86:AT89)","v":327.57244486238937}]
[null,null,null,null,"Deferred revenue expenditure capital allowance (straight line)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - SUM($AO89:AO89) * AP84","v":-12.576411056729555},{"$f":" - SUM($AO89:AP89) * AQ84","v":-12.589480342098637},{"$f":" - SUM($AO89:AQ89) * AR84","v":-12.59728131825003},{"$f":" - SUM($AO89:AR89) * AS84","v":-12.610888943084772},{"$f":" - SUM($AO89:AS89) * AT84","v":-12.623779193315954}]
[null,null,null,null,"Closing balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP90+AP91","v":363.76782828149703},{"$f":"AQ90+AQ91","v":351.43838047777814},{"$f":"AR90+AR91","v":339.29468665401947},{"$f":"AS90+AS91","v":327.11347271864076},{"$f":"AT90+AT91","v":314.94866566907342}]
[]
[null,null,"Total capital allowances"]
[]
[null,null,null,null,"General pool",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP55","v":17.949121003166798},{"$f":"-AQ55","v":17.361065118241822},17.587094621494501,14.755602684678752,12.888924140692382]
[null,null,null,null,"Special Rates pool",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP67","v":141.6544020689592},{"$f":"-AQ67","v":191.92689842269206},237.92388968626454,289.92289003093504,318.22682518703795]
[null,null,null,null,"Structures and Buildings pool",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP79","v":0},{"$f":"-AQ79","v":1.1831826868452502},{"$f":"-AR79","v":2.5348991425106204},{"$f":"-AS79","v":4.6509375759268234},{"$f":"-AT79","v":7.7699228718343889}]
[null,null,null,null,"Deferred revenue expenditure",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP91","v":12.576411056729555},{"$f":"-AQ91","v":12.589480342098637},{"$f":"-AR91","v":12.59728131825003},{"$f":"-AS91","v":12.610888943084772},{"$f":"-AT91","v":12.623779193315954}]
[null,null,null,null,"Capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP96:AP99)","v":172.17993412885556},{"$f":"SUM(AQ96:AQ99)","v":223.06062656987774},{"$f":"SUM(AR96:AR99)","v":270.64316476851968},{"$f":"SUM(AS96:AS99)","v":321.94031923462541},{"$f":"SUM(AT96:AT99)","v":351.50945139288069}]
[]
[null,"End of sheet"]

{"sheet":"Finance&Tax","index":8,"n_rows":315,"n_cols":46,"rows_kept":315,"cut":false,"hidden":false,"merged":[]}
["Finance & Tax"]
[null,{"$f":"UserInterface!G17","v":"SHET"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,{"$f":"UserInterface!$G$10","v":"2023-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Net debt"]
[null,"Note: Net debt is calculated to generate interest paid (for the tax calculation) and gearing levels (for equity issuance calculations)."]
[null,"\"Core\" net debt is distinct from \"Non-core\" net debt. Non-core net debt relates to assets held outside the main RAV and receiving a pre-tax income."]
[]
[null,null,"Core net debt"]
[null,null,"Note: The company opens the price control at its notionally geared level. Any equity issuance required to reach this level is not shown."]
[null,null,"Equity issuance (if any) occurs at the start of the year and may be followed by transfers to or from non-core net debt (to equalise opening gearing levels across the company)."]
[null,null,"Start of year transfers may also include net debt accompanying non-core assets transferred to core RAV."]
[null,null,"A sub-total is taken before tax and interest on in-year cashflow. This allows the calculation of interest on in-year cashflow to be solved analytically."]
[]
[null,null,null,null,"Opening balance brought forward (before equity issuance and transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP34","v":-2185.320475844188},{"$f":"AQ34","v":-2781.5502327563559},{"$f":"AR34","v":-3388.8893867339939},{"$f":"AS34","v":-3946.9101899150151}]
[null,null,null,null,"Equity issuance",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ89","v":107.73563274340297},{"$f":"AR89","v":127.34227231506884},{"$f":"AS89","v":297.5499553808018},{"$f":"AT89","v":357.24614511486794}]
[null,null,null,null,"Opening balance brought forward (after equity issuance, before transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ16:AQ17)","v":-2077.5848431007848},{"$f":"SUM(AR16:AR17)","v":-2654.207960441287},{"$f":"SUM(AS16:AS17)","v":-3091.3394313531921},{"$f":"SUM(AT16:AT17)","v":-3589.6640448001472}]
[null,null,null,null,"Transfer from non-core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AQ40","v":-245.82514803057933},{"$f":"-AR40","v":0},{"$f":"-AS40","v":0},{"$f":"-AT40","v":0}]
[null,null,null,null,"Opening balance brought forward (after equity issuance and transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP69 * AP57","v":-1733.3566223452428},{"$f":"SUM(AQ18:AQ19)","v":-2323.4099911313642},{"$f":"SUM(AR18:AR19)","v":-2654.207960441287},{"$f":"SUM(AS18:AS19)","v":-3091.3394313531921},{"$f":"SUM(AT18:AT19)","v":-3589.6640448001472}]
[null,null,null,null,"Add calculated revenue (before tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AP21 * TOpf","v":560.82001659099342},{"$f":"Revenue!AQ21 * TOpf","v":572.22781079766014},{"$f":"Revenue!AR21 * TOpf","v":663.95240553315455},{"$f":"Revenue!AS21 * TOpf","v":749.43138693556784},{"$f":"Revenue!AT21 * TOpf","v":727.31168065366239}]
[null,null,null,null,"Less TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - Input!AP138 *TOpf","v":-82.88136058895202},{"$f":" - Input!AQ138 *TOpf","v":0},{"$f":" - Input!AR138 *TOpf","v":0},{"$f":" - Input!AS138 *TOpf","v":0},{"$f":" - Input!AT138 *TOpf","v":0}]
[null,null,null,null,"Less directly remunerated services adjustment",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - Input!AP165 * TOpf","v":-6.2125922675894047},{"$f":" - Input!AQ165 * TOpf","v":17.367659874778877},{"$f":" - Input!AR165 * TOpf","v":17.791721120106402},{"$f":" - Input!AS165 * TOpf","v":18.156905865397356},{"$f":" - Input!AT165 * TOpf","v":18.520273482081194}]
[null,null,null,null,"Less actual totex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Totex!AP82 * TOpf","v":-734.74968159799062},{"$f":"-Totex!AQ82 * TOpf","v":-817.77185917651218},{"$f":"-Totex!AR82 * TOpf","v":-1174.0821461995686},{"$f":"-Totex!AS82 * TOpf","v":-1345.1841692251262},{"$f":"-Totex!AT82 * TOpf","v":-955.23301142589253}]
[null,null,null,null,"Less pass-through expenditure",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AP111 * TOpf","v":-43.452746242037634},{"$f":"-Input!AQ111 * TOpf","v":-43.103389107136671},{"$f":"-Input!AR111 * TOpf","v":-45.933673126111039},{"$f":"-Input!AS111 * TOpf","v":-46.821625270580853},{"$f":"-Input!AT111 * TOpf","v":-47.756440256492738}]
[null,null,null,null,"Less other costs",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - Input!AP142 * TOpf","v":-2.1367589750049225},{"$f":" - Input!AQ142 * TOpf","v":-2.7723277013289356},{"$f":" - Input!AR142 * TOpf","v":-3.9862147896077462},{"$f":" - Input!AS142 * TOpf","v":-5.8226173754727961},{"$f":" - Input!AT142 * TOpf","v":-4.1494461139244017}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP182","v":-50.374195583171897},{"$f":"-AQ182","v":-65.148740847195228},{"$f":"-AR182","v":-75.878331496851061},{"$f":"-AS182","v":-88.109935645094509},{"$f":"-AT182","v":-95.778466549107037}]
[null,null,null,null,"Less equity issuance costs",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP172","v":0},{"$f":"-AQ172","v":-5.3867816371701487},{"$f":"-AR172","v":-6.3671136157534427},{"$f":"-AS172","v":-14.87749776904009},{"$f":"-AT172","v":-17.862307255743399}]
[null,null,null,null,"Closing net debt (before tax and debt costs)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP20:AP28)","v":-2092.3439410089959},{"$f":"SUM(AQ20:AQ28)","v":-2667.9976189282684},{"$f":"SUM(AR20:AR28)","v":-3278.7113130159182},{"$f":"SUM(AS20:AS28)","v":-3824.5669838375411},{"$f":"SUM(AT20:AT28)","v":-3964.6117622655638}]
[null,null,null,null,"Less net interest paid (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP155","v":-62.309410785267758},{"$f":"AQ155","v":-75.625338927528858},{"$f":"AR155","v":-88.448711613424422},{"$f":"AS155","v":-101.05029541156915},{"$f":"AT155","v":-108.97777224774651}]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP157","v":-18.668814508745495},{"$f":"AQ157","v":-26.675764585935934},{"$f":"AR157","v":-21.729362104651155},{"$f":"AS157","v":-21.292910665905062},{"$f":"AT157","v":-22.677150083846502}]
[null,null,null,null,"Add tax allowance (including adjustment)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP226","v":10.233835169762772},{"$f":"AQ226","v":18.914019126318351},{"$f":"AR226","v":48.406066292788637},{"$f":"AS226","v":52.465339264685397},{"$f":"AT226","v":32.426670761152195}]
[null,null,null,null,"Less tax paid (including cash flow on revenue without a tax allowance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP255","v":-22.232144710941654},{"$f":"-AQ255","v":-30.165529440940762},{"$f":"-AR255","v":-48.406066292788637},{"$f":"-AS255","v":-52.465339264685426},{"$f":"-AT255","v":-32.426670761152195}]
[null,null,null,null,"Closing value",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP29:AP33)","v":-2185.320475844188},{"$f":"SUM(AQ29:AQ33)","v":-2781.5502327563559},{"$f":"SUM(AR29:AR33)","v":-3388.8893867339939},{"$f":"SUM(AS29:AS33)","v":-3946.9101899150151},{"$f":"SUM(AT29:AT33)","v":-4096.2666845971571}]
[]
[null,null,"Non-core net debt"]
[null,null,"Note: Values presented below are a summary of those calculated on the \"NonCore\" sheet."]
[]
[null,null,null,null,"Opening balance brought forward (before transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP43","v":-245.82514803057933},{"$f":"AQ43","v":0},{"$f":"AR43","v":0},{"$f":"AS43","v":0}]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NonCore!AQ23","v":245.82514803057933},{"$f":"NonCore!AR23","v":0},{"$f":"NonCore!AS23","v":0},{"$f":"NonCore!AT23","v":0}]
[null,null,null,null,"Opening balance brought forward (after transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP58 * AP69","v":-257.97789977599263},{"$f":"SUM(AQ39:AQ40)","v":0},{"$f":"SUM(AR39:AR40)","v":0},{"$f":"SUM(AS39:AS40)","v":0},{"$f":"SUM(AT39:AT40)","v":0}]
[null,null,null,null,"Movement in year",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP43-AP41","v":12.152751745413298},{"$f":"AQ43-AQ41","v":0},{"$f":"AR43-AR41","v":0},{"$f":"AS43-AS41","v":0},{"$f":"AT43-AT41","v":0}]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NonCore!AP22","v":-245.82514803057933},{"$f":"NonCore!AQ22","v":0},{"$f":"NonCore!AR22","v":0},{"$f":"NonCore!AS22","v":0},{"$f":"NonCore!AT22","v":0}]
[]
[null,null,"Total net debt"]
[]
[null,null,null,null,"Opening total net debt (before equity issuance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ16 + AQ39","v":-2431.1456238747674},{"$f":"AR16 + AR39","v":-2781.5502327563559},{"$f":"AS16 + AS39","v":-3388.8893867339939},{"$f":"AT16 + AT39","v":-3946.9101899150151}]
[null,null,null,null,"Opening total net debt (after equity issuance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP20 + AP41","v":-1991.3345221212355},{"$f":"AQ18 + AQ39","v":-2323.4099911313642},{"$f":"AR18 + AR39","v":-2654.207960441287},{"$f":"AS18 + AS39","v":-3091.3394313531921},{"$f":"AT18 + AT39","v":-3589.6640448001472}]
[]
[null,"Regearing"]
[]
[null,null,"Overall opening gearing"]
[null,null,"Note: Opening values are based on real opening RAV inflated by the previous years prices."]
[]
[null,null,null,null,"Opening total net debt (before equity issuance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ47","v":-2431.1456238747674},{"$f":"AR47","v":-2781.5502327563559},{"$f":"AS47","v":-3388.8893867339939},{"$f":"AT47","v":-3946.9101899150151}]
[]
[null,null,null,null,"Opening core RAV (after transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Return&RAV'!AP41) * Input!AO$232","v":3151.5574951731687},{"$f":"('Return&RAV'!AQ41) * Input!AP$232","v":4224.3818020570261},{"$f":"('Return&RAV'!AR41) * Input!AQ$232","v":4825.8326553477946},{"$f":"('Return&RAV'!AS41) * Input!AR$232","v":5620.6171479148943},{"$f":"('Return&RAV'!AT41) * Input!AS$232","v":6526.6618996366306}]
[null,null,null,null,"Opening non-core RAV (after transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NonCore!AP14 * Input!AO$232","v":469.05072686544105},{"$f":"NonCore!AQ14 * Input!AP$232","v":0},{"$f":"NonCore!AR14 * Input!AQ$232","v":0},{"$f":"NonCore!AS14 * Input!AR$232","v":0},{"$f":"NonCore!AT14 * Input!AS$232","v":0}]
[null,null,null,null,"Total opening regulatory assets (after transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP57:AP58)","v":3620.6082220386097},{"$f":"SUM(AQ57:AQ58)","v":4224.3818020570261},{"$f":"SUM(AR57:AR58)","v":4825.8326553477946},{"$f":"SUM(AS57:AS58)","v":5620.6171479148943},{"$f":"SUM(AT57:AT58)","v":6526.6618996366306}]
[]
[null,null,null,null,"Overall gearing at start of year (before equity issuance)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - AQ55 / AQ$59","v":0.57550328966262998},{"$f":" - AR55 / AR$59","v":0.57638762705000834},{"$f":" - AS55 / AS$59","v":0.60293901853663623},{"$f":" - AT55 / AT$59","v":0.60473642584959975}]
[]
[null,null,"Start of price control notional regearing"]
[null,null,"Note: An allowance is given to cover the change in notional gearing from its level in the previous price control. "]
[null,null,"For transmission only, where the Pre-RIIO closing gearing is higher than the notional opening gear the notional gearing at the start of RIIO will be uplifted to reflect this difference."]
[]
[null,null,null,null,"End of price control closing notional gearing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AO208","v":0.55000000000000004}]
[]
[null,null,null,null,"Notional gearing",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP208","v":0.55000000000000004}]
[]
[null,null,null,null,"Start of price control change in notional gearing",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO67-AP69","v":0}]
[null,null,null,null,"Total opening regulatory assets (after transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP59","v":3620.6082220386097}]
[]
[null,null,null,null,"Movement in net debt for notional regearing change",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AP71 * AP$72","v":0}]
[]
[null,null,"Equity issuance"]
[null,null,"Note: If opening overall gearing exceeds its target level beyond a given threshold, an equity issuance is triggered, bringing opening gearing back to its target level. An allowance is calculated for the cost of raising this equity."]
[]
[null,null,null,null,"Total opening regulatory assets (after transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP59","v":3620.6082220386097},{"$f":"AQ59","v":4224.3818020570261},{"$f":"AR59","v":4825.8326553477946},{"$f":"AS59","v":5620.6171479148943},{"$f":"AT59","v":6526.6618996366306}]
[]
[null,null,null,null,"Overall gearing at start of year (before equity issuance)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ61","v":0.57550328966262998},{"$f":"AR61","v":0.57638762705000834},{"$f":"AS61","v":0.60293901853663623},{"$f":"AT61","v":0.60473642584959975}]
[null,null,null,null,"Less target gearing for equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AQ286","v":-0.55000000000000004},{"$f":"-Input!AR286","v":-0.55000000000000004},{"$f":"-Input!AS286","v":-0.55000000000000004},{"$f":"-Input!AT286","v":-0.55000000000000004}]
[null,null,null,null,"Deviation from equity issuance target gearing",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ81:AQ82)","v":2.5503289662629935E-2},{"$f":"SUM(AR81:AR82)","v":2.63876270500083E-2},{"$f":"SUM(AS81:AS82)","v":5.2939018536636184E-2},{"$f":"SUM(AT81:AT82)","v":5.4736425849599701E-2}]
[]
[null,null,null,null,"Threshold deviation above target level",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AQ283","v":0},{"$f":"Input!AR283","v":0},{"$f":"Input!AS283","v":0},{"$f":"Input!AT283","v":0}]
[]
[null,null,null,null,"Equity issuance threshold met",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ83 >= AQ85","v":true},{"$f":"AR83 >= AR85","v":true},{"$f":"AS83 >= AS85","v":true},{"$f":"AT83 >= AT85","v":true}]
[]
[null,null,null,null,"Equity issuance",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ79 * AQ83 * AQ87","v":107.73563274340297},{"$f":"AR79 * AR83 * AR87","v":127.34227231506884},{"$f":"AS79 * AS83 * AS87","v":297.5499553808018},{"$f":"AT79 * AT83 * AT87","v":357.24614511486794}]
[]
[null,null,"Start of year gearing equalisation between core and non-core net debt"]
[null,null,"Note: Movements in non-core cashflow allow core and non-core gearing levels to diverge within the year. Net debt transfers at the start of the year equalise levels of gearing across the company."]
[null,null,"The overall gearing percentage is exported to the \"NonCore\" sheet to set their opening gearing to that level. Net movements required to reach that level from their net debt brought forward generate a transfer from Core net debt."]
[]
[null,null,null,null,"Opening total net debt (after equity issuance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP48","v":-1991.3345221212355},{"$f":"AQ48","v":-2323.4099911313642},{"$f":"AR48","v":-2654.207960441287},{"$f":"AS48","v":-3091.3394313531921},{"$f":"AT48","v":-3589.6640448001472}]
[null,null,null,null,"Total opening regulatory assets (after transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP59","v":3620.6082220386097},{"$f":"AQ59","v":4224.3818020570261},{"$f":"AR59","v":4825.8326553477946},{"$f":"AS59","v":5620.6171479148943},{"$f":"AT59","v":6526.6618996366306}]
[]
[null,null,null,null,"Overall gearing at start of year (after equity issuance)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP95/AP96","v":0.55000000000000004},{"$f":"-AQ95/AQ96","v":0.54999999999999993},{"$f":"-AR95/AR96","v":0.55000000000000004},{"$f":"-AS95/AS96","v":0.55000000000000004},{"$f":"-AT95/AT96","v":0.55000000000000004}]
[]
[null,"Financing costs"]
[]
[null,null,"Interest"]
[]
[null,null,null,"Forecast cost of debt"]
[null,null,null,"Note: The nominal cost of debt is calculated and adjusted for any portion indexed for inflation."]
[]
[null,null,null,null,"Fixed rate debt"]
[]
[null,null,null,null,"Cost of debt",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP206","v":1.8143044979056552E-2},{"$f":"Input!AQ206","v":1.5909426602326575E-2},{"$f":"Input!AR206","v":1.5486013713550701E-2},{"$f":"Input!AS206","v":1.4921786215027617E-2},{"$f":"Input!AT206","v":1.4560675534238218E-2}]
[null,null,null,null,"Forecast Debt inflation (CPIH long term)",null,"annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP228","v":0.02},{"$f":"Input!AQ228","v":0.02},{"$f":"Input!AR228","v":0.02},{"$f":"Input!AS228","v":0.02},{"$f":"Input!AT228","v":0.02}]
[]
[null,null,null,null,"Forecast cost of debt (fixed rate)",null,"nominal annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((1 + AP109) * (1 + AP110)) - 1","v":3.850590587863767E-2},{"$f":"((1 + AQ109) * (1 + AQ110)) - 1","v":3.6227615134373004E-2},{"$f":"((1 + AR109) * (1 + AR110)) - 1","v":3.5795733987821654E-2},{"$f":"((1 + AS109) * (1 + AS110)) - 1","v":3.5220221939328278E-2},{"$f":"((1 + AT109) * (1 + AT110)) - 1","v":3.4851889044922979E-2}]
[]
[null,null,null,null,"CPIH index-linked debt"]
[]
[null,null,null,null,"Cost of debt (CPIH index-linked)",null,"annual real % (CPIH)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP109","v":1.8143044979056552E-2},{"$f":"AQ109","v":1.5909426602326575E-2},{"$f":"AR109","v":1.5486013713550701E-2},{"$f":"AS109","v":1.4921786215027617E-2},{"$f":"AT109","v":1.4560675534238218E-2}]
[null,null,null,null,"Forecast Debt inflation (CPIH)",null,"annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP223","v":3.2532280383835266E-2},{"$f":"Input!AQ223","v":3.5628913618373392E-2},{"$f":"Input!AR223","v":2.4416717530456822E-2},{"$f":"Input!AS223","v":2.0525543471916041E-2},{"$f":"Input!AT223","v":2.0012639784421582E-2}]
[]
[null,null,null,null,"Forecast cost of debt (CPIH index-linked)",null,"nominal annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((1 + AP116) * (1 + AP117)) - 1","v":5.1265559989166931E-2},{"$f":"((1 + AQ116) * (1 + AQ117)) - 1","v":5.2105175806832049E-2},{"$f":"((1 + AR116) * (1 + AR117)) - 1","v":4.0280848866524055E-2},{"$f":"((1 + AS116) * (1 + AS117)) - 1","v":3.5753607458578918E-2},{"$f":"((1 + AT116) * (1 + AT117)) - 1","v":3.4864712873144299E-2}]
[]
[null,null,null,"Average net debt (except for interest and tax)"]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP20","v":-1733.3566223452428},{"$f":"AQ20","v":-2323.4099911313642},{"$f":"AR20","v":-2654.207960441287},{"$f":"AS20","v":-3091.3394313531921},{"$f":"AT20","v":-3589.6640448001472}]
[null,null,null,null,"Closing net debt (except for interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP29","v":-2092.3439410089959},{"$f":"AQ29","v":-2667.9976189282684},{"$f":"AR29","v":-3278.7113130159182},{"$f":"AS29","v":-3824.5669838375411},{"$f":"AT29","v":-3964.6117622655638}]
[]
[null,null,null,null,"Average net debt (except for interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AP123:AP124)","v":-1912.8502816771193},{"$f":"AVERAGE(AQ123:AQ124)","v":-2495.7038050298161},{"$f":"AVERAGE(AR123:AR124)","v":-2966.4596367286026},{"$f":"AVERAGE(AS123:AS124)","v":-3457.9532075953666},{"$f":"AVERAGE(AT123:AT124)","v":-3777.1379035328555}]
[]
[null,null,null,null,"Average cost of debt applied (for non core assets)",null,"nominal annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP153 / AP126","v":4.2333802111796444E-2},{"$f":"AQ153 / AQ126","v":4.0990883336110714E-2},{"$f":"AR153 / AR126","v":3.7141268451432369E-2},{"$f":"AS153 / AS126","v":3.5380237595103468E-2},{"$f":"AT153 / AT126","v":3.4855736193389372E-2}]
[]
[null,null,null,"Net interest received"]
[]
[null,null,null,null,"Fixed rate debt"]
[]
[null,null,null,null,"Fixed rate debt as a percentage of net debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1 - AP142","v":0.7},{"$f":"1 - AQ142","v":0.7},{"$f":"1 - AR142","v":0.7},{"$f":"1 - AS142","v":0.7},{"$f":"1 - AT142","v":0.7}]
[null,null,null,null,"Average net debt (except for interest and tax) - fixed rate",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$126 * AP134","v":-1338.9951971739833},{"$f":"AQ$126 * AQ134","v":-1746.9926635208712},{"$f":"AR$126 * AR134","v":-2076.5217457100216},{"$f":"AS$126 * AS134","v":-2420.5672453167563},{"$f":"AT$126 * AT134","v":-2643.9965324729988}]
[null,null,null,null,"Forecast cost of debt (fixed rate)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$112","v":3.850590587863767E-2},{"$f":"AQ$112","v":3.6227615134373004E-2},{"$f":"AR$112","v":3.5795733987821654E-2},{"$f":"AS$112","v":3.5220221939328278E-2},{"$f":"AT$112","v":3.4851889044922979E-2}]
[]
[null,null,null,null,"Net interest received (fixed rate)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP135 * AP136","v":-51.559223034329293},{"$f":"AQ135 * AQ136","v":-63.289377856607317},{"$f":"AR135 * AR136","v":-74.330620029362976},{"$f":"AS135 * AS136","v":-85.252915599124634},{"$f":"AT135 * AT136","v":-92.148273784910046}]
[]
[null,null,null,null,"CPIH index-linked debt"]
[]
[null,null,null,null,"CPIH index-linked debt as a percentage of net debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP287","v":0.3},{"$f":"Input!AQ287","v":0.3},{"$f":"Input!AR287","v":0.3},{"$f":"Input!AS287","v":0.3},{"$f":"Input!AT287","v":0.3}]
[null,null,null,null,"Average net debt (except for interest and tax) - CPIH index-linked",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$126 * AP142","v":-573.8550845031358},{"$f":"AQ$126 * AQ142","v":-748.71114150894482},{"$f":"AR$126 * AR142","v":-889.93789101858079},{"$f":"AS$126 * AS142","v":-1037.3859622786099},{"$f":"AT$126 * AT142","v":-1133.1413710598565}]
[null,null,null,null,"Forecast cost of debt (CPIH index-linked)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$119","v":5.1265559989166931E-2},{"$f":"AQ$119","v":5.2105175806832049E-2},{"$f":"AR$119","v":4.0280848866524055E-2},{"$f":"AS$119","v":3.5753607458578918E-2},{"$f":"AT$119","v":3.4864712873144299E-2}]
[]
[null,null,null,null,"Net interest received (CPIH index-linked)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP143 * AP144","v":-29.419002259683968},{"$f":"AQ143 * AQ144","v":-39.011725656857479},{"$f":"AR143 * AR144","v":-35.847453688712605},{"$f":"AS143 * AS144","v":-37.090290478349573},{"$f":"AT143 * AT144","v":-39.50664854668296}]
[]
[null,null,null,null,"Principal inflation accretion on CPIH index-linked debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP143 * AP117","v":-18.668814508745495},{"$f":"AQ143 * AQ117","v":-26.675764585935934},{"$f":"AR143 * AR117","v":-21.729362104651155},{"$f":"AS143 * AS117","v":-21.292910665905062},{"$f":"AT143 * AT117","v":-22.677150083846502}]
[]
[null,null,null,"Principal inflation accretion on index linked debt"]
[null,null,null,"Note: The principal inflation accretion from index linked debt is identified separately from other interest costs."]
[]
[null,null,null,null,"Net interest received",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP138, AP146)","v":-80.978225294013257},{"$f":"SUM(AQ138, AQ146)","v":-102.3011035134648},{"$f":"SUM(AR138, AR146)","v":-110.17807371807558},{"$f":"SUM(AS138, AS146)","v":-122.34320607747421},{"$f":"SUM(AT138, AT146)","v":-131.65492233159301}]
[]
[null,null,null,null,"Net interest received (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP153 - AP157","v":-62.309410785267758},{"$f":"AQ153 - AQ157","v":-75.625338927528858},{"$f":"AR153 - AR157","v":-88.448711613424422},{"$f":"AS153 - AS157","v":-101.05029541156915},{"$f":"AT153 - AT157","v":-108.97777224774651}]
[]
[null,null,null,null,"Net interest received (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP148","v":-18.668814508745495},{"$f":"AQ148","v":-26.675764585935934},{"$f":"AR148","v":-21.729362104651155},{"$f":"AS148","v":-21.292910665905062},{"$f":"AT148","v":-22.677150083846502}]
[]
[null,null,null,null,"Share of interest expense as principal inflation accretion",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP157/AP153","v":0.23054116635630548},{"$f":"AQ157/AQ153","v":0.26075734933225708},{"$f":"AR157/AR153","v":0.1972203848857659},{"$f":"AS157/AS153","v":0.17404244459983551},{"$f":"AT157/AT153","v":0.1722468836123775}]
[]
[null,null,"Cost of raising equity"]
[null,null,"Note: If equity issuance is negative, then equity issuance costs are set to zero"]
[]
[null,null,null,null,"First year of RIIO-2 (for start of price control regearing)",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(AP$4)=YEAR(Input!$I$215)","v":true},{"$f":"YEAR(AQ$4)=YEAR(Input!$I$215)","v":false},{"$f":"YEAR(AR$4)=YEAR(Input!$I$215)","v":false},{"$f":"YEAR(AS$4)=YEAR(Input!$I$215)","v":false},{"$f":"YEAR(AT$4)=YEAR(Input!$I$215)","v":false}]
[]
[null,null,null,null,"Start of price control change in notional gearing",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP74","v":0}]
[null,null,null,null,"Issue or redeem equity",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ89","v":107.73563274340297},{"$f":"AR89","v":127.34227231506884},{"$f":"AS89","v":297.5499553808018},{"$f":"AT89","v":357.24614511486794}]
[null,null,null,null,"Equity issuance with issuance costs allowed",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP164, MAX(AP166,0), MAX(SUM(AP166:AP167),0))","v":0},{"$f":"IF(AQ164, MAX(AQ166,0), MAX(SUM(AQ166:AQ167),0))","v":107.73563274340297},{"$f":"IF(AR164, MAX(AR166,0), MAX(SUM(AR166:AR167),0))","v":127.34227231506884},{"$f":"IF(AS164, MAX(AS166,0), MAX(SUM(AS166:AS167),0))","v":297.5499553808018},{"$f":"IF(AT164, MAX(AT166,0), MAX(SUM(AT166:AT167),0))","v":357.24614511486794}]
[]
[null,null,null,null,"Equity issuance cost as percentage of new equity",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP284","v":0.05},{"$f":"Input!AQ284","v":0.05},{"$f":"Input!AR284","v":0.05},{"$f":"Input!AS284","v":0.05},{"$f":"Input!AT284","v":0.05}]
[]
[null,null,null,null,"Equity issuance cost",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP168 * AP170","v":0},{"$f":"AQ168 * AQ170","v":5.3867816371701487},{"$f":"AR168 * AR170","v":6.3671136157534427},{"$f":"AS168 * AS170","v":14.87749776904009},{"$f":"AT168 * AT170","v":17.862307255743399}]
[]
[null,null,"Dividends"]
[null,null,"Note: Unlike interest, dividends are based on notional rather than modelled gearing levels."]
[]
[]
[null,null,null,null,"Closing core RAV",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Return&RAV'!AP44 * TOpf","v":3731.4218950497707},{"$f":"'Return&RAV'!AQ44 * TOpf","v":4825.8326553477955},{"$f":"'Return&RAV'!AR44 * TOpf","v":5620.6171479148943},{"$f":"'Return&RAV'!AS44 * TOpf","v":6526.6618996366315},{"$f":"'Return&RAV'!AT44 * TOpf","v":7094.7012258597815}]
[null,null,null,null,"Assumed equity portion of RAV",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-Input!AP208)","v":0.44999999999999996},{"$f":"(1-Input!AQ208)","v":0.44999999999999996},{"$f":"(1-Input!AR208)","v":0.44999999999999996},{"$f":"(1-Input!AS208)","v":0.44999999999999996},{"$f":"(1-Input!AT208)","v":0.44999999999999996}]
[null,null,null,null,"Assumed dividends as percentage of notional equity portion of RAV",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP285","v":0.03},{"$f":"Input!AQ285","v":0.03},{"$f":"Input!AR285","v":0.03},{"$f":"Input!AS285","v":0.03},{"$f":"Input!AT285","v":0.03}]
[]
[null,null,null,null,"Notional dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP178 * AP179 * AP180","v":50.374195583171897},{"$f":"AQ178 * AQ179 * AQ180","v":65.148740847195228},{"$f":"AR178 * AR179 * AR180","v":75.878331496851061},{"$f":"AS178 * AS179 * AS180","v":88.109935645094509},{"$f":"AT178 * AT179 * AT180","v":95.778466549107037}]
[]
[null,"Tax allowance"]
[]
[null,null,"Tax base"]
[null,null,"Note: The tax charge is calculated before tax on tax. Tax on tax is added after losses are taken into account."]
[]
[null,null,null,null,"Add calculated revenue (before tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Revenue!AP21) * TOpf","v":560.82001659099342},{"$f":"(Revenue!AQ21) * TOpf","v":572.22781079766014},{"$f":"(Revenue!AR21) * TOpf","v":663.95240553315455},{"$f":"(Revenue!AS21) * TOpf","v":749.43138693556784},{"$f":"(Revenue!AT21) * TOpf","v":727.31168065366239}]
[null,null,null,null,"Less TIRG revenue (tax impact calculated in NonCore tab)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - Input!AP138 *TOpf","v":-82.88136058895202},{"$f":" - Input!AQ138 *TOpf","v":0},{"$f":" - Input!AR138 *TOpf","v":0},{"$f":" - Input!AS138 *TOpf","v":0},{"$f":" - Input!AT138 *TOpf","v":0}]
[null,null,null,null,"Less directly remunerated services adjustment",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - Input!AP165 * TOpf","v":-6.2125922675894047},{"$f":" - Input!AQ165 * TOpf","v":17.367659874778877},{"$f":" - Input!AR165 * TOpf","v":17.791721120106402},{"$f":" - Input!AS165 * TOpf","v":18.156905865397356},{"$f":" - Input!AT165 * TOpf","v":18.520273482081194}]
[null,null,null,null,"Less net interest paid (excluding principal inflation accretion)",null,{"$f":"G155","v":"£m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP155","v":-62.309410785267758},{"$f":"AQ155","v":-75.625338927528858},{"$f":"AR155","v":-88.448711613424422},{"$f":"AS155","v":-101.05029541156915},{"$f":"AT155","v":-108.97777224774651}]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,{"$f":"G157","v":"£m nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP157","v":-18.668814508745495},{"$f":"AQ157","v":-26.675764585935934},{"$f":"AR157","v":-21.729362104651155},{"$f":"AS157","v":-21.292910665905062},{"$f":"AT157","v":-22.677150083846502}]
[null,null,null,null,"Less revenue tax pool additions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-TaxPools!AP39 * TOpf","v":-111.7904515290215},{"$f":"-TaxPools!AQ39 * TOpf","v":-124.38181528941078},{"$f":"-TaxPools!AR39 * TOpf","v":-155.70468928829985},{"$f":"-TaxPools!AS39 * TOpf","v":-165.90874969480927},{"$f":"-TaxPools!AT39 * TOpf","v":-165.38756812781318}]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-TaxPools!AP100","v":-172.17993412885556},{"$f":"-TaxPools!AQ100","v":-223.06062656987774},{"$f":"-TaxPools!AR100","v":-270.64316476851968},{"$f":"-TaxPools!AS100","v":-321.94031923462541},{"$f":"-TaxPools!AT100","v":-351.50945139288069}]
[null,null,null,null,"Profits attributable to corporation tax (before Tax Clawback)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP189:AP195)","v":106.77745278256174},{"$f":"SUM(AQ189:AQ195)","v":139.8519252996856},{"$f":"SUM(AR189:AR195)","v":145.21819887836591},{"$f":"SUM(AS189:AS195)","v":157.39601779405621},{"$f":"SUM(AT189:AT195)","v":97.280012283456585}]
[]
[null,null,"Tax allowance"]
[]
[null,null,null,"Tax losses"]
[]
[null,null,null,null,"Taxable losses brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AP$257","v":0},{"$f":"SUM(AP207)","v":0},{"$f":"SUM(AQ207)","v":0},{"$f":"SUM(AR207)","v":0},{"$f":"SUM(AS207)","v":0}]
[null,null,null,null,"In-year taxable loss",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AP196, 0)","v":0},{"$f":"MIN(AQ196, 0)","v":0},{"$f":"MIN(AR196, 0)","v":0},{"$f":"MIN(AS196, 0)","v":0},{"$f":"MIN(AT196, 0)","v":0}]
[null,null,null,null,"Contributions to losses from clawback",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - AP313","v":0},{"$f":" - AQ313","v":0},{"$f":" - AR313","v":0},{"$f":" - AS313","v":0},{"$f":" - AT313","v":0}]
[null,null,null,null,"Adjustment to losses from tax trigger",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP279","v":-63.148997585152031},{"$f":"AQ279","v":-59.218475340117891},{"$f":"AR279","v":0},{"$f":"AS279","v":0},{"$f":"AT279","v":0}]
[null,null,null,null,"Profits used to offset outstanding losses (excluded from corporation tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP196 >= 0, MIN(AP196, -AP202-AP204-AP205), 0)","v":63.148997585152031},{"$f":"IF(AQ196 >= 0, MIN(AQ196, -AQ202-AQ204-AQ205), 0)","v":59.218475340117891},{"$f":"IF(AR196 >= 0, MIN(AR196, -AR202-AR204-AR205), 0)","v":0},{"$f":"IF(AS196 >= 0, MIN(AS196, -AS202-AS204-AS205), 0)","v":0},{"$f":"IF(AT196 >= 0, MIN(AT196, -AT202-AT204-AT205), 0)","v":0}]
[null,null,null,null,"Balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP202:AP206)","v":0},{"$f":"SUM(AQ202:AQ206)","v":0},{"$f":"SUM(AR202:AR206)","v":0},{"$f":"SUM(AS202:AS206)","v":0},{"$f":"SUM(AT202:AT206)","v":0}]
[]
[null,null,null,"Tax allowance (before Tax Trigger adjustment)"]
[null,null,null,"Note: A \"grossing-up factor\" based on the infinite geometric progression of being taxed on tax is used to move the tax allowance from a post-tax to a pre-tax basis. This can only be applied once tax losses have been taken into account."]
[]
[null,null,null,null,"Profits attributable to corporation tax (after taxable losses)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP196 - AP206,0)","v":43.628455197409707},{"$f":"MAX(AQ196 - AQ206,0)","v":80.633449959567713},{"$f":"MAX(AR196 - AR206,0)","v":145.21819887836591},{"$f":"MAX(AS196 - AS206,0)","v":157.39601779405621},{"$f":"MAX(AT196 - AT206,0)","v":97.280012283456585}]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP267","v":0.19},{"$f":"Input!AQ267","v":0.19},{"$f":"Input!AR267","v":0.25},{"$f":"Input!AS267","v":0.25},{"$f":"Input!AT267","v":0.25}]
[null,null,null,null,"Corporation tax charge after losses",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP213*AP212","v":8.2894064875078453},{"$f":"AQ213*AQ212","v":15.320355492317866},{"$f":"AR213*AR212","v":36.304549719591478},{"$f":"AS213*AS212","v":39.349004448514052},{"$f":"AT213*AT212","v":24.320003070864146}]
[]
[null,null,null,null,"\"Grossing-up\" factor for tax on tax charge after losses",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1 / (1 - AP213)","v":1.2345679012345678},{"$f":"1 / (1 - AQ213)","v":1.2345679012345678},{"$f":"1 / (1 - AR213)","v":1.3333333333333333},{"$f":"1 / (1 - AS213)","v":1.3333333333333333},{"$f":"1 / (1 - AT213)","v":1.3333333333333333}]
[]
[null,null,null,null,"Tax allowance (before Tax Trigger adjustment)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP214 * AP216","v":10.233835169762772},{"$f":"AQ214 * AQ216","v":18.914019126318351},{"$f":"AR214 * AR216","v":48.406066292788637},{"$f":"AS214 * AS216","v":52.465339264685397},{"$f":"AT214 * AT216","v":32.426670761152195}]
[]
[null,null,null,"Tax allowance"]
[]
[null,null,null,null,"Tax allowance (before Tax Trigger adjustment)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP218","v":10.233835169762772},{"$f":"AQ218","v":18.914019126318351},{"$f":"AR218","v":48.406066292788637},{"$f":"AS218","v":52.465339264685397},{"$f":"AT218","v":32.426670761152195}]
[null,null,null,null,"Additional allowance where tax trigger positive (net of adjustment to losses)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP287","v":0},{"$f":"AQ287","v":0},{"$f":"AR287","v":0},{"$f":"AS287","v":0},{"$f":"AT287","v":0}]
[null,null,null,null,"Tax allowance",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP222:AP223)","v":10.233835169762772},{"$f":"SUM(AQ222:AQ223)","v":18.914019126318351},{"$f":"SUM(AR222:AR223)","v":48.406066292788637},{"$f":"SUM(AS222:AS223)","v":52.465339264685397},{"$f":"SUM(AT222:AT223)","v":32.426670761152195}]
[null,null,null,null,"Tax allowance adjustment",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AP23 * TOpf","v":0},{"$f":"Revenue!AQ23 * TOpf","v":0},{"$f":"Revenue!AR23 * TOpf","v":0},{"$f":"Revenue!AS23 * TOpf","v":0},{"$f":"Revenue!AT23 * TOpf","v":0}]
[null,null,null,null,"Tax allowance (including adjustment)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP224:AP225)","v":10.233835169762772},{"$f":"SUM(AQ224:AQ225)","v":18.914019126318351},{"$f":"SUM(AR224:AR225)","v":48.406066292788637},{"$f":"SUM(AS224:AS225)","v":52.465339264685397},{"$f":"SUM(AT224:AT225)","v":32.426670761152195}]
[]
[null,"Tax paid"]
[]
[null,null,"Tax base"]
[]
[]
[null,null,null,null,"Add calculated revenue (before tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP189","v":560.82001659099342},{"$f":"AQ189","v":572.22781079766014},{"$f":"AR189","v":663.95240553315455},{"$f":"AS189","v":749.43138693556784},{"$f":"AT189","v":727.31168065366239}]
[null,null,null,null,"Less TIRG revenue (tax impact calculated in NonCore tab)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP190","v":-82.88136058895202},0,0,0,0]
[null,null,null,null,"Less directly remunerated services adjustment",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.2125922675894047,17.367659874778877,17.791721120106402,18.156905865397356,18.520273482081194]
[null,null,null,null,"Add tax allowance (including adjustment)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP226","v":10.233835169762772},{"$f":"AQ226","v":18.914019126318351},{"$f":"AR226","v":48.406066292788637},{"$f":"AS226","v":52.465339264685397},{"$f":"AT226","v":32.426670761152195}]
[null,null,null,null,"Less net interest paid (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP192","v":-62.309410785267758},-75.625338927528858,-88.448711613424422,-101.05029541156915,-108.97777224774651]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-18.668814508745495,-26.675764585935934,-21.729362104651155,-21.292910665905062,-22.677150083846502]
[null,null,null,null,"Less revenue tax pool additions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-111.7904515290215,-124.38181528941078,-155.70468928829985,-165.90874969480927,-165.38756812781318]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-172.17993412885556,-223.06062656987774,-270.64316476851968,-321.94031923462541,-351.50945139288069]
[null,null,null,null,"Profits attributable to corporation tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP233:AP240)","v":117.01128795232449},{"$f":"SUM(AQ233:AQ240)","v":158.76594442600401},{"$f":"SUM(AR233:AR240)","v":193.62426517115455},{"$f":"SUM(AS233:AS240)","v":209.8613570587417},{"$f":"SUM(AT233:AT240)","v":129.70668304460878}]
[]
[null,null,"Regulatory Tax losses"]
[]
[null,null,null,null,"Taxable losses brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP202","v":0},{"$f":"SUM(AP248)","v":0},{"$f":"SUM(AQ248)","v":0},{"$f":"SUM(AR248)","v":0},{"$f":"SUM(AS248)","v":0}]
[null,null,null,null,"In-year taxable loss",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AP241, 0)","v":0},{"$f":"MIN(AQ241, 0)","v":0},{"$f":"MIN(AR241, 0)","v":0},{"$f":"MIN(AS241, 0)","v":0},{"$f":"MIN(AT241, 0)","v":0}]
[null,null,null,null,"Profits reduced by tax losses ",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP241 >= 0, MIN(AP241, -AP245), 0)","v":0},{"$f":"IF(AQ241 >= 0, MIN(AQ241, -AQ245), 0)","v":0},{"$f":"IF(AR241 >= 0, MIN(AR241, -AR245), 0)","v":0},{"$f":"IF(AS241 >= 0, MIN(AS241, -AS245), 0)","v":0},{"$f":"IF(AT241 >= 0, MIN(AT241, -AT245), 0)","v":0}]
[null,null,null,null,"Balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP245:AP247)","v":0},{"$f":"SUM(AQ245:AQ247)","v":0},{"$f":"SUM(AR245:AR247)","v":0},{"$f":"SUM(AS245:AS247)","v":0},{"$f":"SUM(AT245:AT247)","v":0}]
[]
[null,null,"Tax paid"]
[]
[]
[null,null,null,null,"Profits attributable to corporation tax (after taxable losses)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP241 - AP247,0)","v":117.01128795232449},{"$f":"MAX(AQ241 - AQ247,0)","v":158.76594442600401},{"$f":"MAX(AR241 - AR247,0)","v":193.62426517115455},{"$f":"MAX(AS241 - AS247,0)","v":209.8613570587417},{"$f":"MAX(AT241 - AT247,0)","v":129.70668304460878}]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP267","v":0.19},{"$f":"Input!AQ267","v":0.19},{"$f":"Input!AR267","v":0.25},{"$f":"Input!AS267","v":0.25},{"$f":"Input!AT267","v":0.25}]
[null,null,null,null,"Corporation tax charge after losses",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP254*AP253","v":22.232144710941654},{"$f":"AQ254*AQ253","v":30.165529440940762},{"$f":"AR254*AR253","v":48.406066292788637},{"$f":"AS254*AS253","v":52.465339264685426},{"$f":"AT254*AT253","v":32.426670761152195}]
[]
[null,"Tax trigger calculations"]
[]
[null,null,"Tax trigger adjustment"]
[]
[null,null,null,null,"Tax liability - tax trigger events",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP247","v":-15.156501278948369},{"$f":"Input!AQ247","v":-14.16091536476584},{"$f":"Input!AR247","v":0},{"$f":"Input!AS247","v":0},{"$f":"Input!AT247","v":0}]
[null,null,null,null,"Tax trigger deadband",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP250","v":1.4458842789006556},{"$f":"Input!AQ250","v":1.7460048691359407},{"$f":"Input!AR250","v":1.7400275177290305},{"$f":"Input!AS250","v":1.7353254561791309},{"$f":"Input!AT250","v":1.6416771715292762}]
[]
[null,null,null,null,"Materiality threshold test passed?",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AP261) > AP262","v":true},{"$f":"ABS(AQ261) > AQ262","v":true},{"$f":"ABS(AR261) > AR262","v":false},{"$f":"ABS(AS261) > AS262","v":false},{"$f":"ABS(AT261) > AT262","v":false}]
[]
[null,null,null,null,"Tax trigger deadband value applied",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP261 > 0, -AP262, IF(AP261 < 0, AP262, 0))","v":1.4458842789006556},{"$f":"IF(AQ261 > 0, -AQ262, IF(AQ261 < 0, AQ262, 0))","v":1.7460048691359407},{"$f":"IF(AR261 > 0, -AR262, IF(AR261 < 0, AR262, 0))","v":0},{"$f":"IF(AS261 > 0, -AS262, IF(AS261 < 0, AS262, 0))","v":0},{"$f":"IF(AT261 > 0, -AT262, IF(AT261 < 0, AT262, 0))","v":0}]
[]
[null,null,null,null,"Tax trigger adjustment",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP261, AP266) * AP264","v":-13.710617000047714},{"$f":"SUM(AQ261, AQ266) * AQ264","v":-12.414910495629899},{"$f":"SUM(AR261, AR266) * AR264","v":0},{"$f":"SUM(AS261, AS266) * AS264","v":0},{"$f":"SUM(AT261, AT266) * AT264","v":0}]
[]
[null,null,"Adjustment to losses"]
[]
[null,null,null,null,"Profit impact of tax trigger",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP268 * TOpf) * ((1 - AP213) / AP213)","v":-63.148997585152031},{"$f":"(AQ268 * TOpf) * ((1 - AQ213) / AQ213)","v":-59.218475340117891},{"$f":"(AR268 * TOpf) * ((1 - AR213) / AR213)","v":0},{"$f":"(AS268 * TOpf) * ((1 - AS213) / AS213)","v":0},{"$f":"(AT268 * TOpf) * ((1 - AT213) / AT213)","v":0}]
[]
[null,null,null,null,"Outstanding taxable losses (before tax trigger)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" MIN(AP196 + SUM(AP202, AP204), 0)","v":0},{"$f":" MIN(AQ196 + SUM(AQ202, AQ204), 0)","v":0},{"$f":" MIN(AR196 + SUM(AR202, AR204), 0)","v":0},{"$f":" MIN(AS196 + SUM(AS202, AS204), 0)","v":0},{"$f":" MIN(AT196 + SUM(AT202, AT204), 0)","v":0}]
[]
[null,null,null,null,"Taxable losses outstanding?",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP274 < 0","v":false},{"$f":"AQ274 < 0","v":false},{"$f":"AR274 < 0","v":false},{"$f":"AS274 < 0","v":false},{"$f":"AT274 < 0","v":false}]
[null,null,null,null,"Profit impact of tax trigger > outstanding taxable losses?",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(AP272 + AP274 > 0, AP276)","v":false},{"$f":"AND(AQ272 + AQ274 > 0, AQ276)","v":false},{"$f":"AND(AR272 + AR274 > 0, AR276)","v":false},{"$f":"AND(AS272 + AS274 > 0, AS276)","v":false},{"$f":"AND(AT272 + AT274 > 0, AT276)","v":false}]
[]
[null,null,null,null,"Adjustment to losses from tax trigger",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP272 < 0, AP272, AP276 * IF(AP277, - AP274, AP272))","v":-63.148997585152031},{"$f":"IF(AQ272 < 0, AQ272, AQ276 * IF(AQ277, - AQ274, AQ272))","v":-59.218475340117891},{"$f":"IF(AR272 < 0, AR272, AR276 * IF(AR277, - AR274, AR272))","v":0},{"$f":"IF(AS272 < 0, AS272, AS276 * IF(AS277, - AS274, AS272))","v":0},{"$f":"IF(AT272 < 0, AT272, AT276 * IF(AT277, - AT274, AT272))","v":0}]
[]
[null,null,"Adjustment to tax allowance"]
[]
[null,null,null,null,"Profit impact of tax trigger (net of adjustment to losses)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP272 - AP279","v":0},{"$f":"AQ272 - AQ279","v":0},{"$f":"AR272 - AR279","v":0},{"$f":"AS272 - AS279","v":0},{"$f":"AT272 - AT279","v":0}]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP213","v":0.19},{"$f":"AQ213","v":0.19},{"$f":"AR213","v":0.25},{"$f":"AS213","v":0.25},{"$f":"AT213","v":0.25}]
[null,null,null,null,"\"Grossing-up\" factor for tax on tax charge after losses",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP216","v":1.2345679012345678},{"$f":"AQ216","v":1.2345679012345678},{"$f":"AR216","v":1.3333333333333333},{"$f":"AS216","v":1.3333333333333333},{"$f":"AT216","v":1.3333333333333333}]
[]
[null,null,null,null,"Additional allowance where tax trigger positive (net of adjustment to losses)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP283 * AP284 * AP285","v":0},{"$f":"AQ283 * AQ284 * AQ285","v":0},{"$f":"AR283 * AR284 * AR285","v":0},{"$f":"AS283 * AS284 * AS285","v":0},{"$f":"AT283 * AT284 * AT285","v":0}]
[]
[null,"Tax clawback calculations"]
[]
[null,null,null,"Gearing level test"]
[]
[null,null,null,null,"Closing RAV (TO, Non-core)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Return&RAV'!AP44, NonCore!AP32)","v":3910.0752825610493},{"$f":"SUM('Return&RAV'!AQ44, NonCore!AQ32)","v":4313.1051595968447},{"$f":"SUM('Return&RAV'!AR44, NonCore!AR32)","v":4903.7140360263011},{"$f":"SUM('Return&RAV'!AS44, NonCore!AS32)","v":5579.6681238121155},{"$f":"SUM('Return&RAV'!AT44, NonCore!AT32)","v":5946.2862237129511}]
[null,null,null,null,"Real to nominal prices conversion factor (financial year end)",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP235","v":1.1018892166526217},{"$f":"Input!AQ235","v":1.1334763127342993},{"$f":"Input!AR235","v":1.1580488314107829},{"$f":"Input!AS235","v":1.18135742742366},{"$f":"Input!AT235","v":1.2039903320121119}]
[]
[null,null,null,null,"Adjusted net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP244","v":0},{"$f":"Input!AQ244","v":0},{"$f":"Input!AR244","v":0},{"$f":"Input!AS244","v":0},{"$f":"Input!AT244","v":0}]
[null,null,null,null,"Closing RAV (TO, Non-core)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP293 * AP294","v":4308.469790153973},{"$f":"AQ293 * AQ294","v":4888.8025327351133},{"$f":"AR293 * AR294","v":5678.7403089929112},{"$f":"AS293 * AS294","v":6591.5823806244807},{"$f":"AT293 * AT294","v":7159.2711247272036}]
[]
[null,null,null,null,"Actual gearing",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP296/AP297","v":0},{"$f":"AQ296/AQ297","v":0},{"$f":"AR296/AR297","v":0},{"$f":"AS296/AS297","v":0},{"$f":"AT296/AT297","v":0}]
[null,null,null,null,"Notional gearing for \"Tax clawback gearing level test\"",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP249","v":0.55000000000000004},{"$f":"Input!AQ249","v":0.55000000000000004},{"$f":"Input!AR249","v":0.55000000000000004},{"$f":"Input!AS249","v":0.55000000000000004},{"$f":"Input!AT249","v":0.55000000000000004}]
[null,null,null,null,"Gearing level test (actual gearing > notional gearing)",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP299 > AP300","v":false},{"$f":"AQ299 > AQ300","v":false},{"$f":"AR299 > AR300","v":false},{"$f":"AS299 > AS300","v":false},{"$f":"AT299 > AT300","v":false}]
[]
[null,null,null,"Positive benefit test"]
[]
[null,null,null,null,"Tax deductible net interest cost - actual",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP245","v":0},{"$f":"Input!AQ245","v":0},{"$f":"Input!AR245","v":0},{"$f":"Input!AS245","v":0},{"$f":"Input!AT245","v":0}]
[null,null,null,null,"Interest (TO, Non-core) - notional",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - SUM(AP192, AP193, NonCore!AP19, NonCore!AP20)","v":91.21676746712086},{"$f":" - SUM(AQ192, AQ193, NonCore!AQ19, NonCore!AQ20)","v":102.3011035134648},{"$f":" - SUM(AR192, AR193, NonCore!AR19, NonCore!AR20)","v":110.17807371807558},{"$f":" - SUM(AS192, AS193, NonCore!AS19, NonCore!AS20)","v":122.34320607747421},{"$f":" - SUM(AT192, AT193, NonCore!AT19, NonCore!AT20)","v":131.65492233159301}]
[null,null,null,null,"Positive benefit test (actual interest > notional interest)",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP305 > AP306","v":false},{"$f":"AQ305 > AQ306","v":false},{"$f":"AR305 > AR306","v":false},{"$f":"AS305 > AS306","v":false},{"$f":"AT305 > AT306","v":false}]
[]
[null,null,null,"Positive benefit for tax clawback"]
[]
[null,null,null,null,"Tax clawback applies?",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP301 * AP307 = 1","v":false},{"$f":"AQ301 * AQ307 = 1","v":false},{"$f":"AR301 * AR307 = 1","v":false},{"$f":"AS301 * AS307 = 1","v":false},{"$f":"AT301 * AT307 = 1","v":false}]
[]
[null,null,null,null,"Positive benefit for tax clawback",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP305 - AP306) * AP311","v":0},{"$f":"(AQ305 - AQ306) * AQ311","v":0},{"$f":"(AR305 - AR306) * AR311","v":0},{"$f":"(AS305 - AS306) * AS311","v":0},{"$f":"(AT305 - AT306) * AT311","v":0}]
[]
[null,"End of sheet"]

{"sheet":"NonCore","index":9,"n_rows":726,"n_cols":46,"rows_kept":726,"cut":false,"hidden":false,"merged":[]}
["Non-Core Calculations"]
[null,{"$f":"UserInterface!G17","v":"SHET"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,{"$f":"UserInterface!$G$10","v":"2023-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Non-Core"]
[]
[null,null,"Exported values"]
[]
[null,null,null,null,"Capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH60 + AH144 + AH228 + AH312 + AH396 + AH480 + AH564 + AH648","v":174.44799254596015},112.62392545960142,37.198169704928162,13.706731152479529,0,0,0,0,{"$f":"AP60 + AP144 + AP228 + AP312 + AP396 + AP480 + AP564 + AP648","v":40.703962613934806},{"$f":"AQ60 + AQ144 + AQ228 + AQ312 + AQ396 + AQ480 + AQ564 + AQ648","v":0},{"$f":"AR60 + AR144 + AR228 + AR312 + AR396 + AR480 + AR564 + AR648","v":0},{"$f":"AS60 + AS144 + AS228 + AS312 + AS396 + AS480 + AS564 + AS648","v":0},{"$f":"AT60 + AT144 + AT228 + AT312 + AT396 + AT480 + AT564 + AT648","v":0}]
[null,null,null,null,"Cost transferred to RAV",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(AJ68+AJ152+AJ236+AJ320+AJ404+AJ488+AJ572+AJ656)","v":22.822614336210325},0,0,0,0,0,0,763.87944909624593,0,0,0]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH79+AH163+AH247+AH331+AH415+AH499+AH583+AH667","v":20.372615388895021},29.095015016193027,33.613529281245171,35.473437766491578,36.158774324115562,36.158774324115562,36.158774324115562,36.158774324115562,{"$f":"AP79+AP163+AP247+AP331+AP415+AP499+AP583+AP667","v":36.158774324115562},{"$f":"AQ79+AQ163+AQ247+AQ331+AQ415+AQ499+AQ583+AQ667","v":0},{"$f":"AR79+AR163+AR247+AR331+AR415+AR499+AR583+AR667","v":0},{"$f":"AS79+AS163+AS247+AS331+AS415+AS499+AS583+AS667","v":0},{"$f":"AT79+AT163+AT247+AT331+AT415+AT499+AT583+AT667","v":0}]
[null,null,null,null,"Accumulated depreciation transferred to RAV",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(AJ77+AJ161+AJ245+AJ329+AJ413+AJ497+AJ581+AJ665)","v":6.3913715478200714},0,0,0,0,0,{"$f":"-(AP77+AP161+AP245+AP329+AP413+AP497+AP581+AP665)","v":0},{"$f":"-(AQ77+AQ161+AQ245+AQ329+AQ413+AQ497+AQ581+AQ665)","v":307.59721941140123},{"$f":"-(AR77+AR161+AR245+AR329+AR413+AR497+AR581+AR665)","v":0},{"$f":"-(AS77+AS161+AS245+AS329+AS413+AS497+AS581+AS665)","v":0},{"$f":"-(AT77+AT161+AT245+AT329+AT413+AT497+AT581+AT665)","v":0}]
[null,null,null,null,"Opening RAV after transfers",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH69-AH78) + (AH153-AH162) + (AH237-AH246) + (AH321-AH330) + (AH405-AH414) + (AH489-AH498) + (AH573-AH582) + (AH657-AH666)","v":393.38116006973354},547.45653722679856,614.55420488181676,618.13884530549979,596.37213869148775,560.21336436737215,524.05459004325667,487.89581571914107,{"$f":"(AP69-AP78) + (AP153-AP162) + (AP237-AP246) + (AP321-AP330) + (AP405-AP414) + (AP489-AP498) + (AP573-AP582) + (AP657-AP666)","v":451.73704139502547},{"$f":"(AQ69-AQ78) + (AQ153-AQ162) + (AQ237-AQ246) + (AQ321-AQ330) + (AQ405-AQ414) + (AQ489-AQ498) + (AQ573-AQ582) + (AQ657-AQ666)","v":0},{"$f":"(AR69-AR78) + (AR153-AR162) + (AR237-AR246) + (AR321-AR330) + (AR405-AR414) + (AR489-AR498) + (AR573-AR582) + (AR657-AR666)","v":0},{"$f":"(AS69-AS78) + (AS153-AS162) + (AS237-AS246) + (AS321-AS330) + (AS405-AS414) + (AS489-AS498) + (AS573-AS582) + (AS657-AS666)","v":0},{"$f":"(AT69-AT78) + (AT153-AT162) + (AT237-AT246) + (AT321-AT330) + (AT405-AT414) + (AT489-AT498) + (AT573-AT582) + (AT657-AT666)","v":0}]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH85+AH169+AH253+AH337+AH421+AH505+AH589+AH673","v":547.45653722679856},630.98544767020701,618.13884530549979,596.37213869148775,560.21336436737215,524.05459004325667,487.89581571914107,451.73704139502547,{"$f":"AP85+AP169+AP253+AP337+AP421+AP505+AP589+AP673","v":456.28222968484471},{"$f":"AQ85+AQ169+AQ253+AQ337+AQ421+AQ505+AQ589+AQ673","v":0},{"$f":"AR85+AR169+AR253+AR337+AR421+AR505+AR589+AR673","v":0},{"$f":"AS85+AS169+AS253+AS337+AS421+AS505+AS589+AS673","v":0},{"$f":"AT85+AT169+AT253+AT337+AT421+AT505+AT589+AT673","v":0}]
[null,null,null,null,"General pool capital allowance transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH94+AH178+AH262+AH346+AH430+AH514+AH598+AH682","v":0},0,-0.1598123328598898,0,0,0,0,0,{"$f":"AP94+AP178+AP262+AP346+AP430+AP514+AP598+AP682","v":0},{"$f":"AQ94+AQ178+AQ262+AQ346+AQ430+AQ514+AQ598+AQ682","v":-4.1811363667472765},{"$f":"AR94+AR178+AR262+AR346+AR430+AR514+AR598+AR682","v":0},{"$f":"AS94+AS178+AS262+AS346+AS430+AS514+AS598+AS682","v":0},{"$f":"AT94+AT178+AT262+AT346+AT430+AT514+AT598+AT682","v":0}]
[null,null,null,null,"Special Rate capital allowance transfer ",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH105 + AH189 + AH273 + AH357 + AH441 + AH525  + AH609  + AH693","v":0},0,-7.7913975080893785,0,0,0,0,0,{"$f":"AP105 + AP189 + AP273 + AP357 + AP441 + AP525  + AP609  + AP693","v":0},{"$f":"AQ105 + AQ189 + AQ273 + AQ357 + AQ441 + AQ525  + AQ609  + AQ693","v":-310.73954507343115},{"$f":"AR105 + AR189 + AR273 + AR357 + AR441 + AR525  + AR609  + AR693","v":0},{"$f":"AS105 + AS189 + AS273 + AS357 + AS441 + AS525  + AS609  + AS693","v":0},{"$f":"AT105 + AT189 + AT273 + AT357 + AT441 + AT525  + AT609  + AT693","v":0}]
[null,null,null,null,"Dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP131+AP215+AP299+AP383+AP467+AP551+AP635+AP719","v":-6.6549587445979448},{"$f":"AQ131+AQ215+AQ299+AQ383+AQ467+AQ551+AQ635+AQ719","v":0},{"$f":"AR131+AR215+AR299+AR383+AR467+AR551+AR635+AR719","v":0},{"$f":"AS131+AS215+AS299+AS383+AS467+AS551+AS635+AS719","v":0},{"$f":"AT131+AT215+AT299+AT383+AT467+AT551+AT635+AT719","v":0}]
[null,null,null,null,"Interest paid (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP133+AP217+AP301+AP385+AP469+AP553+AP637+AP721","v":-7.8781367187311497},0,0,0,0]
[null,null,null,null,"Interest paid (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.3604054543764481,0,0,0,0]
[null,null,null,null,"Tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - (AP120+AP204+AP288+AP372+AP456+AP540+AP624+AP708)","v":-9.8592080998606928},{"$f":" - (AQ120+AQ204+AQ288+AQ372+AQ456+AQ540+AQ624+AQ708)","v":0},{"$f":" - (AR120+AR204+AR288+AR372+AR456+AR540+AR624+AR708)","v":0},{"$f":" - (AS120+AS204+AS288+AS372+AS456+AS540+AS624+AS708)","v":0},{"$f":" - (AT120+AT204+AT288+AT372+AT456+AT540+AT624+AT708)","v":0}]
[null,null,null,null,"Closing total net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP136+AP220+AP304+AP388+AP472+AP556+AP640+AP724","v":-245.82514803057933},{"$f":"AQ136+AQ220+AQ304+AQ388+AQ472+AQ556+AQ640+AQ724","v":0},{"$f":"AR136+AR220+AR304+AR388+AR472+AR556+AR640+AR724","v":0},{"$f":"AS136+AS220+AS304+AS388+AS472+AS556+AS640+AS724","v":0},{"$f":"AT136+AT220+AT304+AT388+AT472+AT556+AT640+AT724","v":0}]
[null,null,null,null,"Net debt transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ127+AQ211+AQ295+AQ379+AQ463+AQ547+AQ631+AQ715","v":245.82514803057933},{"$f":"AR127+AR211+AR295+AR379+AR463+AR547+AR631+AR715","v":0},{"$f":"AS127+AS211+AS295+AS379+AS463+AS547+AS631+AS715","v":0},{"$f":"AT127+AT211+AT295+AT379+AT463+AT547+AT631+AT715","v":0}]
[]
[null,null,"Non-core RAV summary"]
[]
[null,null,null,null,"Opening RAV (before transfers)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH67-AH76) + (AH151-AH160) + (AH235-AH244) + (AH319-AH328) + (AH403-AH412) + (AH487-AH496) + (AH571-AH580) + (AH655-AH664)","v":393.38116006973354},{"$f":"(AI67-AI76) + (AI151-AI160) + (AI235-AI244) + (AI319-AI328) + (AI403-AI412) + (AI487-AI496) + (AI571-AI580) + (AI655-AI664)","v":547.45653722679856},630.98544767020701,618.13884530549979,596.37213869148775,560.21336436737215,524.05459004325667,487.89581571914107,{"$f":"(AP67-AP76) + (AP151-AP160) + (AP235-AP244) + (AP319-AP328) + (AP403-AP412) + (AP487-AP496) + (AP571-AP580) + (AP655-AP664)","v":451.73704139502547},456.28222968484471,0,0,0]
[null,null,null,null,"Transfers",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH68-AH77) + (AH152-AH161) + (AH236-AH245) + (AH320-AH329) + (AH404-AH413) + (AH488-AH497) + (AH572-AH581) + (AH656-AH665)","v":0},0,-16.431242788390254,0,0,0,0,0,0,-456.28222968484471,0,0,0]
[null,null,null,null,"Opening RAV (after transfers)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH27:AH28)","v":393.38116006973354},{"$f":"SUM(AI27:AI28)","v":547.45653722679856},614.55420488181676,618.13884530549979,596.37213869148775,560.21336436737215,524.05459004325667,487.89581571914107,{"$f":"SUM(AP27:AP28)","v":451.73704139502547},{"$f":"SUM(AQ27:AQ28)","v":0},{"$f":"SUM(AR27:AR28)","v":0},{"$f":"SUM(AS27:AS28)","v":0},{"$f":"SUM(AT27:AT28)","v":0}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH70+AH154+AH238+AH322+AH406+AH490+AH574+AH658","v":174.44799254596015},{"$f":"AI70+AI154+AI238+AI322+AI406+AI490+AI574+AI658","v":112.62392545960142},37.198169704928162,13.706731152479529,0,0,0,0,{"$f":"AP70+AP154+AP238+AP322+AP406+AP490+AP574+AP658","v":40.703962613934806},{"$f":"AQ70+AQ154+AQ238+AQ322+AQ406+AQ490+AQ574+AQ658","v":0},{"$f":"AR70+AR154+AR238+AR322+AR406+AR490+AR574+AR658","v":0},{"$f":"AS70+AS154+AS238+AS322+AS406+AS490+AS574+AS658","v":0},{"$f":"AT70+AT154+AT238+AT322+AT406+AT490+AT574+AT658","v":0}]
[null,null,null,null,"Depreciation",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(AH79+AH163+AH247+AH331+AH415+AH499+AH583+AH667)+(AH80+AH164+AH248+AH332+AH416+AH500+AH584+AH668)","v":-20.372615388895021},-29.095015016193027,-33.613529281245171,-35.473437766491578,-36.158774324115562,-36.158774324115562,-36.158774324115562,-36.158774324115562,-36.158774324115562,0,0,0,0]
[null,null,null,null,"Closing RAV",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH29:AH31)","v":547.45653722679867},{"$f":"SUM(AI29:AI31)","v":630.98544767020701},618.13884530549979,596.37213869148775,560.21336436737215,524.05459004325655,487.89581571914113,451.73704139502553,{"$f":"SUM(AP29:AP31)","v":456.28222968484471},{"$f":"SUM(AQ29:AQ31)","v":0},{"$f":"SUM(AR29:AR31)","v":0},{"$f":"SUM(AS29:AS31)","v":0},{"$f":"SUM(AT29:AT31)","v":0}]
[]
[]
[null,"TIRG"]
[null,"Note: TIRG projects are held outside the RAV. They are transferred into the core based on their commission date with their own RAV, net debt and tax book value."]
[null,"Holding TIRG outside the core allows the core tax calculation to avoid double counting the tax already allowed in the TIRG pre-tax revenues."]
[null,"Grouping projects by year of commission (2010 to 2017) allows values transferred to the core to be identified and moved across at the appropriate time."]
[]
[null,null,"Common imports"]
[]
[null,null,null,null,"TIRG asset life",null,"years",null,{"$f":"Input!I$734","v":20}]
[null,null,null,null,"Years from TIRG commission to RAV transfer",null,"years",null,{"$f":"Input!I$735","v":5}]
[null,null,null,null,"General pool capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V738","v":0.25},{"$f":"Input!W738","v":0.25},{"$f":"Input!X738","v":0.25},{"$f":"Input!Y738","v":0.25},{"$f":"Input!Z738","v":0.25},{"$f":"Input!AA738","v":0.25},{"$f":"Input!AB738","v":0.25},{"$f":"Input!AC738","v":0.2},{"$f":"Input!AD738","v":0.2},{"$f":"Input!AE738","v":0.2},{"$f":"Input!AF738","v":0.2},{"$f":"Input!AG738","v":0.18000000000000002},{"$f":"Input!AH738","v":0.18000000000000002},{"$f":"Input!AI738","v":0.18000000000000002},{"$f":"Input!AJ738","v":0.18000000000000002},{"$f":"Input!AK738","v":0.18000000000000002},{"$f":"Input!AL738","v":0.18000000000000002},{"$f":"Input!AM738","v":0.18000000000000002},{"$f":"Input!AN738","v":0.18000000000000002},{"$f":"Input!AO738","v":0.18000000000000002},{"$f":"Input!AP268","v":0.18},{"$f":"Input!AQ268","v":0.18},{"$f":"Input!AR268","v":0.18},{"$f":"Input!AS268","v":0.18},{"$f":"Input!AT268","v":0.18}]
[null,null,null,null,"Special Rates capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!V739","v":0.06},{"$f":"Input!W739","v":0.06},{"$f":"Input!X739","v":0.06},{"$f":"Input!Y739","v":0.06},{"$f":"Input!Z739","v":0.06},{"$f":"Input!AA739","v":0.06},{"$f":"Input!AB739","v":0.06},{"$f":"Input!AC739","v":0.1},{"$f":"Input!AD739","v":0.1},{"$f":"Input!AE739","v":0.1},{"$f":"Input!AF739","v":0.1},{"$f":"Input!AG739","v":0.08},{"$f":"Input!AH739","v":0.08},{"$f":"Input!AI739","v":0.08},{"$f":"Input!AJ739","v":0.08},{"$f":"Input!AK739","v":0.08},{"$f":"Input!AL739","v":0.08},{"$f":"Input!AM739","v":0.08},{"$f":"Input!AN739","v":0.06},{"$f":"Input!AO739","v":0.06},{"$f":"Input!AP269","v":0.06},{"$f":"Input!AQ269","v":0.06},{"$f":"Input!AR269","v":0.06},{"$f":"Input!AS269","v":0.06},{"$f":"Input!AT269","v":0.06}]
[null,null,null,null,"Load related General pool allocation",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y741","v":4.2000000000000003E-2},{"$f":"Input!Z741","v":4.2000000000000003E-2},{"$f":"Input!AA741","v":4.2000000000000003E-2},{"$f":"Input!AB741","v":4.2000000000000003E-2},{"$f":"Input!AC741","v":4.2000000000000003E-2},{"$f":"Input!AD741","v":4.2000000000000003E-2},{"$f":"Input!AE741","v":4.2000000000000003E-2},{"$f":"Input!AF741","v":4.2000000000000003E-2},{"$f":"Input!AG741","v":4.2000000000000003E-2},{"$f":"Input!AH741","v":4.2000000000000003E-2},{"$f":"Input!AI741","v":4.2000000000000003E-2},{"$f":"Input!AJ741","v":4.2000000000000003E-2},{"$f":"Input!AK741","v":4.2000000000000003E-2},{"$f":"Input!AL741","v":4.2000000000000003E-2},{"$f":"Input!AM741","v":4.2000000000000003E-2},{"$f":"Input!AN741","v":4.2000000000000003E-2},{"$f":"Input!AO741","v":4.2000000000000003E-2},{"$f":"Input!AP741","v":0},{"$f":"Input!AQ741","v":0},{"$f":"Input!AR741","v":0},{"$f":"Input!AS741","v":0},{"$f":"Input!AT741","v":0}]
[null,null,null,null,"Load related Special Rate allocation",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y742","v":0.89100000000000001},{"$f":"Input!Z742","v":0.89100000000000001},{"$f":"Input!AA742","v":0.89100000000000001},{"$f":"Input!AB742","v":0.89100000000000001},{"$f":"Input!AC742","v":0.89100000000000001},{"$f":"Input!AD742","v":0.89100000000000001},{"$f":"Input!AE742","v":0.89100000000000001},{"$f":"Input!AF742","v":0.89100000000000001},{"$f":"Input!AG742","v":0.89100000000000001},{"$f":"Input!AH742","v":0.8909999999999999},{"$f":"Input!AI742","v":0.8909999999999999},{"$f":"Input!AJ742","v":0.8909999999999999},{"$f":"Input!AK742","v":0.8909999999999999},{"$f":"Input!AL742","v":0.8909999999999999},{"$f":"Input!AM742","v":0.8909999999999999},{"$f":"Input!AN742","v":0.8909999999999999},{"$f":"Input!AO742","v":0.8909999999999999},{"$f":"Input!AP742","v":0.92091999999999996},{"$f":"Input!AQ742","v":0.92740999999999996},{"$f":"Input!AR742","v":0.91927000000000003},{"$f":"Input!AS742","v":0.87880000000000003},{"$f":"Input!AT742","v":0.89095000000000002}]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP267","v":0.19},{"$f":"Input!AQ267","v":0.19},{"$f":"Input!AR267","v":0.25},{"$f":"Input!AS267","v":0.25},{"$f":"Input!AT267","v":0.25}]
[null,null,null,null,"Overall gearing at start of year (after equity issuance)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax'!AP$98","v":0.55000000000000004},{"$f":"'Finance&Tax'!AQ$98","v":0.54999999999999993},{"$f":"'Finance&Tax'!AR$98","v":0.55000000000000004},{"$f":"'Finance&Tax'!AS$98","v":0.55000000000000004},{"$f":"'Finance&Tax'!AT$98","v":0.55000000000000004}]
[null,null,null,null,"Forecast cost of debt",null,"nominal annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax'!AP$128","v":4.2333802111796444E-2},{"$f":"'Finance&Tax'!AQ$128","v":4.0990883336110714E-2},{"$f":"'Finance&Tax'!AR$128","v":3.7141268451432369E-2},{"$f":"'Finance&Tax'!AS$128","v":3.5380237595103468E-2},{"$f":"'Finance&Tax'!AT$128","v":3.4855736193389372E-2}]
[null,null,null,null,"Share of interest expense as principal inflation accretion",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax'!AP$159","v":0.23054116635630548},{"$f":"'Finance&Tax'!AQ$159","v":0.26075734933225708},{"$f":"'Finance&Tax'!AR$159","v":0.1972203848857659},{"$f":"'Finance&Tax'!AS$159","v":0.17404244459983551},{"$f":"'Finance&Tax'!AT$159","v":0.1722468836123775}]
[null,null,null,null,"Assumed dividends as % of notional equity portion of RAV",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP285","v":0.03},{"$f":"Input!AQ285","v":0.03},{"$f":"Input!AR285","v":0.03},{"$f":"Input!AS285","v":0.03},{"$f":"Input!AT285","v":0.03}]
[]
[null,"TIRG commissioned 2010"]
[]
[null,null,"Commission year specific inputs"]
[]
[null,null,null,null,"Commission year",null,"year ending",null,"2010-03-31"]
[null,null,null,null,"TIRG revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y$762","v":0},{"$f":"Input!Z$762","v":0},{"$f":"Input!AA$762","v":0},{"$f":"Input!AB$762","v":0},{"$f":"Input!AC$762","v":0.8157927311054749},{"$f":"Input!AD$762","v":2.0606018396145265},{"$f":"Input!AE$762","v":1.3721515096461481},{"$f":"Input!AF$762","v":1.3303388512380439},{"$f":"Input!AG$762","v":1.3059559343478471},{"$f":"Input!AH$762","v":1.2647623471091745},{"$f":"Input!AI$762","v":1.2194680882267741},{"$f":"Input!AJ$762","v":0},{"$f":"Input!AK$762","v":0},{"$f":"Input!AL$762","v":0},{"$f":"Input!AM$762","v":0},{"$f":"Input!AN$762","v":0},{"$f":"Input!AO$762","v":0},{"$f":"Input!AP$762","v":0},{"$f":"Input!AQ$762","v":0},{"$f":"Input!AR$762","v":0},{"$f":"Input!AS$762","v":0},{"$f":"Input!AT$762","v":0}]
[null,null,null,null,"Capex",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y744","v":6.2148463675921306},{"$f":"Input!Z744","v":-5.5001330578609799},{"$f":"Input!AA744","v":0.70715023604049321},{"$f":"Input!AB744","v":2.0372910439784322},{"$f":"Input!AC744","v":12.794694694438686},{"$f":"Input!AD744","v":6.8277523825502238},{"$f":"Input!AE744","v":0.15071924477107476},{"$f":"Input!AF744","v":-0.40970657529973381},{"$f":"Input!AG744","v":0},{"$f":"Input!AH744","v":0},{"$f":"Input!AI744","v":0},{"$f":"Input!AJ744","v":0},{"$f":"Input!AK744","v":0},{"$f":"Input!AL744","v":0},{"$f":"Input!AM744","v":0},{"$f":"Input!AN744","v":0},{"$f":"Input!AO744","v":0},{"$f":"Input!AP744","v":0},{"$f":"Input!AQ744","v":0},{"$f":"Input!AR744","v":0},{"$f":"Input!AS744","v":0},{"$f":"Input!AT744","v":0}]
[null,null,null,null,"Deemed depreciation before transfer to RAV",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y753","v":0},{"$f":"Input!Z753","v":0},{"$f":"Input!AA753","v":0},{"$f":"Input!AB753","v":0},{"$f":"Input!AC753","v":0.17295772948750382},{"$f":"Input!AD753","v":0.65500377869293114},{"$f":"Input!AE753","v":1.1126820079279274},{"$f":"Input!AF753","v":1.1126820079279274},{"$f":"Input!AG753","v":1.1126820079279274},{"$f":"Input!AH753","v":1.1126820079279274},{"$f":"Input!AI753","v":1.1126820079279274},{"$f":"Input!AJ753","v":0},{"$f":"Input!AK753","v":0},{"$f":"Input!AL753","v":0},{"$f":"Input!AM753","v":0},{"$f":"Input!AN753","v":0},{"$f":"Input!AO753","v":0},{"$f":"Input!AP753","v":0},{"$f":"Input!AQ753","v":0},{"$f":"Input!AR753","v":0},{"$f":"Input!AS753","v":0},{"$f":"Input!AT753","v":0}]
[]
[null,null,"RAV"]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y72","v":6.2148463675921306},0.71471330973115066,1.421863545771644,3.4591545897500762,16.25384928418876,23.081601666738983,23.232320911510058,22.822614336210325,22.822614336210325,22.822614336210325,22.822614336210325,0,0,0,0,0,{"$f":"AO72","v":0},{"$f":"AP72","v":0},{"$f":"AQ72","v":0},{"$f":"AR72","v":0},{"$f":"AS72","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I58) + $I$43 + 1, - Y67, 0)","v":0},0,0,0,0,0,0,0,0,0,0,-22.822614336210325,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I58) + $I$43 + 1, - AP67, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I58) + $I$43 + 1, - AQ67, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I58) + $I$43 + 1, - AR67, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I58) + $I$43 + 1, - AS67, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I58) + $I$43 + 1, - AT67, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y67:Y68)","v":0},{"$f":"SUM(Z67:Z68)","v":6.2148463675921306},0.71471330973115066,1.421863545771644,3.4591545897500762,16.25384928418876,23.081601666738983,23.232320911510058,22.822614336210325,22.822614336210325,22.822614336210325,0,0,0,0,0,0,{"$f":"SUM(AP67:AP68)","v":0},{"$f":"SUM(AQ67:AQ68)","v":0},{"$f":"SUM(AR67:AR68)","v":0},{"$f":"SUM(AS67:AS68)","v":0},{"$f":"SUM(AT67:AT68)","v":0}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I58) + $I$43, Y60, 0)","v":6.2148463675921306},-5.5001330578609799,0.70715023604049321,2.0372910439784322,12.794694694438686,6.8277523825502238,0.15071924477107476,-0.40970657529973381,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I58) + $I$43, AP60, 0)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I58) + $I$43, AQ60, 0)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I58) + $I$43, AR60, 0)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I58) + $I$43, AS60, 0)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I58) + $I$43, AT60, 0)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y69 + Y70 - Y71","v":6.2148463675921306},{"$f":"Z69 + Z70 - Z71","v":0.71471330973115066},1.421863545771644,3.4591545897500762,16.25384928418876,23.081601666738983,23.232320911510058,22.822614336210325,22.822614336210325,22.822614336210325,22.822614336210325,0,0,0,0,0,0,{"$f":"AP69 + AP70 - AP71","v":0},{"$f":"AQ69 + AQ70 - AQ71","v":0},{"$f":"AR69 + AR70 - AR71","v":0},{"$f":"AS69 + AS70 - AS71","v":0},{"$f":"AT69 + AT70 - AT71","v":0}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y81","v":0},0,0,0,0.17295772948750382,0.82796150818043501,1.9406435161083624,3.05332552403629,{"$f":"AG81","v":4.1660075319642171},5.2786895398921443,6.3913715478200714,0,0,0,0,0,{"$f":"AO81","v":0},{"$f":"AP81","v":0},{"$f":"AQ81","v":0},{"$f":"AR81","v":0},{"$f":"AS81","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I58) + $I$43 + 1, -Y76, 0)","v":0},0,0,0,0,0,0,0,0,0,0,-6.3913715478200714,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I58) + $I$43 + 1, -AP76, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I58) + $I$43 + 1, -AQ76, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I58) + $I$43 + 1, -AR76, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I58) + $I$43 + 1, -AS76, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I58) + $I$43 + 1, -AT76, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y76:Y77)","v":0},{"$f":"SUM(Z76:Z77)","v":0},0,0,0,0.17295772948750382,0.82796150818043501,1.9406435161083624,3.05332552403629,4.1660075319642171,5.2786895398921443,0,0,0,0,0,0,{"$f":"SUM(AP76:AP77)","v":0},{"$f":"SUM(AQ76:AQ77)","v":0},{"$f":"SUM(AR76:AR77)","v":0},{"$f":"SUM(AS76:AS77)","v":0},{"$f":"SUM(AT76:AT77)","v":0}]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I58) + $I$43, Y61, Y69 / $I$42)","v":0},0,0,0,0.17295772948750382,0.65500377869293114,1.1126820079279274,1.1126820079279274,1.1126820079279274,1.1126820079279274,1.1126820079279274,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I58) + $I$43, AP61, AP69 / $I$42)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I58) + $I$43, AQ61, AQ69 / $I$42)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I58) + $I$43, AR61, AR69 / $I$42)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I58) + $I$43, AS61, AS69 / $I$42)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I58) + $I$43, AT61, AT69 / $I$42)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP71","v":0},{"$f":"AQ71","v":0},{"$f":"AR71","v":0},{"$f":"AS71","v":0},{"$f":"AT71","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y78 + Y79 - Y80","v":0},{"$f":"Z78 + Z79 - Z80","v":0},0,0,0.17295772948750382,0.82796150818043501,1.9406435161083624,3.05332552403629,4.1660075319642171,5.2786895398921443,6.3913715478200714,0,0,0,0,0,0,{"$f":"AP78 + AP79 - AP80","v":0},{"$f":"AQ78 + AQ79 - AQ80","v":0},{"$f":"AR78 + AR79 - AR80","v":0},{"$f":"AS78 + AS79 - AS80","v":0},{"$f":"AT78 + AT79 - AT80","v":0}]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y72-Y81","v":6.2148463675921306},0.71471330973115066,1.421863545771644,3.4591545897500762,16.080891554701257,22.253640158558547,21.291677395401695,19.769288812174036,18.65660680424611,17.54392479631818,16.431242788390254,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool capital allowances"]
[]
[null,null,null,null,"General pool allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y44","v":0.25},{"$f":"Z44","v":0.25},0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18,0.18,0.18,0.18,0.18]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y98","v":0.1300127140793628},-2.05838072506992E-2,3.121235977479736E-4,4.7484029805628117E-2,0.36390679002475224,0.46584519945663672,0.37672442430481057,0.28984694951446188,0.23767449860185874,0.19489308885352416,0.1598123328598898,0,0,0,0,0,{"$f":"AO98","v":0},{"$f":"AP98","v":0},{"$f":"AQ98","v":0},{"$f":"AR98","v":0},{"$f":"AS98","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I58) + $I$43 + 1, -Y93, 0)","v":0},0,0,0,0,0,0,0,0,0,0,-0.1598123328598898,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I58) + $I$43 + 1, -AP93, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I58) + $I$43 + 1, -AQ93, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I58) + $I$43 + 1, -AR93, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I58) + $I$43 + 1, -AS93, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I58) + $I$43 + 1, -AT93, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y70 * Y$46) * TOpf","v":0.1733502854391504},-0.1574577904136284,2.0999972047696498E-2,6.2999916143089515E-2,0.40739945772531216,0.21839970929604366,5.060330924376473E-3,-1.4415737411733161E-2,0,0,0,0,0,0,0,0,0,{"$f":"(AP70 * AP$46) * TOpf","v":0},{"$f":"(AQ70 * AQ$46) * TOpf","v":0},{"$f":"(AR70 * AR$46) * TOpf","v":0},{"$f":"(AS70 * AS$46) * TOpf","v":0},{"$f":"(AT70 * AT$46) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y93:Y95)","v":0.1733502854391504},{"$f":"SUM(Z93:Z95)","v":-2.74450763342656E-2},{"$f":"SUM(AA93:AA95)","v":4.1616479699729814E-4},{"$f":"SUM(AB93:AB95)","v":6.3312039740837489E-2},{"$f":"SUM(AC93:AC95)","v":0.45488348753094027},0.58230649932079592,0.47090553038101318,0.36230868689307738,0.28984694951446188,0.23767449860185874,0.19489308885352416,0,0,0,0,0,0,{"$f":"SUM(AP93:AP95)","v":0},{"$f":"SUM(AQ93:AQ95)","v":0},{"$f":"SUM(AR93:AR95)","v":0},{"$f":"SUM(AS93:AS95)","v":0},{"$f":"SUM(AT93:AT95)","v":0}]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y96*Y91","v":-4.3337571359787601E-2},6.8612690835664E-3,-1.0404119924932453E-4,-1.5828009935209372E-2,-9.0976697506188059E-2,-0.11646129986415919,-9.4181106076202642E-2,-7.2461737378615484E-2,-5.2172450912603148E-2,-4.2781409748334581E-2,-3.5080755993634354E-2,0,0,0,0,0,0,{"$f":"-AP96*AP91","v":0},{"$f":"-AQ96*AQ91","v":0},{"$f":"-AR96*AR91","v":0},{"$f":"-AS96*AS91","v":0},{"$f":"-AT96*AT91","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y96:Y97)","v":0.1300127140793628},{"$f":"SUM(Z96:Z97)","v":-2.05838072506992E-2},3.121235977479736E-4,4.7484029805628117E-2,0.36390679002475224,0.46584519945663672,0.37672442430481057,0.28984694951446188,0.23767449860185874,0.19489308885352416,0.1598123328598898,0,0,0,0,0,0,{"$f":"SUM(AP96:AP97)","v":0},{"$f":"SUM(AQ96:AQ97)","v":0},{"$f":"SUM(AR96:AR97)","v":0},{"$f":"SUM(AS96:AS97)","v":0},{"$f":"SUM(AT96:AT97)","v":0}]
[]
[null,null,null,"Special Rate"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$45","v":0.06},0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,{"$f":"AH$45","v":0.08},{"$f":"AI$45","v":0.08},0.08,0.08,0.08,0.08,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y109","v":3.4568523349215714},0.10950791427793646,0.52170688201239657,1.7467127968650622,9.3504611636054076,{"$f":"AD109","v":12.585289496875758},11.423376722622884,10.005801435349433,9.2053373205214779,8.4689103348797588,7.7913975080893785,0,0,0,0,0,{"$f":"AO109","v":0},{"$f":"AP109","v":0},{"$f":"AQ109","v":0},{"$f":"AR109","v":0},{"$f":"AS109","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I58) + $I$43 + 1, -Y104, 0)","v":0},0,0,0,0,0,0,0,0,0,0,-7.7913975080893785,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I58) + $I$43 + 1, -AP104, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I58) + $I$43 + 1, -AQ104, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I58) + $I$43 + 1, -AR104, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I58) + $I$43 + 1, -AS104, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I58) + $I$43 + 1, -AT104, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y60 * Y$47) * TOpf","v":3.6775024839591186},-3.3403545537748305,0.44549940701184715,1.3364982210355418,8.6426884960298356,4.6331938329232116,0.10735130603855803,-0.30581957223462486,0,0,0,0,0,0,0,0,0,{"$f":"(AP60 * AP$47) * TOpf","v":0},{"$f":"(AQ60 * AQ$47) * TOpf","v":0},{"$f":"(AR60 * AR$47) * TOpf","v":0},{"$f":"(AS60 * AS$47) * TOpf","v":0},{"$f":"(AT60 * AT$47) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y104:Y106)","v":3.6775024839591186},{"$f":"SUM(Z104:Z106)","v":0.11649778114674092},{"$f":"SUM(AA104:AA106)","v":0.55500732128978358},{"$f":"SUM(AB104:AB106)","v":1.8582051030479385},{"$f":"SUM(AC104:AC106)","v":10.389401292894897},13.983654996528619,12.692640802914315,11.117557150388258,10.005801435349433,9.2053373205214779,8.4689103348797588,0,0,0,0,0,0,{"$f":"SUM(AP104:AP106)","v":0},{"$f":"SUM(AQ104:AQ106)","v":0},{"$f":"SUM(AR104:AR106)","v":0},{"$f":"SUM(AS104:AS106)","v":0},{"$f":"SUM(AT104:AT106)","v":0}]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y107*Y102","v":-0.22065014903754712},-6.9898668688044546E-3,-3.3300439277387017E-2,-0.11149230618287631,-1.0389401292894898,-1.3983654996528621,-1.2692640802914317,-1.1117557150388258,-0.80046411482795465,-0.73642698564171827,-0.67751282679038072,0,0,0,0,0,0,{"$f":"-AP107*AP102","v":0},{"$f":"-AQ107*AQ102","v":0},{"$f":"-AR107*AR102","v":0},{"$f":"-AS107*AS102","v":0},{"$f":"-AT107*AT102","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y107:Y108)","v":3.4568523349215714},{"$f":"SUM(Z107:Z108)","v":0.10950791427793646},0.52170688201239657,1.7467127968650622,9.3504611636054076,12.585289496875758,11.423376722622884,10.005801435349433,9.2053373205214779,8.4689103348797588,7.7913975080893785,0,0,0,0,0,0,{"$f":"SUM(AP107:AP108)","v":0},{"$f":"SUM(AQ107:AQ108)","v":0},{"$f":"SUM(AR107:AR108)","v":0},{"$f":"SUM(AS107:AS108)","v":0},{"$f":"SUM(AT107:AT108)","v":0}]
[]
[null,null,"Tax"]
[]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$48","v":0.19},{"$f":"AQ$48","v":0.19},{"$f":"AR$48","v":0.25},{"$f":"AS$48","v":0.25},{"$f":"AT$48","v":0.25}]
[]
[null,null,null,null,"TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP59 * TOpf","v":0},{"$f":"AQ59 * TOpf","v":0},{"$f":"AR59 * TOpf","v":0},{"$f":"AS59 * TOpf","v":0},{"$f":"AT59 * TOpf","v":0}]
[null,null,null,null,"Less interest payable",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AP128 + AP132) / 2) * AP$50","v":0},{"$f":"((AQ128 + AQ132) / 2) * AQ$50","v":0},{"$f":"((AR128 + AR132) / 2) * AR$50","v":0},{"$f":"((AS128 + AS132) / 2) * AS$50","v":0},{"$f":"((AT128 + AT132) / 2) * AT$50","v":0}]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP108 + AP97","v":0},{"$f":"AQ108 + AQ97","v":0},{"$f":"AR108 + AR97","v":0},{"$f":"AS108 + AS97","v":0},{"$f":"AT108 + AT97","v":0}]
[null,null,null,null,"Taxable profit",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP115:AP117)","v":0},{"$f":"SUM(AQ115:AQ117)","v":0},{"$f":"SUM(AR115:AR117)","v":0},{"$f":"SUM(AS115:AS117)","v":0},{"$f":"SUM(AT115:AT117)","v":0}]
[]
[null,null,null,null,"Tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP118*AP113","v":0},{"$f":"AQ118*AQ113","v":0},{"$f":"AR118*AR113","v":0},{"$f":"AS118*AS113","v":0},{"$f":"AT118*AT113","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$49","v":0.55000000000000004},{"$f":"AQ$49","v":0.54999999999999993},{"$f":"AR$49","v":0.55000000000000004},{"$f":"AS$49","v":0.55000000000000004},{"$f":"AT$49","v":0.55000000000000004}]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP136","v":0},{"$f":"AQ136","v":0},{"$f":"AR136","v":0},{"$f":"AS136","v":0}]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ128-AQ126","v":0},{"$f":"AR128-AR126","v":0},{"$f":"AS128-AS126","v":0},{"$f":"AT128-AT126","v":0}]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(AP$4) = YEAR($I58) + $I$43 + 1, 0, (-AP124 * (AP67 - AP76) * Input!AO$232))","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I58) + $I$43 + 1, 0, (-AQ124 * (AQ67 - AQ76) * Input!AP$232))","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I58) + $I$43 + 1, 0, (-AR124 * (AR67 - AR76) * Input!AQ$232))","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I58) + $I$43 + 1, 0, (-AS124 * (AS67 - AS76) * Input!AR$232))","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I58) + $I$43 + 1, 0, (-AT124 * (AT67 - AT76) * Input!AS$232))","v":0}]
[null,null,null,null,"Add TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP59 * TOpf","v":0},{"$f":"AQ59 * TOpf","v":0},{"$f":"AR59 * TOpf","v":0},{"$f":"AS59 * TOpf","v":0},{"$f":"AT59 * TOpf","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP60 * TOpf","v":0},{"$f":"-AQ60 * TOpf","v":0},{"$f":"-AR60 * TOpf","v":0},{"$f":"-AS60 * TOpf","v":0},{"$f":"-AT60 * TOpf","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP85*(1-AP124)*AP$52*TOpf","v":0},{"$f":"-AQ85*(1-AQ124)*AQ$52*TOpf","v":0},{"$f":"-AR85*(1-AR124)*AR$52*TOpf","v":0},{"$f":"-AS85*(1-AS124)*AS$52*TOpf","v":0},{"$f":"-AT85*(1-AT124)*AT$52*TOpf","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP128:AP131)","v":0},{"$f":"SUM(AQ128:AQ131)","v":0},{"$f":"SUM(AR128:AR131)","v":0},{"$f":"SUM(AS128:AS131)","v":0},{"$f":"SUM(AT128:AT131)","v":0}]
[null,null,null,null,"Less net interest paid (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP116 * (1 - AP$51)","v":0},{"$f":"AQ116 * (1 - AQ$51)","v":0},{"$f":"AR116 * (1 - AR$51)","v":0},{"$f":"AS116 * (1 - AS$51)","v":0},{"$f":"AT116 * (1 - AT$51)","v":0}]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP116 * AP$51","v":0},{"$f":"AQ116 * AQ$51","v":0},{"$f":"AR116 * AR$51","v":0},{"$f":"AS116 * AS$51","v":0},{"$f":"AT116 * AT$51","v":0}]
[null,null,null,null,"Less tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP120","v":0},{"$f":"-AQ120","v":0},{"$f":"-AR120","v":0},{"$f":"-AS120","v":0},{"$f":"-AT120","v":0}]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP132:AP135)","v":0},{"$f":"SUM(AQ132:AQ135)","v":0},{"$f":"SUM(AR132:AR135)","v":0},{"$f":"SUM(AS132:AS135)","v":0},{"$f":"SUM(AT132:AT135)","v":0}]
[]
[null,"TIRG commissioned 2011"]
[]
[null,null,"Commission year specific inputs"]
[]
[null,null,null,null,"Commission year",null,"year",null,"2011-03-31"]
[null,null,null,null,"TIRG revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y$763","v":0},{"$f":"Input!Z$763","v":0},{"$f":"Input!AA$763","v":0},{"$f":"Input!AB$763","v":0},{"$f":"Input!AC$763","v":0},{"$f":"Input!AD$763","v":0},{"$f":"Input!AE$763","v":0},{"$f":"Input!AF$763","v":0},{"$f":"Input!AG$763","v":0},{"$f":"Input!AH$763","v":0},{"$f":"Input!AI$763","v":0},{"$f":"Input!AJ$763","v":0},{"$f":"Input!AK$763","v":0},{"$f":"Input!AL$763","v":0},{"$f":"Input!AM$763","v":0},{"$f":"Input!AN$763","v":0},{"$f":"Input!AO$763","v":0},{"$f":"Input!AP$763","v":0},{"$f":"Input!AQ$763","v":0},{"$f":"Input!AR$763","v":0},{"$f":"Input!AS$763","v":0},{"$f":"Input!AT$763","v":0}]
[null,null,null,null,"Capex",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y745","v":0},{"$f":"Input!Z745","v":0},{"$f":"Input!AA745","v":0},{"$f":"Input!AB745","v":0},{"$f":"Input!AC745","v":0},{"$f":"Input!AD745","v":0},{"$f":"Input!AE745","v":0},{"$f":"Input!AF745","v":0},{"$f":"Input!AG745","v":0},{"$f":"Input!AH745","v":0},{"$f":"Input!AI745","v":0},{"$f":"Input!AJ745","v":0},{"$f":"Input!AK745","v":0},{"$f":"Input!AL745","v":0},{"$f":"Input!AM745","v":0},{"$f":"Input!AN745","v":0},{"$f":"Input!AO745","v":0},{"$f":"Input!AP745","v":0},{"$f":"Input!AQ745","v":0},{"$f":"Input!AR745","v":0},{"$f":"Input!AS745","v":0},{"$f":"Input!AT745","v":0}]
[null,null,null,null,"Deemed depreciation before transfer to RAV",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y754","v":0},{"$f":"Input!Z754","v":0},{"$f":"Input!AA754","v":0},{"$f":"Input!AB754","v":0},{"$f":"Input!AC754","v":0},{"$f":"Input!AD754","v":0},{"$f":"Input!AE754","v":0},{"$f":"Input!AF754","v":0},{"$f":"Input!AG754","v":0},{"$f":"Input!AH754","v":0},{"$f":"Input!AI754","v":0},{"$f":"Input!AJ754","v":0},{"$f":"Input!AK754","v":0},{"$f":"Input!AL754","v":0},{"$f":"Input!AM754","v":0},{"$f":"Input!AN754","v":0},{"$f":"Input!AO754","v":0},{"$f":"Input!AP754","v":0},{"$f":"Input!AQ754","v":0},{"$f":"Input!AR754","v":0},{"$f":"Input!AS754","v":0},{"$f":"Input!AT754","v":0}]
[]
[null,null,"RAV"]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO156","v":0},{"$f":"AP156","v":0},{"$f":"AQ156","v":0},{"$f":"AR156","v":0},{"$f":"AS156","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I142) + $I$43 + 1, - Y151, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I142) + $I$43 + 1, - AP151, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I142) + $I$43 + 1, - AQ151, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I142) + $I$43 + 1, - AR151, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I142) + $I$43 + 1, - AS151, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I142) + $I$43 + 1, - AT151, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y151:Y152)","v":0},{"$f":"SUM(Z151:Z152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP151:AP152)","v":0},{"$f":"SUM(AQ151:AQ152)","v":0},{"$f":"SUM(AR151:AR152)","v":0},{"$f":"SUM(AS151:AS152)","v":0},{"$f":"SUM(AT151:AT152)","v":0}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I142) + $I$43, Y144, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I142) + $I$43, AP144, 0)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I142) + $I$43, AQ144, 0)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I142) + $I$43, AR144, 0)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I142) + $I$43, AS144, 0)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I142) + $I$43, AT144, 0)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y153 + Y154 - Y155","v":0},{"$f":"Z153 + Z154 - Z155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP153 + AP154 - AP155","v":0},{"$f":"AQ153 + AQ154 - AQ155","v":0},{"$f":"AR153 + AR154 - AR155","v":0},{"$f":"AS153 + AS154 - AS155","v":0},{"$f":"AT153 + AT154 - AT155","v":0}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO165","v":0},{"$f":"AP165","v":0},{"$f":"AQ165","v":0},{"$f":"AR165","v":0},{"$f":"AS165","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I142) + $I$43 + 1, -Y160, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I142) + $I$43 + 1, -AP160, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I142) + $I$43 + 1, -AQ160, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I142) + $I$43 + 1, -AR160, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I142) + $I$43 + 1, -AS160, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I142) + $I$43 + 1, -AT160, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y160:Y161)","v":0},{"$f":"SUM(Z160:Z161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP160:AP161)","v":0},{"$f":"SUM(AQ160:AQ161)","v":0},{"$f":"SUM(AR160:AR161)","v":0},{"$f":"SUM(AS160:AS161)","v":0},{"$f":"SUM(AT160:AT161)","v":0}]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I142) + $I$43, Y145, Y153 / $I$42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I142) + $I$43, AP145, AP153 / $I$42)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I142) + $I$43, AQ145, AQ153 / $I$42)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I142) + $I$43, AR145, AR153 / $I$42)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I142) + $I$43, AS145, AS153 / $I$42)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I142) + $I$43, AT145, AT153 / $I$42)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP155","v":0},{"$f":"AQ155","v":0},{"$f":"AR155","v":0},{"$f":"AS155","v":0},{"$f":"AT155","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y162 + Y163 - Y164","v":0},{"$f":"Z162 + Z163 - Z164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP162 + AP163 - AP164","v":0},{"$f":"AQ162 + AQ163 - AQ164","v":0},{"$f":"AR162 + AR163 - AR164","v":0},{"$f":"AS162 + AS163 - AS164","v":0},{"$f":"AT162 + AT163 - AT164","v":0}]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y156-Y165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP156-AP165","v":0},{"$f":"AQ156-AQ165","v":0},{"$f":"AR156-AR165","v":0},{"$f":"AS156-AS165","v":0},{"$f":"AT156-AT165","v":0}]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool capital allowances"]
[]
[null,null,null,null,"General pool allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$44","v":0.25},{"$f":"Z$44","v":0.25},0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18,0.18,0.18,0.18,0.18]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO182","v":0},{"$f":"AP182","v":0},{"$f":"AQ182","v":0},{"$f":"AR182","v":0},{"$f":"AS182","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I142) + $I$43 + 1, -Y177, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I142) + $I$43 + 1, -AP177, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I142) + $I$43 + 1, -AQ177, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I142) + $I$43 + 1, -AR177, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I142) + $I$43 + 1, -AS177, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I142) + $I$43 + 1, -AT177, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y154 * Y$46) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP154 * AP$46) * TOpf","v":0},{"$f":"(AQ154 * AQ$46) * TOpf","v":0},{"$f":"(AR154 * AR$46) * TOpf","v":0},{"$f":"(AS154 * AS$46) * TOpf","v":0},{"$f":"(AT154 * AT$46) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y177:Y179)","v":0},{"$f":"SUM(Z177:Z179)","v":0},{"$f":"SUM(AA177:AA179)","v":0},{"$f":"SUM(AB177:AB179)","v":0},{"$f":"SUM(AC177:AC179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP177:AP179)","v":0},{"$f":"SUM(AQ177:AQ179)","v":0},{"$f":"SUM(AR177:AR179)","v":0},{"$f":"SUM(AS177:AS179)","v":0},{"$f":"SUM(AT177:AT179)","v":0}]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y180*Y175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP180*AP175","v":0},{"$f":"-AQ180*AQ175","v":0},{"$f":"-AR180*AR175","v":0},{"$f":"-AS180*AS175","v":0},{"$f":"-AT180*AT175","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y180:Y181)","v":0},{"$f":"SUM(Z180:Z181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP180:AP181)","v":0},{"$f":"SUM(AQ180:AQ181)","v":0},{"$f":"SUM(AR180:AR181)","v":0},{"$f":"SUM(AS180:AS181)","v":0},{"$f":"SUM(AT180:AT181)","v":0}]
[]
[null,null,null,"Special Rate"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$45","v":0.06},0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,{"$f":"AH$45","v":0.08},{"$f":"AI$45","v":0.08},0.08,0.08,0.08,0.08,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO193","v":0},{"$f":"AP193","v":0},{"$f":"AQ193","v":0},{"$f":"AR193","v":0},{"$f":"AS193","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I142) + $I$43 + 1, -Y188, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I142) + $I$43 + 1, -AP188, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I142) + $I$43 + 1, -AQ188, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I142) + $I$43 + 1, -AR188, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I142) + $I$43 + 1, -AS188, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I142) + $I$43 + 1, -AT188, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y144 * Y$47) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP144 * AP$47) * TOpf","v":0},{"$f":"(AQ144 * AQ$47) * TOpf","v":0},{"$f":"(AR144 * AR$47) * TOpf","v":0},{"$f":"(AS144 * AS$47) * TOpf","v":0},{"$f":"(AT144 * AT$47) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y188:Y190)","v":0},{"$f":"SUM(Z188:Z190)","v":0},{"$f":"SUM(AA188:AA190)","v":0},{"$f":"SUM(AB188:AB190)","v":0},{"$f":"SUM(AC188:AC190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP188:AP190)","v":0},{"$f":"SUM(AQ188:AQ190)","v":0},{"$f":"SUM(AR188:AR190)","v":0},{"$f":"SUM(AS188:AS190)","v":0},{"$f":"SUM(AT188:AT190)","v":0}]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y191*Y186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP191*AP186","v":0},{"$f":"-AQ191*AQ186","v":0},{"$f":"-AR191*AR186","v":0},{"$f":"-AS191*AS186","v":0},{"$f":"-AT191*AT186","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y191:Y192)","v":0},{"$f":"SUM(Z191:Z192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP191:AP192)","v":0},{"$f":"SUM(AQ191:AQ192)","v":0},{"$f":"SUM(AR191:AR192)","v":0},{"$f":"SUM(AS191:AS192)","v":0},{"$f":"SUM(AT191:AT192)","v":0}]
[]
[null,null,"Tax"]
[]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$48","v":0.19},{"$f":"AQ$48","v":0.19},{"$f":"AR$48","v":0.25},{"$f":"AS$48","v":0.25},{"$f":"AT$48","v":0.25}]
[]
[null,null,null,null,"TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP143 * TOpf","v":0},{"$f":"AQ143 * TOpf","v":0},{"$f":"AR143 * TOpf","v":0},{"$f":"AS143 * TOpf","v":0},{"$f":"AT143 * TOpf","v":0}]
[null,null,null,null,"Less interest payable",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AP212 + AP216) / 2) * AP$50","v":0},{"$f":"((AQ212 + AQ216) / 2) * AQ$50","v":0},{"$f":"((AR212 + AR216) / 2) * AR$50","v":0},{"$f":"((AS212 + AS216) / 2) * AS$50","v":0},{"$f":"((AT212 + AT216) / 2) * AT$50","v":0}]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP192 + AP181","v":0},{"$f":"AQ192 + AQ181","v":0},{"$f":"AR192 + AR181","v":0},{"$f":"AS192 + AS181","v":0},{"$f":"AT192 + AT181","v":0}]
[null,null,null,null,"Taxable profit",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP199:AP201)","v":0},{"$f":"SUM(AQ199:AQ201)","v":0},{"$f":"SUM(AR199:AR201)","v":0},{"$f":"SUM(AS199:AS201)","v":0},{"$f":"SUM(AT199:AT201)","v":0}]
[]
[null,null,null,null,"Tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP202*AP197","v":0},{"$f":"AQ202*AQ197","v":0},{"$f":"AR202*AR197","v":0},{"$f":"AS202*AS197","v":0},{"$f":"AT202*AT197","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$49","v":0.55000000000000004},{"$f":"AQ$49","v":0.54999999999999993},{"$f":"AR$49","v":0.55000000000000004},{"$f":"AS$49","v":0.55000000000000004},{"$f":"AT$49","v":0.55000000000000004}]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP220","v":0},{"$f":"AQ220","v":0},{"$f":"AR220","v":0},{"$f":"AS220","v":0}]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ212-AQ210","v":0},{"$f":"AR212-AR210","v":0},{"$f":"AS212-AS210","v":0},{"$f":"AT212-AT210","v":0}]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(AP$4) = YEAR($I142) + $I$43 + 1, 0, (-AP208 * (AP151 - AP160) * Input!AO$232))","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I142) + $I$43 + 1, 0, (-AQ208 * (AQ151 - AQ160) * Input!AP$232))","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I142) + $I$43 + 1, 0, (-AR208 * (AR151 - AR160) * Input!AQ$232))","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I142) + $I$43 + 1, 0, (-AS208 * (AS151 - AS160) * Input!AR$232))","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I142) + $I$43 + 1, 0, (-AT208 * (AT151 - AT160) * Input!AS$232))","v":0}]
[null,null,null,null,"Add TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP143 * TOpf","v":0},{"$f":"AQ143 * TOpf","v":0},{"$f":"AR143 * TOpf","v":0},{"$f":"AS143 * TOpf","v":0},{"$f":"AT143 * TOpf","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP144 * TOpf","v":0},{"$f":"-AQ144 * TOpf","v":0},{"$f":"-AR144 * TOpf","v":0},{"$f":"-AS144 * TOpf","v":0},{"$f":"-AT144 * TOpf","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP169*(1-AP208)*AP$52*TOpf","v":0},{"$f":"-AQ169*(1-AQ208)*AQ$52*TOpf","v":0},{"$f":"-AR169*(1-AR208)*AR$52*TOpf","v":0},{"$f":"-AS169*(1-AS208)*AS$52*TOpf","v":0},{"$f":"-AT169*(1-AT208)*AT$52*TOpf","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP212:AP215)","v":0},{"$f":"SUM(AQ212:AQ215)","v":0},{"$f":"SUM(AR212:AR215)","v":0},{"$f":"SUM(AS212:AS215)","v":0},{"$f":"SUM(AT212:AT215)","v":0}]
[null,null,null,null,"Less net interest paid (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP200 * (1 - AP$51)","v":0},{"$f":"AQ200 * (1 - AQ$51)","v":0},{"$f":"AR200 * (1 - AR$51)","v":0},{"$f":"AS200 * (1 - AS$51)","v":0},{"$f":"AT200 * (1 - AT$51)","v":0}]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP200 * AP$51","v":0},{"$f":"AQ200 * AQ$51","v":0},{"$f":"AR200 * AR$51","v":0},{"$f":"AS200 * AS$51","v":0},{"$f":"AT200 * AT$51","v":0}]
[null,null,null,null,"Less tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP204","v":0},{"$f":"-AQ204","v":0},{"$f":"-AR204","v":0},{"$f":"-AS204","v":0},{"$f":"-AT204","v":0}]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP216:AP219)","v":0},{"$f":"SUM(AQ216:AQ219)","v":0},{"$f":"SUM(AR216:AR219)","v":0},{"$f":"SUM(AS216:AS219)","v":0},{"$f":"SUM(AT216:AT219)","v":0}]
[]
[null,"TIRG commissioned 2012"]
[]
[null,null,"Commission year specific inputs"]
[]
[null,null,null,null,"Commission year",null,"year",null,"2012-03-31"]
[null,null,null,null,"TIRG revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y$764","v":0},{"$f":"Input!Z$764","v":0},{"$f":"Input!AA$764","v":0},{"$f":"Input!AB$764","v":0},{"$f":"Input!AC$764","v":0},{"$f":"Input!AD$764","v":0},{"$f":"Input!AE$764","v":0},{"$f":"Input!AF$764","v":0},{"$f":"Input!AG$764","v":0},{"$f":"Input!AH$764","v":0},{"$f":"Input!AI$764","v":0},{"$f":"Input!AJ$764","v":0},{"$f":"Input!AK$764","v":0},{"$f":"Input!AL$764","v":0},{"$f":"Input!AM$764","v":0},{"$f":"Input!AN$764","v":0},{"$f":"Input!AO$764","v":0},{"$f":"Input!AP$764","v":0},{"$f":"Input!AQ$764","v":0},{"$f":"Input!AR$764","v":0},{"$f":"Input!AS$764","v":0},{"$f":"Input!AT$764","v":0}]
[null,null,null,null,"Capex",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y746","v":0},{"$f":"Input!Z746","v":0},{"$f":"Input!AA746","v":0},{"$f":"Input!AB746","v":0},{"$f":"Input!AC746","v":0},{"$f":"Input!AD746","v":0},{"$f":"Input!AE746","v":0},{"$f":"Input!AF746","v":0},{"$f":"Input!AG746","v":0},{"$f":"Input!AH746","v":0},{"$f":"Input!AI746","v":0},{"$f":"Input!AJ746","v":0},{"$f":"Input!AK746","v":0},{"$f":"Input!AL746","v":0},{"$f":"Input!AM746","v":0},{"$f":"Input!AN746","v":0},{"$f":"Input!AO746","v":0},{"$f":"Input!AP746","v":0},{"$f":"Input!AQ746","v":0},{"$f":"Input!AR746","v":0},{"$f":"Input!AS746","v":0},{"$f":"Input!AT746","v":0}]
[null,null,null,null,"Deemed depreciation before transfer to RAV",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y755","v":0},{"$f":"Input!Z755","v":0},{"$f":"Input!AA755","v":0},{"$f":"Input!AB755","v":0},{"$f":"Input!AC755","v":0},{"$f":"Input!AD755","v":0},{"$f":"Input!AE755","v":0},{"$f":"Input!AF755","v":0},{"$f":"Input!AG755","v":0},{"$f":"Input!AH755","v":0},{"$f":"Input!AI755","v":0},{"$f":"Input!AJ755","v":0},{"$f":"Input!AK755","v":0},{"$f":"Input!AL755","v":0},{"$f":"Input!AM755","v":0},{"$f":"Input!AN755","v":0},{"$f":"Input!AO755","v":0},{"$f":"Input!AP755","v":0},{"$f":"Input!AQ755","v":0},{"$f":"Input!AR755","v":0},{"$f":"Input!AS755","v":0},{"$f":"Input!AT755","v":0}]
[]
[null,null,"RAV"]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO240","v":0},{"$f":"AP240","v":0},{"$f":"AQ240","v":0},{"$f":"AR240","v":0},{"$f":"AS240","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I226) + $I$43 + 1, - Y235, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I226) + $I$43 + 1, - AP235, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I226) + $I$43 + 1, - AQ235, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I226) + $I$43 + 1, - AR235, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I226) + $I$43 + 1, - AS235, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I226) + $I$43 + 1, - AT235, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y235:Y236)","v":0},{"$f":"SUM(Z235:Z236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP235:AP236)","v":0},{"$f":"SUM(AQ235:AQ236)","v":0},{"$f":"SUM(AR235:AR236)","v":0},{"$f":"SUM(AS235:AS236)","v":0},{"$f":"SUM(AT235:AT236)","v":0}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I226) + $I$43, Y228, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I226) + $I$43, AP228, 0)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I226) + $I$43, AQ228, 0)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I226) + $I$43, AR228, 0)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I226) + $I$43, AS228, 0)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I226) + $I$43, AT228, 0)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y237 + Y238 - Y239","v":0},{"$f":"Z237 + Z238 - Z239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP237 + AP238 - AP239","v":0},{"$f":"AQ237 + AQ238 - AQ239","v":0},{"$f":"AR237 + AR238 - AR239","v":0},{"$f":"AS237 + AS238 - AS239","v":0},{"$f":"AT237 + AT238 - AT239","v":0}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO249","v":0},{"$f":"AP249","v":0},{"$f":"AQ249","v":0},{"$f":"AR249","v":0},{"$f":"AS249","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I226) + $I$43 + 1, -Y244, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I226) + $I$43 + 1, -AP244, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I226) + $I$43 + 1, -AQ244, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I226) + $I$43 + 1, -AR244, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I226) + $I$43 + 1, -AS244, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I226) + $I$43 + 1, -AT244, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y244:Y245)","v":0},{"$f":"SUM(Z244:Z245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP244:AP245)","v":0},{"$f":"SUM(AQ244:AQ245)","v":0},{"$f":"SUM(AR244:AR245)","v":0},{"$f":"SUM(AS244:AS245)","v":0},{"$f":"SUM(AT244:AT245)","v":0}]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I226) + $I$43, Y229, Y237 / $I$42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I226) + $I$43, AP229, AP237 / $I$42)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I226) + $I$43, AQ229, AQ237 / $I$42)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I226) + $I$43, AR229, AR237 / $I$42)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I226) + $I$43, AS229, AS237 / $I$42)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I226) + $I$43, AT229, AT237 / $I$42)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP239","v":0},{"$f":"AQ239","v":0},{"$f":"AR239","v":0},{"$f":"AS239","v":0},{"$f":"AT239","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y246 + Y247 - Y248","v":0},{"$f":"Z246 + Z247 - Z248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP246 + AP247 - AP248","v":0},{"$f":"AQ246 + AQ247 - AQ248","v":0},{"$f":"AR246 + AR247 - AR248","v":0},{"$f":"AS246 + AS247 - AS248","v":0},{"$f":"AT246 + AT247 - AT248","v":0}]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y240-Y249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP240-AP249","v":0},{"$f":"AQ240-AQ249","v":0},{"$f":"AR240-AR249","v":0},{"$f":"AS240-AS249","v":0},{"$f":"AT240-AT249","v":0}]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool capital allowances"]
[]
[null,null,null,null,"General pool allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$44","v":0.25},{"$f":"Z$44","v":0.25},0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18,0.18,0.18,0.18,0.18]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO266","v":0},{"$f":"AP266","v":0},{"$f":"AQ266","v":0},{"$f":"AR266","v":0},{"$f":"AS266","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I226) + $I$43 + 1, -Y261, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I226) + $I$43 + 1, -AP261, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I226) + $I$43 + 1, -AQ261, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I226) + $I$43 + 1, -AR261, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I226) + $I$43 + 1, -AS261, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I226) + $I$43 + 1, -AT261, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y238 * Y$46) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP238 * AP$46) * TOpf","v":0},{"$f":"(AQ238 * AQ$46) * TOpf","v":0},{"$f":"(AR238 * AR$46) * TOpf","v":0},{"$f":"(AS238 * AS$46) * TOpf","v":0},{"$f":"(AT238 * AT$46) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y261:Y263)","v":0},{"$f":"SUM(Z261:Z263)","v":0},{"$f":"SUM(AA261:AA263)","v":0},{"$f":"SUM(AB261:AB263)","v":0},{"$f":"SUM(AC261:AC263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP261:AP263)","v":0},{"$f":"SUM(AQ261:AQ263)","v":0},{"$f":"SUM(AR261:AR263)","v":0},{"$f":"SUM(AS261:AS263)","v":0},{"$f":"SUM(AT261:AT263)","v":0}]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y264*Y259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP264*AP259","v":0},{"$f":"-AQ264*AQ259","v":0},{"$f":"-AR264*AR259","v":0},{"$f":"-AS264*AS259","v":0},{"$f":"-AT264*AT259","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y264:Y265)","v":0},{"$f":"SUM(Z264:Z265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP264:AP265)","v":0},{"$f":"SUM(AQ264:AQ265)","v":0},{"$f":"SUM(AR264:AR265)","v":0},{"$f":"SUM(AS264:AS265)","v":0},{"$f":"SUM(AT264:AT265)","v":0}]
[]
[null,null,null,"Special Rate"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$45","v":0.06},0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,{"$f":"AH$45","v":0.08},{"$f":"AI$45","v":0.08},0.08,0.08,0.08,0.08,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO277","v":0},{"$f":"AP277","v":0},{"$f":"AQ277","v":0},{"$f":"AR277","v":0},{"$f":"AS277","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I226) + $I$43 + 1, -Y272, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I226) + $I$43 + 1, -AP272, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I226) + $I$43 + 1, -AQ272, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I226) + $I$43 + 1, -AR272, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I226) + $I$43 + 1, -AS272, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I226) + $I$43 + 1, -AT272, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y228 * Y$47) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP228 * AP$47) * TOpf","v":0},{"$f":"(AQ228 * AQ$47) * TOpf","v":0},{"$f":"(AR228 * AR$47) * TOpf","v":0},{"$f":"(AS228 * AS$47) * TOpf","v":0},{"$f":"(AT228 * AT$47) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y272:Y274)","v":0},{"$f":"SUM(Z272:Z274)","v":0},{"$f":"SUM(AA272:AA274)","v":0},{"$f":"SUM(AB272:AB274)","v":0},{"$f":"SUM(AC272:AC274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP272:AP274)","v":0},{"$f":"SUM(AQ272:AQ274)","v":0},{"$f":"SUM(AR272:AR274)","v":0},{"$f":"SUM(AS272:AS274)","v":0},{"$f":"SUM(AT272:AT274)","v":0}]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y275*Y270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP275*AP270","v":0},{"$f":"-AQ275*AQ270","v":0},{"$f":"-AR275*AR270","v":0},{"$f":"-AS275*AS270","v":0},{"$f":"-AT275*AT270","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y275:Y276)","v":0},{"$f":"SUM(Z275:Z276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP275:AP276)","v":0},{"$f":"SUM(AQ275:AQ276)","v":0},{"$f":"SUM(AR275:AR276)","v":0},{"$f":"SUM(AS275:AS276)","v":0},{"$f":"SUM(AT275:AT276)","v":0}]
[]
[null,null,"Tax"]
[]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$48","v":0.19},{"$f":"AQ$48","v":0.19},{"$f":"AR$48","v":0.25},{"$f":"AS$48","v":0.25},{"$f":"AT$48","v":0.25}]
[]
[null,null,null,null,"TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP227 * TOpf","v":0},{"$f":"AQ227 * TOpf","v":0},{"$f":"AR227 * TOpf","v":0},{"$f":"AS227 * TOpf","v":0},{"$f":"AT227 * TOpf","v":0}]
[null,null,null,null,"Less interest payable",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AP296 + AP300) / 2) * AP$50","v":0},{"$f":"((AQ296 + AQ300) / 2) * AQ$50","v":0},{"$f":"((AR296 + AR300) / 2) * AR$50","v":0},{"$f":"((AS296 + AS300) / 2) * AS$50","v":0},{"$f":"((AT296 + AT300) / 2) * AT$50","v":0}]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP276 + AP265","v":0},{"$f":"AQ276 + AQ265","v":0},{"$f":"AR276 + AR265","v":0},{"$f":"AS276 + AS265","v":0},{"$f":"AT276 + AT265","v":0}]
[null,null,null,null,"Taxable profit",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP283:AP285)","v":0},{"$f":"SUM(AQ283:AQ285)","v":0},{"$f":"SUM(AR283:AR285)","v":0},{"$f":"SUM(AS283:AS285)","v":0},{"$f":"SUM(AT283:AT285)","v":0}]
[]
[null,null,null,null,"Tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP286*AP281","v":0},{"$f":"AQ286*AQ281","v":0},{"$f":"AR286*AR281","v":0},{"$f":"AS286*AS281","v":0},{"$f":"AT286*AT281","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$49","v":0.55000000000000004},{"$f":"AQ$49","v":0.54999999999999993},{"$f":"AR$49","v":0.55000000000000004},{"$f":"AS$49","v":0.55000000000000004},{"$f":"AT$49","v":0.55000000000000004}]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP304","v":0},{"$f":"AQ304","v":0},{"$f":"AR304","v":0},{"$f":"AS304","v":0}]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ296-AQ294","v":0},{"$f":"AR296-AR294","v":0},{"$f":"AS296-AS294","v":0},{"$f":"AT296-AT294","v":0}]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(AP$4) = YEAR($I226) + $I$43 + 1, 0, (-AP292 * (AP235 - AP244) * Input!AO$232))","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I226) + $I$43 + 1, 0, (-AQ292 * (AQ235 - AQ244) * Input!AP$232))","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I226) + $I$43 + 1, 0, (-AR292 * (AR235 - AR244) * Input!AQ$232))","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I226) + $I$43 + 1, 0, (-AS292 * (AS235 - AS244) * Input!AR$232))","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I226) + $I$43 + 1, 0, (-AT292 * (AT235 - AT244) * Input!AS$232))","v":0}]
[null,null,null,null,"Add TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP227 * TOpf","v":0},{"$f":"AQ227 * TOpf","v":0},{"$f":"AR227 * TOpf","v":0},{"$f":"AS227 * TOpf","v":0},{"$f":"AT227 * TOpf","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP228 * TOpf","v":0},{"$f":"-AQ228 * TOpf","v":0},{"$f":"-AR228 * TOpf","v":0},{"$f":"-AS228 * TOpf","v":0},{"$f":"-AT228 * TOpf","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP253*(1-AP292)*AP$52*TOpf","v":0},{"$f":"-AQ253*(1-AQ292)*AQ$52*TOpf","v":0},{"$f":"-AR253*(1-AR292)*AR$52*TOpf","v":0},{"$f":"-AS253*(1-AS292)*AS$52*TOpf","v":0},{"$f":"-AT253*(1-AT292)*AT$52*TOpf","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP296:AP299)","v":0},{"$f":"SUM(AQ296:AQ299)","v":0},{"$f":"SUM(AR296:AR299)","v":0},{"$f":"SUM(AS296:AS299)","v":0},{"$f":"SUM(AT296:AT299)","v":0}]
[null,null,null,null,"Less net interest paid (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP284 * (1 - AP$51)","v":0},{"$f":"AQ284 * (1 - AQ$51)","v":0},{"$f":"AR284 * (1 - AR$51)","v":0},{"$f":"AS284 * (1 - AS$51)","v":0},{"$f":"AT284 * (1 - AT$51)","v":0}]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP284 * AP$51","v":0},{"$f":"AQ284 * AQ$51","v":0},{"$f":"AR284 * AR$51","v":0},{"$f":"AS284 * AS$51","v":0},{"$f":"AT284 * AT$51","v":0}]
[null,null,null,null,"Less tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP288","v":0},{"$f":"-AQ288","v":0},{"$f":"-AR288","v":0},{"$f":"-AS288","v":0},{"$f":"-AT288","v":0}]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP300:AP303)","v":0},{"$f":"SUM(AQ300:AQ303)","v":0},{"$f":"SUM(AR300:AR303)","v":0},{"$f":"SUM(AS300:AS303)","v":0},{"$f":"SUM(AT300:AT303)","v":0}]
[]
[null,"TIRG commissioned 2013"]
[]
[null,null,"Commission year specific inputs"]
[]
[null,null,null,null,"Commission year",null,"year",null,"2013-03-31"]
[null,null,null,null,"TIRG revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y$765","v":0},{"$f":"Input!Z$765","v":0},{"$f":"Input!AA$765","v":0},{"$f":"Input!AB$765","v":0},{"$f":"Input!AC$765","v":0},{"$f":"Input!AD$765","v":0},{"$f":"Input!AE$765","v":0},{"$f":"Input!AF$765","v":0},{"$f":"Input!AG$765","v":0},{"$f":"Input!AH$765","v":0},{"$f":"Input!AI$765","v":0},{"$f":"Input!AJ$765","v":0},{"$f":"Input!AK$765","v":0},{"$f":"Input!AL$765","v":0},{"$f":"Input!AM$765","v":0},{"$f":"Input!AN$765","v":0},{"$f":"Input!AO$765","v":0},{"$f":"Input!AP$765","v":0},{"$f":"Input!AQ$765","v":0},{"$f":"Input!AR$765","v":0},{"$f":"Input!AS$765","v":0},{"$f":"Input!AT$765","v":0}]
[null,null,null,null,"Capex",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y747","v":0},{"$f":"Input!Z747","v":0},{"$f":"Input!AA747","v":0},{"$f":"Input!AB747","v":0},{"$f":"Input!AC747","v":0},{"$f":"Input!AD747","v":0},{"$f":"Input!AE747","v":0},{"$f":"Input!AF747","v":0},{"$f":"Input!AG747","v":0},{"$f":"Input!AH747","v":0},{"$f":"Input!AI747","v":0},{"$f":"Input!AJ747","v":0},{"$f":"Input!AK747","v":0},{"$f":"Input!AL747","v":0},{"$f":"Input!AM747","v":0},{"$f":"Input!AN747","v":0},{"$f":"Input!AO747","v":0},{"$f":"Input!AP747","v":0},{"$f":"Input!AQ747","v":0},{"$f":"Input!AR747","v":0},{"$f":"Input!AS747","v":0},{"$f":"Input!AT747","v":0}]
[null,null,null,null,"Deemed depreciation before transfer to RAV",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y756","v":0},{"$f":"Input!Z756","v":0},{"$f":"Input!AA756","v":0},{"$f":"Input!AB756","v":0},{"$f":"Input!AC756","v":0},{"$f":"Input!AD756","v":0},{"$f":"Input!AE756","v":0},{"$f":"Input!AF756","v":0},{"$f":"Input!AG756","v":0},{"$f":"Input!AH756","v":0},{"$f":"Input!AI756","v":0},{"$f":"Input!AJ756","v":0},{"$f":"Input!AK756","v":0},{"$f":"Input!AL756","v":0},{"$f":"Input!AM756","v":0},{"$f":"Input!AN756","v":0},{"$f":"Input!AO756","v":0},{"$f":"Input!AP756","v":0},{"$f":"Input!AQ756","v":0},{"$f":"Input!AR756","v":0},{"$f":"Input!AS756","v":0},{"$f":"Input!AT756","v":0}]
[]
[null,null,"RAV"]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO324","v":0},{"$f":"AP324","v":0},{"$f":"AQ324","v":0},{"$f":"AR324","v":0},{"$f":"AS324","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I310) + $I$43 + 1, - Y319, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I310) + $I$43 + 1, - AP319, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I310) + $I$43 + 1, - AQ319, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I310) + $I$43 + 1, - AR319, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I310) + $I$43 + 1, - AS319, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I310) + $I$43 + 1, - AT319, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y319:Y320)","v":0},{"$f":"SUM(Z319:Z320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP319:AP320)","v":0},{"$f":"SUM(AQ319:AQ320)","v":0},{"$f":"SUM(AR319:AR320)","v":0},{"$f":"SUM(AS319:AS320)","v":0},{"$f":"SUM(AT319:AT320)","v":0}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I310) + $I$43, Y312, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I310) + $I$43, AP312, 0)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I310) + $I$43, AQ312, 0)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I310) + $I$43, AR312, 0)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I310) + $I$43, AS312, 0)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I310) + $I$43, AT312, 0)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y321 + Y322 - Y323","v":0},{"$f":"Z321 + Z322 - Z323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP321 + AP322 - AP323","v":0},{"$f":"AQ321 + AQ322 - AQ323","v":0},{"$f":"AR321 + AR322 - AR323","v":0},{"$f":"AS321 + AS322 - AS323","v":0},{"$f":"AT321 + AT322 - AT323","v":0}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO333","v":0},{"$f":"AP333","v":0},{"$f":"AQ333","v":0},{"$f":"AR333","v":0},{"$f":"AS333","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I310) + $I$43 + 1, -Y328, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I310) + $I$43 + 1, -AP328, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I310) + $I$43 + 1, -AQ328, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I310) + $I$43 + 1, -AR328, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I310) + $I$43 + 1, -AS328, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I310) + $I$43 + 1, -AT328, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y328:Y329)","v":0},{"$f":"SUM(Z328:Z329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP328:AP329)","v":0},{"$f":"SUM(AQ328:AQ329)","v":0},{"$f":"SUM(AR328:AR329)","v":0},{"$f":"SUM(AS328:AS329)","v":0},{"$f":"SUM(AT328:AT329)","v":0}]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I310) + $I$43, Y313, Y321 / $I$42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I310) + $I$43, AP313, AP321 / $I$42)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I310) + $I$43, AQ313, AQ321 / $I$42)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I310) + $I$43, AR313, AR321 / $I$42)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I310) + $I$43, AS313, AS321 / $I$42)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I310) + $I$43, AT313, AT321 / $I$42)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP323","v":0},{"$f":"AQ323","v":0},{"$f":"AR323","v":0},{"$f":"AS323","v":0},{"$f":"AT323","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y330 + Y331 - Y332","v":0},{"$f":"Z330 + Z331 - Z332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP330 + AP331 - AP332","v":0},{"$f":"AQ330 + AQ331 - AQ332","v":0},{"$f":"AR330 + AR331 - AR332","v":0},{"$f":"AS330 + AS331 - AS332","v":0},{"$f":"AT330 + AT331 - AT332","v":0}]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y324-Y333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324-AP333","v":0},{"$f":"AQ324-AQ333","v":0},{"$f":"AR324-AR333","v":0},{"$f":"AS324-AS333","v":0},{"$f":"AT324-AT333","v":0}]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool capital allowances"]
[]
[null,null,null,null,"General pool allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$44","v":0.25},{"$f":"Z$44","v":0.25},0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18,0.18,0.18,0.18,0.18]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO350","v":0},{"$f":"AP350","v":0},{"$f":"AQ350","v":0},{"$f":"AR350","v":0},{"$f":"AS350","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I310) + $I$43 + 1, -Y345, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I310) + $I$43 + 1, -AP345, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I310) + $I$43 + 1, -AQ345, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I310) + $I$43 + 1, -AR345, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I310) + $I$43 + 1, -AS345, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I310) + $I$43 + 1, -AT345, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y322 * Y$46) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP322 * AP$46) * TOpf","v":0},{"$f":"(AQ322 * AQ$46) * TOpf","v":0},{"$f":"(AR322 * AR$46) * TOpf","v":0},{"$f":"(AS322 * AS$46) * TOpf","v":0},{"$f":"(AT322 * AT$46) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y345:Y347)","v":0},{"$f":"SUM(Z345:Z347)","v":0},{"$f":"SUM(AA345:AA347)","v":0},{"$f":"SUM(AB345:AB347)","v":0},{"$f":"SUM(AC345:AC347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP345:AP347)","v":0},{"$f":"SUM(AQ345:AQ347)","v":0},{"$f":"SUM(AR345:AR347)","v":0},{"$f":"SUM(AS345:AS347)","v":0},{"$f":"SUM(AT345:AT347)","v":0}]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y348*Y343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP348*AP343","v":0},{"$f":"-AQ348*AQ343","v":0},{"$f":"-AR348*AR343","v":0},{"$f":"-AS348*AS343","v":0},{"$f":"-AT348*AT343","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y348:Y349)","v":0},{"$f":"SUM(Z348:Z349)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP348:AP349)","v":0},{"$f":"SUM(AQ348:AQ349)","v":0},{"$f":"SUM(AR348:AR349)","v":0},{"$f":"SUM(AS348:AS349)","v":0},{"$f":"SUM(AT348:AT349)","v":0}]
[]
[null,null,null,"Special Rate"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$45","v":0.06},0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,{"$f":"AH$45","v":0.08},{"$f":"AI$45","v":0.08},0.08,0.08,0.08,0.08,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO361","v":0},{"$f":"AP361","v":0},{"$f":"AQ361","v":0},{"$f":"AR361","v":0},{"$f":"AS361","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I310) + $I$43 + 1, -Y356, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I310) + $I$43 + 1, -AP356, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I310) + $I$43 + 1, -AQ356, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I310) + $I$43 + 1, -AR356, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I310) + $I$43 + 1, -AS356, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I310) + $I$43 + 1, -AT356, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y312 * Y$47) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP312 * AP$47) * TOpf","v":0},{"$f":"(AQ312 * AQ$47) * TOpf","v":0},{"$f":"(AR312 * AR$47) * TOpf","v":0},{"$f":"(AS312 * AS$47) * TOpf","v":0},{"$f":"(AT312 * AT$47) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y356:Y358)","v":0},{"$f":"SUM(Z356:Z358)","v":0},{"$f":"SUM(AA356:AA358)","v":0},{"$f":"SUM(AB356:AB358)","v":0},{"$f":"SUM(AC356:AC358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP356:AP358)","v":0},{"$f":"SUM(AQ356:AQ358)","v":0},{"$f":"SUM(AR356:AR358)","v":0},{"$f":"SUM(AS356:AS358)","v":0},{"$f":"SUM(AT356:AT358)","v":0}]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y359*Y354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP359*AP354","v":0},{"$f":"-AQ359*AQ354","v":0},{"$f":"-AR359*AR354","v":0},{"$f":"-AS359*AS354","v":0},{"$f":"-AT359*AT354","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y359:Y360)","v":0},{"$f":"SUM(Z359:Z360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP359:AP360)","v":0},{"$f":"SUM(AQ359:AQ360)","v":0},{"$f":"SUM(AR359:AR360)","v":0},{"$f":"SUM(AS359:AS360)","v":0},{"$f":"SUM(AT359:AT360)","v":0}]
[]
[null,null,"Tax"]
[]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$48","v":0.19},{"$f":"AQ$48","v":0.19},{"$f":"AR$48","v":0.25},{"$f":"AS$48","v":0.25},{"$f":"AT$48","v":0.25}]
[]
[null,null,null,null,"TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP311 * TOpf","v":0},{"$f":"AQ311 * TOpf","v":0},{"$f":"AR311 * TOpf","v":0},{"$f":"AS311 * TOpf","v":0},{"$f":"AT311 * TOpf","v":0}]
[null,null,null,null,"Less interest payable",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AP380 + AP384) / 2) * AP$50","v":0},{"$f":"((AQ380 + AQ384) / 2) * AQ$50","v":0},{"$f":"((AR380 + AR384) / 2) * AR$50","v":0},{"$f":"((AS380 + AS384) / 2) * AS$50","v":0},{"$f":"((AT380 + AT384) / 2) * AT$50","v":0}]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP360 + AP349","v":0},{"$f":"AQ360 + AQ349","v":0},{"$f":"AR360 + AR349","v":0},{"$f":"AS360 + AS349","v":0},{"$f":"AT360 + AT349","v":0}]
[null,null,null,null,"Taxable profit",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP367:AP369)","v":0},{"$f":"SUM(AQ367:AQ369)","v":0},{"$f":"SUM(AR367:AR369)","v":0},{"$f":"SUM(AS367:AS369)","v":0},{"$f":"SUM(AT367:AT369)","v":0}]
[]
[null,null,null,null,"Tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP370*AP365","v":0},{"$f":"AQ370*AQ365","v":0},{"$f":"AR370*AR365","v":0},{"$f":"AS370*AS365","v":0},{"$f":"AT370*AT365","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$49","v":0.55000000000000004},{"$f":"AQ$49","v":0.54999999999999993},{"$f":"AR$49","v":0.55000000000000004},{"$f":"AS$49","v":0.55000000000000004},{"$f":"AT$49","v":0.55000000000000004}]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP388","v":0},{"$f":"AQ388","v":0},{"$f":"AR388","v":0},{"$f":"AS388","v":0}]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ380-AQ378","v":0},{"$f":"AR380-AR378","v":0},{"$f":"AS380-AS378","v":0},{"$f":"AT380-AT378","v":0}]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(AP$4) = YEAR($I310) + $I$43 + 1, 0, (-AP376 * (AP319 - AP328) * Input!AO$232))","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I310) + $I$43 + 1, 0, (-AQ376 * (AQ319 - AQ328) * Input!AP$232))","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I310) + $I$43 + 1, 0, (-AR376 * (AR319 - AR328) * Input!AQ$232))","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I310) + $I$43 + 1, 0, (-AS376 * (AS319 - AS328) * Input!AR$232))","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I310) + $I$43 + 1, 0, (-AT376 * (AT319 - AT328) * Input!AS$232))","v":0}]
[null,null,null,null,"Add TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP311 * TOpf","v":0},{"$f":"AQ311 * TOpf","v":0},{"$f":"AR311 * TOpf","v":0},{"$f":"AS311 * TOpf","v":0},{"$f":"AT311 * TOpf","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP312 * TOpf","v":0},{"$f":"-AQ312 * TOpf","v":0},{"$f":"-AR312 * TOpf","v":0},{"$f":"-AS312 * TOpf","v":0},{"$f":"-AT312 * TOpf","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP337*(1-AP376)*AP$52*TOpf","v":0},{"$f":"-AQ337*(1-AQ376)*AQ$52*TOpf","v":0},{"$f":"-AR337*(1-AR376)*AR$52*TOpf","v":0},{"$f":"-AS337*(1-AS376)*AS$52*TOpf","v":0},{"$f":"-AT337*(1-AT376)*AT$52*TOpf","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP380:AP383)","v":0},{"$f":"SUM(AQ380:AQ383)","v":0},{"$f":"SUM(AR380:AR383)","v":0},{"$f":"SUM(AS380:AS383)","v":0},{"$f":"SUM(AT380:AT383)","v":0}]
[null,null,null,null,"Less net interest paid (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP368 * (1 - AP$51)","v":0},{"$f":"AQ368 * (1 - AQ$51)","v":0},{"$f":"AR368 * (1 - AR$51)","v":0},{"$f":"AS368 * (1 - AS$51)","v":0},{"$f":"AT368 * (1 - AT$51)","v":0}]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP368 * AP$51","v":0},{"$f":"AQ368 * AQ$51","v":0},{"$f":"AR368 * AR$51","v":0},{"$f":"AS368 * AS$51","v":0},{"$f":"AT368 * AT$51","v":0}]
[null,null,null,null,"Less tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP372","v":0},{"$f":"-AQ372","v":0},{"$f":"-AR372","v":0},{"$f":"-AS372","v":0},{"$f":"-AT372","v":0}]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP384:AP387)","v":0},{"$f":"SUM(AQ384:AQ387)","v":0},{"$f":"SUM(AR384:AR387)","v":0},{"$f":"SUM(AS384:AS387)","v":0},{"$f":"SUM(AT384:AT387)","v":0}]
[]
[null,"TIRG commissioned 2014"]
[]
[null,null,"Commission year specific inputs"]
[]
[null,null,null,null,"Commission year",null,"year",null,"2014-03-31"]
[null,null,null,null,"TIRG revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y$766","v":0},{"$f":"Input!Z$766","v":0},{"$f":"Input!AA$766","v":0},{"$f":"Input!AB$766","v":0},{"$f":"Input!AC$766","v":0},{"$f":"Input!AD$766","v":0},{"$f":"Input!AE$766","v":0},{"$f":"Input!AF$766","v":0},{"$f":"Input!AG$766","v":0},{"$f":"Input!AH$766","v":0},{"$f":"Input!AI$766","v":0},{"$f":"Input!AJ$766","v":0},{"$f":"Input!AK$766","v":0},{"$f":"Input!AL$766","v":0},{"$f":"Input!AM$766","v":0},{"$f":"Input!AN$766","v":0},{"$f":"Input!AO$766","v":0},{"$f":"Input!AP$766","v":0},{"$f":"Input!AQ$766","v":0},{"$f":"Input!AR$766","v":0},{"$f":"Input!AS$766","v":0},{"$f":"Input!AT$766","v":0}]
[null,null,null,null,"Capex",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y748","v":0},{"$f":"Input!Z748","v":0},{"$f":"Input!AA748","v":0},{"$f":"Input!AB748","v":0},{"$f":"Input!AC748","v":0},{"$f":"Input!AD748","v":0},{"$f":"Input!AE748","v":0},{"$f":"Input!AF748","v":0},{"$f":"Input!AG748","v":0},{"$f":"Input!AH748","v":0},{"$f":"Input!AI748","v":0},{"$f":"Input!AJ748","v":0},{"$f":"Input!AK748","v":0},{"$f":"Input!AL748","v":0},{"$f":"Input!AM748","v":0},{"$f":"Input!AN748","v":0},{"$f":"Input!AO748","v":0},{"$f":"Input!AP748","v":0},{"$f":"Input!AQ748","v":0},{"$f":"Input!AR748","v":0},{"$f":"Input!AS748","v":0},{"$f":"Input!AT748","v":0}]
[null,null,null,null,"Deemed depreciation before transfer to RAV",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y757","v":0},{"$f":"Input!Z757","v":0},{"$f":"Input!AA757","v":0},{"$f":"Input!AB757","v":0},{"$f":"Input!AC757","v":0},{"$f":"Input!AD757","v":0},{"$f":"Input!AE757","v":0},{"$f":"Input!AF757","v":0},{"$f":"Input!AG757","v":0},{"$f":"Input!AH757","v":0},{"$f":"Input!AI757","v":0},{"$f":"Input!AJ757","v":0},{"$f":"Input!AK757","v":0},{"$f":"Input!AL757","v":0},{"$f":"Input!AM757","v":0},{"$f":"Input!AN757","v":0},{"$f":"Input!AO757","v":0},{"$f":"Input!AP757","v":0},{"$f":"Input!AQ757","v":0},{"$f":"Input!AR757","v":0},{"$f":"Input!AS757","v":0},{"$f":"Input!AT757","v":0}]
[]
[null,null,"RAV"]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO408","v":0},{"$f":"AP408","v":0},{"$f":"AQ408","v":0},{"$f":"AR408","v":0},{"$f":"AS408","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I394) + $I$43 + 1, - Y403, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I394) + $I$43 + 1, - AP403, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I394) + $I$43 + 1, - AQ403, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I394) + $I$43 + 1, - AR403, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I394) + $I$43 + 1, - AS403, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I394) + $I$43 + 1, - AT403, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y403:Y404)","v":0},{"$f":"SUM(Z403:Z404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP403:AP404)","v":0},{"$f":"SUM(AQ403:AQ404)","v":0},{"$f":"SUM(AR403:AR404)","v":0},{"$f":"SUM(AS403:AS404)","v":0},{"$f":"SUM(AT403:AT404)","v":0}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I394) + $I$43, Y396, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I394) + $I$43, AP396, 0)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I394) + $I$43, AQ396, 0)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I394) + $I$43, AR396, 0)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I394) + $I$43, AS396, 0)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I394) + $I$43, AT396, 0)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y405 + Y406 - Y407","v":0},{"$f":"Z405 + Z406 - Z407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP405 + AP406 - AP407","v":0},{"$f":"AQ405 + AQ406 - AQ407","v":0},{"$f":"AR405 + AR406 - AR407","v":0},{"$f":"AS405 + AS406 - AS407","v":0},{"$f":"AT405 + AT406 - AT407","v":0}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO417","v":0},{"$f":"AP417","v":0},{"$f":"AQ417","v":0},{"$f":"AR417","v":0},{"$f":"AS417","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I394) + $I$43 + 1, -Y412, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I394) + $I$43 + 1, -AP412, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I394) + $I$43 + 1, -AQ412, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I394) + $I$43 + 1, -AR412, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I394) + $I$43 + 1, -AS412, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I394) + $I$43 + 1, -AT412, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y412:Y413)","v":0},{"$f":"SUM(Z412:Z413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP412:AP413)","v":0},{"$f":"SUM(AQ412:AQ413)","v":0},{"$f":"SUM(AR412:AR413)","v":0},{"$f":"SUM(AS412:AS413)","v":0},{"$f":"SUM(AT412:AT413)","v":0}]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I394) + $I$43, Y397, Y405 / $I$42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I394) + $I$43, AP397, AP405 / $I$42)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I394) + $I$43, AQ397, AQ405 / $I$42)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I394) + $I$43, AR397, AR405 / $I$42)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I394) + $I$43, AS397, AS405 / $I$42)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I394) + $I$43, AT397, AT405 / $I$42)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP407","v":0},{"$f":"AQ407","v":0},{"$f":"AR407","v":0},{"$f":"AS407","v":0},{"$f":"AT407","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y414 + Y415 - Y416","v":0},{"$f":"Z414 + Z415 - Z416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP414 + AP415 - AP416","v":0},{"$f":"AQ414 + AQ415 - AQ416","v":0},{"$f":"AR414 + AR415 - AR416","v":0},{"$f":"AS414 + AS415 - AS416","v":0},{"$f":"AT414 + AT415 - AT416","v":0}]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y408-Y417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP408-AP417","v":0},{"$f":"AQ408-AQ417","v":0},{"$f":"AR408-AR417","v":0},{"$f":"AS408-AS417","v":0},{"$f":"AT408-AT417","v":0}]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool capital allowances"]
[]
[null,null,null,null,"General pool allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$44","v":0.25},{"$f":"Z$44","v":0.25},0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18,0.18,0.18,0.18,0.18]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO434","v":0},{"$f":"AP434","v":0},{"$f":"AQ434","v":0},{"$f":"AR434","v":0},{"$f":"AS434","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I394) + $I$43 + 1, -Y429, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I394) + $I$43 + 1, -AP429, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I394) + $I$43 + 1, -AQ429, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I394) + $I$43 + 1, -AR429, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I394) + $I$43 + 1, -AS429, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I394) + $I$43 + 1, -AT429, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y406 * Y$46) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP406 * AP$46) * TOpf","v":0},{"$f":"(AQ406 * AQ$46) * TOpf","v":0},{"$f":"(AR406 * AR$46) * TOpf","v":0},{"$f":"(AS406 * AS$46) * TOpf","v":0},{"$f":"(AT406 * AT$46) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y429:Y431)","v":0},{"$f":"SUM(Z429:Z431)","v":0},{"$f":"SUM(AA429:AA431)","v":0},{"$f":"SUM(AB429:AB431)","v":0},{"$f":"SUM(AC429:AC431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP429:AP431)","v":0},{"$f":"SUM(AQ429:AQ431)","v":0},{"$f":"SUM(AR429:AR431)","v":0},{"$f":"SUM(AS429:AS431)","v":0},{"$f":"SUM(AT429:AT431)","v":0}]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y432*Y427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP432*AP427","v":0},{"$f":"-AQ432*AQ427","v":0},{"$f":"-AR432*AR427","v":0},{"$f":"-AS432*AS427","v":0},{"$f":"-AT432*AT427","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y432:Y433)","v":0},{"$f":"SUM(Z432:Z433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP432:AP433)","v":0},{"$f":"SUM(AQ432:AQ433)","v":0},{"$f":"SUM(AR432:AR433)","v":0},{"$f":"SUM(AS432:AS433)","v":0},{"$f":"SUM(AT432:AT433)","v":0}]
[]
[null,null,null,"Special Rate"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$45","v":0.06},0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,{"$f":"AH$45","v":0.08},{"$f":"AI$45","v":0.08},0.08,0.08,0.08,0.08,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO445","v":0},{"$f":"AP445","v":0},{"$f":"AQ445","v":0},{"$f":"AR445","v":0},{"$f":"AS445","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I394) + $I$43 + 1, -Y440, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I394) + $I$43 + 1, -AP440, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I394) + $I$43 + 1, -AQ440, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I394) + $I$43 + 1, -AR440, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I394) + $I$43 + 1, -AS440, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I394) + $I$43 + 1, -AT440, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y396 * Y$47) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP396 * AP$47) * TOpf","v":0},{"$f":"(AQ396 * AQ$47) * TOpf","v":0},{"$f":"(AR396 * AR$47) * TOpf","v":0},{"$f":"(AS396 * AS$47) * TOpf","v":0},{"$f":"(AT396 * AT$47) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y440:Y442)","v":0},{"$f":"SUM(Z440:Z442)","v":0},{"$f":"SUM(AA440:AA442)","v":0},{"$f":"SUM(AB440:AB442)","v":0},{"$f":"SUM(AC440:AC442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP440:AP442)","v":0},{"$f":"SUM(AQ440:AQ442)","v":0},{"$f":"SUM(AR440:AR442)","v":0},{"$f":"SUM(AS440:AS442)","v":0},{"$f":"SUM(AT440:AT442)","v":0}]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y443*Y438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP443*AP438","v":0},{"$f":"-AQ443*AQ438","v":0},{"$f":"-AR443*AR438","v":0},{"$f":"-AS443*AS438","v":0},{"$f":"-AT443*AT438","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y443:Y444)","v":0},{"$f":"SUM(Z443:Z444)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP443:AP444)","v":0},{"$f":"SUM(AQ443:AQ444)","v":0},{"$f":"SUM(AR443:AR444)","v":0},{"$f":"SUM(AS443:AS444)","v":0},{"$f":"SUM(AT443:AT444)","v":0}]
[]
[null,null,"Tax"]
[]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$48","v":0.19},{"$f":"AQ$48","v":0.19},{"$f":"AR$48","v":0.25},{"$f":"AS$48","v":0.25},{"$f":"AT$48","v":0.25}]
[]
[null,null,null,null,"TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP395 * TOpf","v":0},{"$f":"AQ395 * TOpf","v":0},{"$f":"AR395 * TOpf","v":0},{"$f":"AS395 * TOpf","v":0},{"$f":"AT395 * TOpf","v":0}]
[null,null,null,null,"Less interest payable",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AP464 + AP468) / 2) * AP$50","v":0},{"$f":"((AQ464 + AQ468) / 2) * AQ$50","v":0},{"$f":"((AR464 + AR468) / 2) * AR$50","v":0},{"$f":"((AS464 + AS468) / 2) * AS$50","v":0},{"$f":"((AT464 + AT468) / 2) * AT$50","v":0}]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP444 + AP433","v":0},{"$f":"AQ444 + AQ433","v":0},{"$f":"AR444 + AR433","v":0},{"$f":"AS444 + AS433","v":0},{"$f":"AT444 + AT433","v":0}]
[null,null,null,null,"Taxable profit",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP451:AP453)","v":0},{"$f":"SUM(AQ451:AQ453)","v":0},{"$f":"SUM(AR451:AR453)","v":0},{"$f":"SUM(AS451:AS453)","v":0},{"$f":"SUM(AT451:AT453)","v":0}]
[]
[null,null,null,null,"Tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP454*AP449","v":0},{"$f":"AQ454*AQ449","v":0},{"$f":"AR454*AR449","v":0},{"$f":"AS454*AS449","v":0},{"$f":"AT454*AT449","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$49","v":0.55000000000000004},{"$f":"AQ$49","v":0.54999999999999993},{"$f":"AR$49","v":0.55000000000000004},{"$f":"AS$49","v":0.55000000000000004},{"$f":"AT$49","v":0.55000000000000004}]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP472","v":0},{"$f":"AQ472","v":0},{"$f":"AR472","v":0},{"$f":"AS472","v":0}]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ464-AQ462","v":0},{"$f":"AR464-AR462","v":0},{"$f":"AS464-AS462","v":0},{"$f":"AT464-AT462","v":0}]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(AP$4) = YEAR($I394) + $I$43 + 1, 0, (-AP460 * (AP403 - AP412) * Input!AO$232))","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I394) + $I$43 + 1, 0, (-AQ460 * (AQ403 - AQ412) * Input!AP$232))","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I394) + $I$43 + 1, 0, (-AR460 * (AR403 - AR412) * Input!AQ$232))","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I394) + $I$43 + 1, 0, (-AS460 * (AS403 - AS412) * Input!AR$232))","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I394) + $I$43 + 1, 0, (-AT460 * (AT403 - AT412) * Input!AS$232))","v":0}]
[null,null,null,null,"Add TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP395 * TOpf","v":0},{"$f":"AQ395 * TOpf","v":0},{"$f":"AR395 * TOpf","v":0},{"$f":"AS395 * TOpf","v":0},{"$f":"AT395 * TOpf","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP396 * TOpf","v":0},{"$f":"-AQ396 * TOpf","v":0},{"$f":"-AR396 * TOpf","v":0},{"$f":"-AS396 * TOpf","v":0},{"$f":"-AT396 * TOpf","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP421*(1-AP460)*AP$52*TOpf","v":0},{"$f":"-AQ421*(1-AQ460)*AQ$52*TOpf","v":0},{"$f":"-AR421*(1-AR460)*AR$52*TOpf","v":0},{"$f":"-AS421*(1-AS460)*AS$52*TOpf","v":0},{"$f":"-AT421*(1-AT460)*AT$52*TOpf","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP464:AP467)","v":0},{"$f":"SUM(AQ464:AQ467)","v":0},{"$f":"SUM(AR464:AR467)","v":0},{"$f":"SUM(AS464:AS467)","v":0},{"$f":"SUM(AT464:AT467)","v":0}]
[null,null,null,null,"Less net interest paid (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP452 * (1 - AP$51)","v":0},{"$f":"AQ452 * (1 - AQ$51)","v":0},{"$f":"AR452 * (1 - AR$51)","v":0},{"$f":"AS452 * (1 - AS$51)","v":0},{"$f":"AT452 * (1 - AT$51)","v":0}]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP452 * AP$51","v":0},{"$f":"AQ452 * AQ$51","v":0},{"$f":"AR452 * AR$51","v":0},{"$f":"AS452 * AS$51","v":0},{"$f":"AT452 * AT$51","v":0}]
[null,null,null,null,"Less tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP456","v":0},{"$f":"-AQ456","v":0},{"$f":"-AR456","v":0},{"$f":"-AS456","v":0},{"$f":"-AT456","v":0}]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP468:AP471)","v":0},{"$f":"SUM(AQ468:AQ471)","v":0},{"$f":"SUM(AR468:AR471)","v":0},{"$f":"SUM(AS468:AS471)","v":0},{"$f":"SUM(AT468:AT471)","v":0}]
[]
[null,"TIRG commissioned 2015"]
[]
[null,null,"Commission year specific inputs"]
[]
[null,null,null,null,"Commission year",null,"year",null,"2015-03-31"]
[null,null,null,null,"TIRG revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y$767","v":0},{"$f":"Input!Z$767","v":0},{"$f":"Input!AA$767","v":0},{"$f":"Input!AB$767","v":0},{"$f":"Input!AC$767","v":0},{"$f":"Input!AD$767","v":0},{"$f":"Input!AE$767","v":0},{"$f":"Input!AF$767","v":0},{"$f":"Input!AG$767","v":0},{"$f":"Input!AH$767","v":0},{"$f":"Input!AI$767","v":0},{"$f":"Input!AJ$767","v":0},{"$f":"Input!AK$767","v":0},{"$f":"Input!AL$767","v":0},{"$f":"Input!AM$767","v":0},{"$f":"Input!AN$767","v":0},{"$f":"Input!AO$767","v":0},{"$f":"Input!AP$767","v":0},{"$f":"Input!AQ$767","v":0},{"$f":"Input!AR$767","v":0},{"$f":"Input!AS$767","v":0},{"$f":"Input!AT$767","v":0}]
[null,null,null,null,"Capex",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y749","v":0},{"$f":"Input!Z749","v":0},{"$f":"Input!AA749","v":0},{"$f":"Input!AB749","v":0},{"$f":"Input!AC749","v":0},{"$f":"Input!AD749","v":0},{"$f":"Input!AE749","v":0},{"$f":"Input!AF749","v":0},{"$f":"Input!AG749","v":0},{"$f":"Input!AH749","v":0},{"$f":"Input!AI749","v":0},{"$f":"Input!AJ749","v":0},{"$f":"Input!AK749","v":0},{"$f":"Input!AL749","v":0},{"$f":"Input!AM749","v":0},{"$f":"Input!AN749","v":0},{"$f":"Input!AO749","v":0},{"$f":"Input!AP749","v":0},{"$f":"Input!AQ749","v":0},{"$f":"Input!AR749","v":0},{"$f":"Input!AS749","v":0},{"$f":"Input!AT749","v":0}]
[null,null,null,null,"Deemed depreciation before transfer to RAV",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y758","v":0},{"$f":"Input!Z758","v":0},{"$f":"Input!AA758","v":0},{"$f":"Input!AB758","v":0},{"$f":"Input!AC758","v":0},{"$f":"Input!AD758","v":0},{"$f":"Input!AE758","v":0},{"$f":"Input!AF758","v":0},{"$f":"Input!AG758","v":0},{"$f":"Input!AH758","v":0},{"$f":"Input!AI758","v":0},{"$f":"Input!AJ758","v":0},{"$f":"Input!AK758","v":0},{"$f":"Input!AL758","v":0},{"$f":"Input!AM758","v":0},{"$f":"Input!AN758","v":0},{"$f":"Input!AO758","v":0},{"$f":"Input!AP758","v":0},{"$f":"Input!AQ758","v":0},{"$f":"Input!AR758","v":0},{"$f":"Input!AS758","v":0},{"$f":"Input!AT758","v":0}]
[]
[null,null,"RAV"]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y492","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO492","v":0},{"$f":"AP492","v":0},{"$f":"AQ492","v":0},{"$f":"AR492","v":0},{"$f":"AS492","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I478) + $I$43 + 1, - Y487, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I478) + $I$43 + 1, - AP487, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I478) + $I$43 + 1, - AQ487, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I478) + $I$43 + 1, - AR487, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I478) + $I$43 + 1, - AS487, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I478) + $I$43 + 1, - AT487, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y487:Y488)","v":0},{"$f":"SUM(Z487:Z488)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP487:AP488)","v":0},{"$f":"SUM(AQ487:AQ488)","v":0},{"$f":"SUM(AR487:AR488)","v":0},{"$f":"SUM(AS487:AS488)","v":0},{"$f":"SUM(AT487:AT488)","v":0}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I478) + $I$43, Y480, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I478) + $I$43, AP480, 0)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I478) + $I$43, AQ480, 0)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I478) + $I$43, AR480, 0)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I478) + $I$43, AS480, 0)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I478) + $I$43, AT480, 0)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y489 + Y490 - Y491","v":0},{"$f":"Z489 + Z490 - Z491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP489 + AP490 - AP491","v":0},{"$f":"AQ489 + AQ490 - AQ491","v":0},{"$f":"AR489 + AR490 - AR491","v":0},{"$f":"AS489 + AS490 - AS491","v":0},{"$f":"AT489 + AT490 - AT491","v":0}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO501","v":0},{"$f":"AP501","v":0},{"$f":"AQ501","v":0},{"$f":"AR501","v":0},{"$f":"AS501","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I478) + $I$43 + 1, -Y496, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I478) + $I$43 + 1, -AP496, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I478) + $I$43 + 1, -AQ496, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I478) + $I$43 + 1, -AR496, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I478) + $I$43 + 1, -AS496, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I478) + $I$43 + 1, -AT496, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y496:Y497)","v":0},{"$f":"SUM(Z496:Z497)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP496:AP497)","v":0},{"$f":"SUM(AQ496:AQ497)","v":0},{"$f":"SUM(AR496:AR497)","v":0},{"$f":"SUM(AS496:AS497)","v":0},{"$f":"SUM(AT496:AT497)","v":0}]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I478) + $I$43, Y481, Y489 / $I$42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I478) + $I$43, AP481, AP489 / $I$42)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I478) + $I$43, AQ481, AQ489 / $I$42)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I478) + $I$43, AR481, AR489 / $I$42)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I478) + $I$43, AS481, AS489 / $I$42)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I478) + $I$43, AT481, AT489 / $I$42)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP491","v":0},{"$f":"AQ491","v":0},{"$f":"AR491","v":0},{"$f":"AS491","v":0},{"$f":"AT491","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y498 + Y499 - Y500","v":0},{"$f":"Z498 + Z499 - Z500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP498 + AP499 - AP500","v":0},{"$f":"AQ498 + AQ499 - AQ500","v":0},{"$f":"AR498 + AR499 - AR500","v":0},{"$f":"AS498 + AS499 - AS500","v":0},{"$f":"AT498 + AT499 - AT500","v":0}]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y492-Y501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP492-AP501","v":0},{"$f":"AQ492-AQ501","v":0},{"$f":"AR492-AR501","v":0},{"$f":"AS492-AS501","v":0},{"$f":"AT492-AT501","v":0}]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool capital allowances"]
[]
[null,null,null,null,"General pool allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$44","v":0.25},{"$f":"Z$44","v":0.25},0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18,0.18,0.18,0.18,0.18]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO518","v":0},{"$f":"AP518","v":0},{"$f":"AQ518","v":0},{"$f":"AR518","v":0},{"$f":"AS518","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I478) + $I$43 + 1, -Y513, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I478) + $I$43 + 1, -AP513, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I478) + $I$43 + 1, -AQ513, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I478) + $I$43 + 1, -AR513, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I478) + $I$43 + 1, -AS513, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I478) + $I$43 + 1, -AT513, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y490 * Y$46) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP490 * AP$46) * TOpf","v":0},{"$f":"(AQ490 * AQ$46) * TOpf","v":0},{"$f":"(AR490 * AR$46) * TOpf","v":0},{"$f":"(AS490 * AS$46) * TOpf","v":0},{"$f":"(AT490 * AT$46) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y513:Y515)","v":0},{"$f":"SUM(Z513:Z515)","v":0},{"$f":"SUM(AA513:AA515)","v":0},{"$f":"SUM(AB513:AB515)","v":0},{"$f":"SUM(AC513:AC515)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP513:AP515)","v":0},{"$f":"SUM(AQ513:AQ515)","v":0},{"$f":"SUM(AR513:AR515)","v":0},{"$f":"SUM(AS513:AS515)","v":0},{"$f":"SUM(AT513:AT515)","v":0}]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y516*Y511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP516*AP511","v":0},{"$f":"-AQ516*AQ511","v":0},{"$f":"-AR516*AR511","v":0},{"$f":"-AS516*AS511","v":0},{"$f":"-AT516*AT511","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y516:Y517)","v":0},{"$f":"SUM(Z516:Z517)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP516:AP517)","v":0},{"$f":"SUM(AQ516:AQ517)","v":0},{"$f":"SUM(AR516:AR517)","v":0},{"$f":"SUM(AS516:AS517)","v":0},{"$f":"SUM(AT516:AT517)","v":0}]
[]
[null,null,null,"Special Rate"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$45","v":0.06},0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,{"$f":"AH$45","v":0.08},{"$f":"AI$45","v":0.08},0.08,0.08,0.08,0.08,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO529","v":0},{"$f":"AP529","v":0},{"$f":"AQ529","v":0},{"$f":"AR529","v":0},{"$f":"AS529","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I478) + $I$43 + 1, -Y524, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I478) + $I$43 + 1, -AP524, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I478) + $I$43 + 1, -AQ524, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I478) + $I$43 + 1, -AR524, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I478) + $I$43 + 1, -AS524, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I478) + $I$43 + 1, -AT524, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y480 * Y$47) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP480 * AP$47) * TOpf","v":0},{"$f":"(AQ480 * AQ$47) * TOpf","v":0},{"$f":"(AR480 * AR$47) * TOpf","v":0},{"$f":"(AS480 * AS$47) * TOpf","v":0},{"$f":"(AT480 * AT$47) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y524:Y526)","v":0},{"$f":"SUM(Z524:Z526)","v":0},{"$f":"SUM(AA524:AA526)","v":0},{"$f":"SUM(AB524:AB526)","v":0},{"$f":"SUM(AC524:AC526)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP524:AP526)","v":0},{"$f":"SUM(AQ524:AQ526)","v":0},{"$f":"SUM(AR524:AR526)","v":0},{"$f":"SUM(AS524:AS526)","v":0},{"$f":"SUM(AT524:AT526)","v":0}]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y527*Y522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP527*AP522","v":0},{"$f":"-AQ527*AQ522","v":0},{"$f":"-AR527*AR522","v":0},{"$f":"-AS527*AS522","v":0},{"$f":"-AT527*AT522","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y527:Y528)","v":0},{"$f":"SUM(Z527:Z528)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP527:AP528)","v":0},{"$f":"SUM(AQ527:AQ528)","v":0},{"$f":"SUM(AR527:AR528)","v":0},{"$f":"SUM(AS527:AS528)","v":0},{"$f":"SUM(AT527:AT528)","v":0}]
[]
[null,null,"Tax"]
[]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$48","v":0.19},{"$f":"AQ$48","v":0.19},{"$f":"AR$48","v":0.25},{"$f":"AS$48","v":0.25},{"$f":"AT$48","v":0.25}]
[]
[null,null,null,null,"TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP479 * TOpf","v":0},{"$f":"AQ479 * TOpf","v":0},{"$f":"AR479 * TOpf","v":0},{"$f":"AS479 * TOpf","v":0},{"$f":"AT479 * TOpf","v":0}]
[null,null,null,null,"Less interest payable",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AP548 + AP552) / 2) * AP$50","v":0},{"$f":"((AQ548 + AQ552) / 2) * AQ$50","v":0},{"$f":"((AR548 + AR552) / 2) * AR$50","v":0},{"$f":"((AS548 + AS552) / 2) * AS$50","v":0},{"$f":"((AT548 + AT552) / 2) * AT$50","v":0}]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP528 + AP517","v":0},{"$f":"AQ528 + AQ517","v":0},{"$f":"AR528 + AR517","v":0},{"$f":"AS528 + AS517","v":0},{"$f":"AT528 + AT517","v":0}]
[null,null,null,null,"Taxable profit",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP535:AP537)","v":0},{"$f":"SUM(AQ535:AQ537)","v":0},{"$f":"SUM(AR535:AR537)","v":0},{"$f":"SUM(AS535:AS537)","v":0},{"$f":"SUM(AT535:AT537)","v":0}]
[]
[null,null,null,null,"Tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP538*AP533","v":0},{"$f":"AQ538*AQ533","v":0},{"$f":"AR538*AR533","v":0},{"$f":"AS538*AS533","v":0},{"$f":"AT538*AT533","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$49","v":0.55000000000000004},{"$f":"AQ$49","v":0.54999999999999993},{"$f":"AR$49","v":0.55000000000000004},{"$f":"AS$49","v":0.55000000000000004},{"$f":"AT$49","v":0.55000000000000004}]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP556","v":0},{"$f":"AQ556","v":0},{"$f":"AR556","v":0},{"$f":"AS556","v":0}]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ548-AQ546","v":0},{"$f":"AR548-AR546","v":0},{"$f":"AS548-AS546","v":0},{"$f":"AT548-AT546","v":0}]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(AP$4) = YEAR($I478) + $I$43 + 1, 0, (-AP544 * (AP487 - AP496) * Input!AO$232))","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I478) + $I$43 + 1, 0, (-AQ544 * (AQ487 - AQ496) * Input!AP$232))","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I478) + $I$43 + 1, 0, (-AR544 * (AR487 - AR496) * Input!AQ$232))","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I478) + $I$43 + 1, 0, (-AS544 * (AS487 - AS496) * Input!AR$232))","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I478) + $I$43 + 1, 0, (-AT544 * (AT487 - AT496) * Input!AS$232))","v":0}]
[null,null,null,null,"Add TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP479 * TOpf","v":0},{"$f":"AQ479 * TOpf","v":0},{"$f":"AR479 * TOpf","v":0},{"$f":"AS479 * TOpf","v":0},{"$f":"AT479 * TOpf","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP480 * TOpf","v":0},{"$f":"-AQ480 * TOpf","v":0},{"$f":"-AR480 * TOpf","v":0},{"$f":"-AS480 * TOpf","v":0},{"$f":"-AT480 * TOpf","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP505*(1-AP544)*AP$52*TOpf","v":0},{"$f":"-AQ505*(1-AQ544)*AQ$52*TOpf","v":0},{"$f":"-AR505*(1-AR544)*AR$52*TOpf","v":0},{"$f":"-AS505*(1-AS544)*AS$52*TOpf","v":0},{"$f":"-AT505*(1-AT544)*AT$52*TOpf","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP548:AP551)","v":0},{"$f":"SUM(AQ548:AQ551)","v":0},{"$f":"SUM(AR548:AR551)","v":0},{"$f":"SUM(AS548:AS551)","v":0},{"$f":"SUM(AT548:AT551)","v":0}]
[null,null,null,null,"Less net interest paid (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP536 * (1 - AP$51)","v":0},{"$f":"AQ536 * (1 - AQ$51)","v":0},{"$f":"AR536 * (1 - AR$51)","v":0},{"$f":"AS536 * (1 - AS$51)","v":0},{"$f":"AT536 * (1 - AT$51)","v":0}]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP536 * AP$51","v":0},{"$f":"AQ536 * AQ$51","v":0},{"$f":"AR536 * AR$51","v":0},{"$f":"AS536 * AS$51","v":0},{"$f":"AT536 * AT$51","v":0}]
[null,null,null,null,"Less tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP540","v":0},{"$f":"-AQ540","v":0},{"$f":"-AR540","v":0},{"$f":"-AS540","v":0},{"$f":"-AT540","v":0}]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP552:AP555)","v":0},{"$f":"SUM(AQ552:AQ555)","v":0},{"$f":"SUM(AR552:AR555)","v":0},{"$f":"SUM(AS552:AS555)","v":0},{"$f":"SUM(AT552:AT555)","v":0}]
[]
[null,"TIRG commissioned 2016"]
[]
[null,null,"Commission year specific inputs"]
[]
[null,null,null,null,"Commission year",null,"year",null,"2016-03-31"]
[null,null,null,null,"TIRG revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y$768","v":0},{"$f":"Input!Z$768","v":0},{"$f":"Input!AA$768","v":0},{"$f":"Input!AB$768","v":0},{"$f":"Input!AC$768","v":0},{"$f":"Input!AD$768","v":0},{"$f":"Input!AE$768","v":0},{"$f":"Input!AF$768","v":0},{"$f":"Input!AG$768","v":0},{"$f":"Input!AH$768","v":0},{"$f":"Input!AI$768","v":0},{"$f":"Input!AJ$768","v":0},{"$f":"Input!AK$768","v":0},{"$f":"Input!AL$768","v":0},{"$f":"Input!AM$768","v":0},{"$f":"Input!AN$768","v":0},{"$f":"Input!AO$768","v":0},{"$f":"Input!AP$768","v":0},{"$f":"Input!AQ$768","v":0},{"$f":"Input!AR$768","v":0},{"$f":"Input!AS$768","v":0},{"$f":"Input!AT$768","v":0}]
[null,null,null,null,"Capex",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y750","v":0},{"$f":"Input!Z750","v":0},{"$f":"Input!AA750","v":0},{"$f":"Input!AB750","v":0},{"$f":"Input!AC750","v":0},{"$f":"Input!AD750","v":0},{"$f":"Input!AE750","v":0},{"$f":"Input!AF750","v":0},{"$f":"Input!AG750","v":0},{"$f":"Input!AH750","v":0},{"$f":"Input!AI750","v":0},{"$f":"Input!AJ750","v":0},{"$f":"Input!AK750","v":0},{"$f":"Input!AL750","v":0},{"$f":"Input!AM750","v":0},{"$f":"Input!AN750","v":0},{"$f":"Input!AO750","v":0},{"$f":"Input!AP750","v":0},{"$f":"Input!AQ750","v":0},{"$f":"Input!AR750","v":0},{"$f":"Input!AS750","v":0},{"$f":"Input!AT750","v":0}]
[null,null,null,null,"Deemed depreciation before transfer to RAV",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y759","v":0},{"$f":"Input!Z759","v":0},{"$f":"Input!AA759","v":0},{"$f":"Input!AB759","v":0},{"$f":"Input!AC759","v":0},{"$f":"Input!AD759","v":0},{"$f":"Input!AE759","v":0},{"$f":"Input!AF759","v":0},{"$f":"Input!AG759","v":0},{"$f":"Input!AH759","v":0},{"$f":"Input!AI759","v":0},{"$f":"Input!AJ759","v":0},{"$f":"Input!AK759","v":0},{"$f":"Input!AL759","v":0},{"$f":"Input!AM759","v":0},{"$f":"Input!AN759","v":0},{"$f":"Input!AO759","v":0},{"$f":"Input!AP759","v":0},{"$f":"Input!AQ759","v":0},{"$f":"Input!AR759","v":0},{"$f":"Input!AS759","v":0},{"$f":"Input!AT759","v":0}]
[]
[null,null,"RAV"]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO576","v":0},{"$f":"AP576","v":0},{"$f":"AQ576","v":0},{"$f":"AR576","v":0},{"$f":"AS576","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I562) + $I$43 + 1, - Y571, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I562) + $I$43 + 1, - AP571, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I562) + $I$43 + 1, - AQ571, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I562) + $I$43 + 1, - AR571, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I562) + $I$43 + 1, - AS571, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I562) + $I$43 + 1, - AT571, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y571:Y572)","v":0},{"$f":"SUM(Z571:Z572)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP571:AP572)","v":0},{"$f":"SUM(AQ571:AQ572)","v":0},{"$f":"SUM(AR571:AR572)","v":0},{"$f":"SUM(AS571:AS572)","v":0},{"$f":"SUM(AT571:AT572)","v":0}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I562) + $I$43, Y564, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I562) + $I$43, AP564, 0)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I562) + $I$43, AQ564, 0)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I562) + $I$43, AR564, 0)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I562) + $I$43, AS564, 0)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I562) + $I$43, AT564, 0)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y573 + Y574 - Y575","v":0},{"$f":"Z573 + Z574 - Z575","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP573 + AP574 - AP575","v":0},{"$f":"AQ573 + AQ574 - AQ575","v":0},{"$f":"AR573 + AR574 - AR575","v":0},{"$f":"AS573 + AS574 - AS575","v":0},{"$f":"AT573 + AT574 - AT575","v":0}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y585","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO585","v":0},{"$f":"AP585","v":0},{"$f":"AQ585","v":0},{"$f":"AR585","v":0},{"$f":"AS585","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I562) + $I$43 + 1, -Y580, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I562) + $I$43 + 1, -AP580, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I562) + $I$43 + 1, -AQ580, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I562) + $I$43 + 1, -AR580, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I562) + $I$43 + 1, -AS580, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I562) + $I$43 + 1, -AT580, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y580:Y581)","v":0},{"$f":"SUM(Z580:Z581)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP580:AP581)","v":0},{"$f":"SUM(AQ580:AQ581)","v":0},{"$f":"SUM(AR580:AR581)","v":0},{"$f":"SUM(AS580:AS581)","v":0},{"$f":"SUM(AT580:AT581)","v":0}]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I562) + $I$43, Y565, Y573 / $I$42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I562) + $I$43, AP565, AP573 / $I$42)","v":0},{"$f":"IF(YEAR(AQ$4) <= YEAR($I562) + $I$43, AQ565, AQ573 / $I$42)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I562) + $I$43, AR565, AR573 / $I$42)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I562) + $I$43, AS565, AS573 / $I$42)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I562) + $I$43, AT565, AT573 / $I$42)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y575","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP575","v":0},{"$f":"AQ575","v":0},{"$f":"AR575","v":0},{"$f":"AS575","v":0},{"$f":"AT575","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y582 + Y583 - Y584","v":0},{"$f":"Z582 + Z583 - Z584","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP582 + AP583 - AP584","v":0},{"$f":"AQ582 + AQ583 - AQ584","v":0},{"$f":"AR582 + AR583 - AR584","v":0},{"$f":"AS582 + AS583 - AS584","v":0},{"$f":"AT582 + AT583 - AT584","v":0}]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y576-Y585","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP576-AP585","v":0},{"$f":"AQ576-AQ585","v":0},{"$f":"AR576-AR585","v":0},{"$f":"AS576-AS585","v":0},{"$f":"AT576-AT585","v":0}]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool capital allowances"]
[]
[null,null,null,null,"General pool allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$44","v":0.25},{"$f":"Z$44","v":0.25},0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18,0.18,0.18,0.18,0.18]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO602","v":0},{"$f":"AP602","v":0},{"$f":"AQ602","v":0},{"$f":"AR602","v":0},{"$f":"AS602","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I562) + $I$43 + 1, -Y597, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I562) + $I$43 + 1, -AP597, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I562) + $I$43 + 1, -AQ597, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I562) + $I$43 + 1, -AR597, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I562) + $I$43 + 1, -AS597, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I562) + $I$43 + 1, -AT597, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y574 * Y$46) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP574 * AP$46) * TOpf","v":0},{"$f":"(AQ574 * AQ$46) * TOpf","v":0},{"$f":"(AR574 * AR$46) * TOpf","v":0},{"$f":"(AS574 * AS$46) * TOpf","v":0},{"$f":"(AT574 * AT$46) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y597:Y599)","v":0},{"$f":"SUM(Z597:Z599)","v":0},{"$f":"SUM(AA597:AA599)","v":0},{"$f":"SUM(AB597:AB599)","v":0},{"$f":"SUM(AC597:AC599)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP597:AP599)","v":0},{"$f":"SUM(AQ597:AQ599)","v":0},{"$f":"SUM(AR597:AR599)","v":0},{"$f":"SUM(AS597:AS599)","v":0},{"$f":"SUM(AT597:AT599)","v":0}]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y600*Y595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP600*AP595","v":0},{"$f":"-AQ600*AQ595","v":0},{"$f":"-AR600*AR595","v":0},{"$f":"-AS600*AS595","v":0},{"$f":"-AT600*AT595","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y600:Y601)","v":0},{"$f":"SUM(Z600:Z601)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP600:AP601)","v":0},{"$f":"SUM(AQ600:AQ601)","v":0},{"$f":"SUM(AR600:AR601)","v":0},{"$f":"SUM(AS600:AS601)","v":0},{"$f":"SUM(AT600:AT601)","v":0}]
[]
[null,null,null,"Special Rate"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$45","v":0.06},0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,{"$f":"AH$45","v":0.08},{"$f":"AI$45","v":0.08},0.08,0.08,0.08,0.08,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO613","v":0},{"$f":"AP613","v":0},{"$f":"AQ613","v":0},{"$f":"AR613","v":0},{"$f":"AS613","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I562) + $I$43 + 1, -Y608, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I562) + $I$43 + 1, -AP608, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I562) + $I$43 + 1, -AQ608, 0)","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I562) + $I$43 + 1, -AR608, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I562) + $I$43 + 1, -AS608, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I562) + $I$43 + 1, -AT608, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y564 * Y$47) * TOpf","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP564 * AP$47) * TOpf","v":0},{"$f":"(AQ564 * AQ$47) * TOpf","v":0},{"$f":"(AR564 * AR$47) * TOpf","v":0},{"$f":"(AS564 * AS$47) * TOpf","v":0},{"$f":"(AT564 * AT$47) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y608:Y610)","v":0},{"$f":"SUM(Z608:Z610)","v":0},{"$f":"SUM(AA608:AA610)","v":0},{"$f":"SUM(AB608:AB610)","v":0},{"$f":"SUM(AC608:AC610)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP608:AP610)","v":0},{"$f":"SUM(AQ608:AQ610)","v":0},{"$f":"SUM(AR608:AR610)","v":0},{"$f":"SUM(AS608:AS610)","v":0},{"$f":"SUM(AT608:AT610)","v":0}]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y611*Y606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP611*AP606","v":0},{"$f":"-AQ611*AQ606","v":0},{"$f":"-AR611*AR606","v":0},{"$f":"-AS611*AS606","v":0},{"$f":"-AT611*AT606","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y611:Y612)","v":0},{"$f":"SUM(Z611:Z612)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP611:AP612)","v":0},{"$f":"SUM(AQ611:AQ612)","v":0},{"$f":"SUM(AR611:AR612)","v":0},{"$f":"SUM(AS611:AS612)","v":0},{"$f":"SUM(AT611:AT612)","v":0}]
[]
[null,null,"Tax"]
[]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$48","v":0.19},{"$f":"AQ$48","v":0.19},{"$f":"AR$48","v":0.25},{"$f":"AS$48","v":0.25},{"$f":"AT$48","v":0.25}]
[]
[null,null,null,null,"TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP563 * TOpf","v":0},{"$f":"AQ563 * TOpf","v":0},{"$f":"AR563 * TOpf","v":0},{"$f":"AS563 * TOpf","v":0},{"$f":"AT563 * TOpf","v":0}]
[null,null,null,null,"Less interest payable",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AP632 + AP636) / 2) * AP$50","v":0},{"$f":"((AQ632 + AQ636) / 2) * AQ$50","v":0},{"$f":"((AR632 + AR636) / 2) * AR$50","v":0},{"$f":"((AS632 + AS636) / 2) * AS$50","v":0},{"$f":"((AT632 + AT636) / 2) * AT$50","v":0}]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP612 + AP601","v":0},{"$f":"AQ612 + AQ601","v":0},{"$f":"AR612 + AR601","v":0},{"$f":"AS612 + AS601","v":0},{"$f":"AT612 + AT601","v":0}]
[null,null,null,null,"Taxable profit",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP619:AP621)","v":0},{"$f":"SUM(AQ619:AQ621)","v":0},{"$f":"SUM(AR619:AR621)","v":0},{"$f":"SUM(AS619:AS621)","v":0},{"$f":"SUM(AT619:AT621)","v":0}]
[]
[null,null,null,null,"Tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP622*AP617","v":0},{"$f":"AQ622*AQ617","v":0},{"$f":"AR622*AR617","v":0},{"$f":"AS622*AS617","v":0},{"$f":"AT622*AT617","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$49","v":0.55000000000000004},{"$f":"AQ$49","v":0.54999999999999993},{"$f":"AR$49","v":0.55000000000000004},{"$f":"AS$49","v":0.55000000000000004},{"$f":"AT$49","v":0.55000000000000004}]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP640","v":0},{"$f":"AQ640","v":0},{"$f":"AR640","v":0},{"$f":"AS640","v":0}]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ632-AQ630","v":0},{"$f":"AR632-AR630","v":0},{"$f":"AS632-AS630","v":0},{"$f":"AT632-AT630","v":0}]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(AP$4) = YEAR($I562) + $I$43 + 1, 0, (-AP628 * (AP571 - AP580) * Input!AO$232))","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I562) + $I$43 + 1, 0, (-AQ628 * (AQ571 - AQ580) * Input!AP$232))","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I562) + $I$43 + 1, 0, (-AR628 * (AR571 - AR580) * Input!AQ$232))","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I562) + $I$43 + 1, 0, (-AS628 * (AS571 - AS580) * Input!AR$232))","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I562) + $I$43 + 1, 0, (-AT628 * (AT571 - AT580) * Input!AS$232))","v":0}]
[null,null,null,null,"Add TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP563 * TOpf","v":0},{"$f":"AQ563 * TOpf","v":0},{"$f":"AR563 * TOpf","v":0},{"$f":"AS563 * TOpf","v":0},{"$f":"AT563 * TOpf","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP564 * TOpf","v":0},{"$f":"-AQ564 * TOpf","v":0},{"$f":"-AR564 * TOpf","v":0},{"$f":"-AS564 * TOpf","v":0},{"$f":"-AT564 * TOpf","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP589*(1-AP628)*AP$52*TOpf","v":0},{"$f":"-AQ589*(1-AQ628)*AQ$52*TOpf","v":0},{"$f":"-AR589*(1-AR628)*AR$52*TOpf","v":0},{"$f":"-AS589*(1-AS628)*AS$52*TOpf","v":0},{"$f":"-AT589*(1-AT628)*AT$52*TOpf","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP632:AP635)","v":0},{"$f":"SUM(AQ632:AQ635)","v":0},{"$f":"SUM(AR632:AR635)","v":0},{"$f":"SUM(AS632:AS635)","v":0},{"$f":"SUM(AT632:AT635)","v":0}]
[null,null,null,null,"Less net interest paid (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP620 * (1 - AP$51)","v":0},{"$f":"AQ620 * (1 - AQ$51)","v":0},{"$f":"AR620 * (1 - AR$51)","v":0},{"$f":"AS620 * (1 - AS$51)","v":0},{"$f":"AT620 * (1 - AT$51)","v":0}]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP620 * AP$51","v":0},{"$f":"AQ620 * AQ$51","v":0},{"$f":"AR620 * AR$51","v":0},{"$f":"AS620 * AS$51","v":0},{"$f":"AT620 * AT$51","v":0}]
[null,null,null,null,"Less tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP624","v":0},{"$f":"-AQ624","v":0},{"$f":"-AR624","v":0},{"$f":"-AS624","v":0},{"$f":"-AT624","v":0}]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP636:AP639)","v":0},{"$f":"SUM(AQ636:AQ639)","v":0},{"$f":"SUM(AR636:AR639)","v":0},{"$f":"SUM(AS636:AS639)","v":0},{"$f":"SUM(AT636:AT639)","v":0}]
[]
[null,"TIRG commissioned 2017"]
[]
[null,null,"Commission year specific inputs"]
[]
[null,null,null,null,"Commission year",null,"year",null,"2017-03-31"]
[null,null,null,null,"TIRG revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y$769","v":0},{"$f":"Input!Z$769","v":0},{"$f":"Input!AA$769","v":2.9558864309187416},{"$f":"Input!AB$769","v":4.5840382236051509},{"$f":"Input!AC$769","v":1.346289432725402},{"$f":"Input!AD$769","v":6.3906357359314452},{"$f":"Input!AE$769","v":3.2589885127011788},{"$f":"Input!AF$769","v":15.840695749011667},{"$f":"Input!AG$769","v":39.95074453267889},{"$f":"Input!AH$769","v":60.235597488880323},{"$f":"Input!AI$769","v":79.291115533858161},{"$f":"Input!AJ$769","v":88.037888400640171},{"$f":"Input!AK$769","v":83.812962294916204},{"$f":"Input!AL$769","v":81.097547143565293},{"$f":"Input!AM$769","v":78.38192001601206},{"$f":"Input!AN$769","v":75.666292888458869},{"$f":"Input!AO$769","v":72.950665760905636},{"$f":"Input!AP$769","v":76.714741850768917},{"$f":"Input!AQ$769","v":0},{"$f":"Input!AR$769","v":0},{"$f":"Input!AS$769","v":0},{"$f":"Input!AT$769","v":0}]
[null,null,null,null,"Capex",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y751","v":0},{"$f":"Input!Z751","v":0},{"$f":"Input!AA751","v":0},{"$f":"Input!AB751","v":0},{"$f":"Input!AC751","v":0},{"$f":"Input!AD751","v":0},{"$f":"Input!AE751","v":34.958138730109681},{"$f":"Input!AF751","v":139.56600961687008},{"$f":"Input!AG751","v":210.67451927236212},{"$f":"Input!AH751","v":174.44799254596015},{"$f":"Input!AI751","v":112.62392545960142},{"$f":"Input!AJ751","v":37.198169704928162},{"$f":"Input!AK751","v":13.706731152479529},{"$f":"Input!AL751","v":0},{"$f":"Input!AM751","v":0},{"$f":"Input!AN751","v":0},{"$f":"Input!AO751","v":0},{"$f":"Input!AP751","v":40.703962613934806},{"$f":"Input!AQ751","v":0},{"$f":"Input!AR751","v":0},{"$f":"Input!AS751","v":0},{"$f":"Input!AT751","v":0}]
[null,null,null,null,"Deemed depreciation before transfer to RAV",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y760","v":0},{"$f":"Input!Z760","v":0},{"$f":"Input!AA760","v":0},{"$f":"Input!AB760","v":0},{"$f":"Input!AC760","v":0},{"$f":"Input!AD760","v":0},{"$f":"Input!AE760","v":0},{"$f":"Input!AF760","v":1.7479069365054842},{"$f":"Input!AG760","v":8.7262074173489879},{"$f":"Input!AH760","v":19.259933380967095},{"$f":"Input!AI760","v":27.982333008265101},{"$f":"Input!AJ760","v":33.613529281245171},{"$f":"Input!AK760","v":35.473437766491578},{"$f":"Input!AL760","v":36.158774324115562},{"$f":"Input!AM760","v":36.158774324115562},{"$f":"Input!AN760","v":36.158774324115562},{"$f":"Input!AO760","v":36.158774324115562},{"$f":"Input!AP760","v":36.158774324115562},{"$f":"Input!AQ760","v":0},{"$f":"Input!AR760","v":0},{"$f":"Input!AS760","v":0},{"$f":"Input!AT760","v":0}]
[]
[null,null,"RAV"]
[]
[null,null,null,"Cost"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y660","v":0},0,0,0,0,0,34.958138730109681,174.52414834697976,385.1986676193419,559.64666016530202,672.27058562490345,709.46875532983165,723.17548648231116,723.17548648231116,723.17548648231116,723.17548648231116,{"$f":"AO660","v":723.17548648231116},{"$f":"AP660","v":763.87944909624593},{"$f":"AQ660","v":0},{"$f":"AR660","v":0},{"$f":"AS660","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I646) + $I$43 + 1, - Y655, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I646) + $I$43 + 1, - AP655, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I646) + $I$43 + 1, - AQ655, 0)","v":-763.87944909624593},{"$f":"IF(YEAR(AR$4) = YEAR($I646) + $I$43 + 1, - AR655, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I646) + $I$43 + 1, - AS655, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I646) + $I$43 + 1, - AT655, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y655:Y656)","v":0},{"$f":"SUM(Z655:Z656)","v":0},0,0,0,0,0,34.958138730109681,174.52414834697976,385.1986676193419,559.64666016530202,672.27058562490345,709.46875532983165,723.17548648231116,723.17548648231116,723.17548648231116,723.17548648231116,{"$f":"SUM(AP655:AP656)","v":723.17548648231116},{"$f":"SUM(AQ655:AQ656)","v":0},{"$f":"SUM(AR655:AR656)","v":0},{"$f":"SUM(AS655:AS656)","v":0},{"$f":"SUM(AT655:AT656)","v":0}]
[null,null,null,null,"Net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I646) + $I$43, Y648, 0)","v":0},0,0,0,0,0,34.958138730109681,139.56600961687008,210.67451927236212,174.44799254596015,112.62392545960142,37.198169704928162,13.706731152479529,0,0,0,0,{"$f":"IF(YEAR(AP$4) <= YEAR($I646) + $I$43, AP648, 0)","v":40.703962613934806},{"$f":"IF(YEAR(AQ$4) <= YEAR($I646) + $I$43, AQ648, 0)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I646) + $I$43, AR648, 0)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I646) + $I$43, AS648, 0)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I646) + $I$43, AT648, 0)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices"]
[null,null,null,null,"Balance carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y657 + Y658 - Y659","v":0},{"$f":"Z657 + Z658 - Z659","v":0},0,0,0,0,34.958138730109681,174.52414834697976,385.1986676193419,559.64666016530202,672.27058562490345,709.46875532983165,723.17548648231116,723.17548648231116,723.17548648231116,723.17548648231116,723.17548648231116,{"$f":"AP657 + AP658 - AP659","v":763.87944909624593},{"$f":"AQ657 + AQ658 - AQ659","v":0},{"$f":"AR657 + AR658 - AR659","v":0},{"$f":"AS657 + AS658 - AS659","v":0},{"$f":"AT657 + AT658 - AT659","v":0}]
[]
[null,null,null,"Accumulated depreciation"]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y669","v":0},0,0,0,0,0,0,1.7479069365054842,10.474114353854471,29.734047734821566,57.716380743086667,91.329910024331838,126.80334779082341,162.96212211493898,199.12089643905455,235.27967076317012,{"$f":"AO669","v":271.43844508728569},{"$f":"AP669","v":307.59721941140123},{"$f":"AQ669","v":0},{"$f":"AR669","v":0},{"$f":"AS669","v":0}]
[null,null,null,null,"Transfer",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I646) + $I$43 + 1, -Y664, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I646) + $I$43 + 1, -AP664, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I646) + $I$43 + 1, -AQ664, 0)","v":-307.59721941140123},{"$f":"IF(YEAR(AR$4) = YEAR($I646) + $I$43 + 1, -AR664, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I646) + $I$43 + 1, -AS664, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I646) + $I$43 + 1, -AT664, 0)","v":0}]
[null,null,null,null,"Opening balance after transfers",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y664:Y665)","v":0},{"$f":"SUM(Z664:Z665)","v":0},0,0,0,0,0,0,1.7479069365054842,10.474114353854471,29.734047734821566,57.716380743086667,91.329910024331838,126.80334779082341,162.96212211493898,199.12089643905455,235.27967076317012,{"$f":"SUM(AP664:AP665)","v":271.43844508728569},{"$f":"SUM(AQ664:AQ665)","v":0},{"$f":"SUM(AR664:AR665)","v":0},{"$f":"SUM(AS664:AS665)","v":0},{"$f":"SUM(AT664:AT665)","v":0}]
[null,null,null,null,"Regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) <= YEAR($I646) + $I$43, Y649, Y657 / $I$42)","v":0},0,0,0,0,0,0,1.7479069365054842,8.7262074173489879,19.259933380967095,27.982333008265101,33.613529281245171,35.473437766491578,36.158774324115562,36.158774324115562,36.158774324115562,36.158774324115562,{"$f":"IF(YEAR(AP$4) <= YEAR($I646) + $I$43, AP649, AP657 / $I$42)","v":36.158774324115562},{"$f":"IF(YEAR(AQ$4) <= YEAR($I646) + $I$43, AQ649, AQ657 / $I$42)","v":0},{"$f":"IF(YEAR(AR$4) <= YEAR($I646) + $I$43, AR649, AR657 / $I$42)","v":0},{"$f":"IF(YEAR(AS$4) <= YEAR($I646) + $I$43, AS649, AS657 / $I$42)","v":0},{"$f":"IF(YEAR(AT$4) <= YEAR($I646) + $I$43, AT649, AT657 / $I$42)","v":0}]
[null,null,null,null,"Removals",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP659","v":0},{"$f":"AQ659","v":0},{"$f":"AR659","v":0},{"$f":"AS659","v":0},{"$f":"AT659","v":0}]
[null,null,null,null,"Closing value carried forward",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y666 + Y667 - Y668","v":0},{"$f":"Z666 + Z667 - Z668","v":0},0,0,0,0,0,1.7479069365054842,10.474114353854471,29.734047734821566,57.716380743086667,91.329910024331838,126.80334779082341,162.96212211493898,199.12089643905455,235.27967076317012,271.43844508728569,{"$f":"AP666 + AP667 - AP668","v":307.59721941140123},{"$f":"AQ666 + AQ667 - AQ668","v":0},{"$f":"AR666 + AR667 - AR668","v":0},{"$f":"AS666 + AS667 - AS668","v":0},{"$f":"AT666 + AT667 - AT668","v":0}]
[]
[null,null,null,"Asset balance"]
[]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y660-Y669","v":0},0,0,0,0,0,34.958138730109681,172.77624141047428,374.72455326548743,529.91261243048041,614.55420488181676,618.13884530549979,596.37213869148775,560.21336436737215,524.05459004325667,487.89581571914107,451.73704139502547,{"$f":"AP660-AP669","v":456.28222968484471},{"$f":"AQ660-AQ669","v":0},{"$f":"AR660-AR669","v":0},{"$f":"AS660-AS669","v":0},{"$f":"AT660-AT669","v":0}]
[]
[null,null,"Capital allowances"]
[]
[null,null,null,"General pool capital allowances"]
[]
[null,null,null,null,"General pool allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$44","v":0.25},{"$f":"Z$44","v":0.25},0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18,0.18,0.18,0.18,0.18]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y686","v":0},0,0,0,0,0,0.9389630408156957,4.6797321254070763,10.10359693425818,13.623341920190271,14.685157910783429,13.214972992419423,11.27781770272723,9.2478105162363278,7.5832046233137884,6.2182277911173065,{"$f":"AO686","v":5.0989467887161908},{"$f":"AP686","v":4.1811363667472765},{"$f":"AQ686","v":0},{"$f":"AR686","v":0},{"$f":"AS686","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I646) + $I$43 + 1, -Y681, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I646) + $I$43 + 1, -AP681, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I646) + $I$43 + 1, -AQ681, 0)","v":-4.1811363667472765},{"$f":"IF(YEAR(AR$4) = YEAR($I646) + $I$43 + 1, -AR681, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I646) + $I$43 + 1, -AS681, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I646) + $I$43 + 1, -AT681, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y658 * Y$46) * TOpf","v":0},0,0,0,0,0,1.1737038010196197,4.910702115943149,7.6417275505175333,6.5102346757299561,4.2853872393017154,1.4306628116792832,0.53846323041866229,0,0,0,0,{"$f":"(AP658 * AP$46) * TOpf","v":0},{"$f":"(AQ658 * AQ$46) * TOpf","v":0},{"$f":"(AR658 * AR$46) * TOpf","v":0},{"$f":"(AS658 * AS$46) * TOpf","v":0},{"$f":"(AT658 * AT$46) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y681:Y683)","v":0},{"$f":"SUM(Z681:Z683)","v":0},{"$f":"SUM(AA681:AA683)","v":0},{"$f":"SUM(AB681:AB683)","v":0},{"$f":"SUM(AC681:AC683)","v":0},0,1.1737038010196197,5.8496651567588449,12.32145967592461,16.613831609988136,17.908729159491987,16.115820722462711,13.753436222838085,11.27781770272723,9.2478105162363278,7.5832046233137884,6.2182277911173065,{"$f":"SUM(AP681:AP683)","v":5.0989467887161908},{"$f":"SUM(AQ681:AQ683)","v":0},{"$f":"SUM(AR681:AR683)","v":0},{"$f":"SUM(AS681:AS683)","v":0},{"$f":"SUM(AT681:AT683)","v":0}]
[null,null,null,null,"General pool capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y684*Y679","v":0},0,0,0,0,0,-0.23474076020392395,-1.1699330313517691,-2.2178627416664298,-2.9904896897978648,-3.2235712487085579,-2.9008477300432882,-2.4756185201108556,-2.0300071864909017,-1.6646058929225391,-1.3649768321964821,-1.1192810024011153,{"$f":"-AP684*AP679","v":-0.91781042196891427},{"$f":"-AQ684*AQ679","v":0},{"$f":"-AR684*AR679","v":0},{"$f":"-AS684*AS679","v":0},{"$f":"-AT684*AT679","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y684:Y685)","v":0},{"$f":"SUM(Z684:Z685)","v":0},0,0,0,0,0.9389630408156957,4.6797321254070763,10.10359693425818,13.623341920190271,14.685157910783429,13.214972992419423,11.27781770272723,9.2478105162363278,7.5832046233137884,6.2182277911173065,5.0989467887161908,{"$f":"SUM(AP684:AP685)","v":4.1811363667472765},{"$f":"SUM(AQ684:AQ685)","v":0},{"$f":"SUM(AR684:AR685)","v":0},{"$f":"SUM(AS684:AS685)","v":0},{"$f":"SUM(AT684:AT685)","v":0}]
[]
[null,null,null,"Special Rate"]
[]
[null,null,null,null,"Special Rate capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$45","v":0.06},0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,{"$f":"AH$45","v":0.08},{"$f":"AI$45","v":0.08},0.08,0.08,0.08,0.08,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y697","v":0},0,0,0,0,0,22.409359000896025,113.92775707163524,253.9582247847195,360.70274700168858,415.48504218918214,410.16868928999378,387.86445793819394,356.83530130313841,328.28847719888734,308.59116856695408,{"$f":"AO697","v":290.07569845293682},{"$f":"AP697","v":310.73954507343115},{"$f":"AQ697","v":0},{"$f":"AR697","v":0},{"$f":"AS697","v":0}]
[null,null,null,null,"Transfer",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Y$4) = YEAR($I646) + $I$43 + 1, -Y692, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AP$4) = YEAR($I646) + $I$43 + 1, -AP692, 0)","v":0},{"$f":"IF(YEAR(AQ$4) = YEAR($I646) + $I$43 + 1, -AQ692, 0)","v":-310.73954507343115},{"$f":"IF(YEAR(AR$4) = YEAR($I646) + $I$43 + 1, -AR692, 0)","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I646) + $I$43 + 1, -AS692, 0)","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I646) + $I$43 + 1, -AT692, 0)","v":0}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y648 * Y$47) * TOpf","v":0},0,0,0,0,0,24.89928777877336,104.17703774536537,162.11379160740768,138.10997847798546,90.911429290900671,30.350489647767649,11.42311281673876,0,0,0,0,{"$f":"(AP648 * AP$47) * TOpf","v":40.498285667734571},{"$f":"(AQ648 * AQ$47) * TOpf","v":0},{"$f":"(AR648 * AR$47) * TOpf","v":0},{"$f":"(AS648 * AS$47) * TOpf","v":0},{"$f":"(AT648 * AT$47) * TOpf","v":0}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y692:Y694)","v":0},{"$f":"SUM(Z692:Z694)","v":0},{"$f":"SUM(AA692:AA694)","v":0},{"$f":"SUM(AB692:AB694)","v":0},{"$f":"SUM(AC692:AC694)","v":0},0,24.89928777877336,126.58639674626139,276.04154867904293,392.06820326270497,451.61417629258926,445.83553183694977,421.59180210673253,387.86445793819394,356.83530130313841,328.28847719888734,308.59116856695408,{"$f":"SUM(AP692:AP694)","v":330.57398412067141},{"$f":"SUM(AQ692:AQ694)","v":0},{"$f":"SUM(AR692:AR694)","v":0},{"$f":"SUM(AS692:AS694)","v":0},{"$f":"SUM(AT692:AT694)","v":0}]
[null,null,null,null,"Special Rate capital allowance",null,"£m nominal",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y695*Y690","v":0},0,0,0,0,0,-2.4899287778773362,-12.658639674626139,-22.083323894323435,-31.365456261016398,-36.129134103407139,-35.666842546955984,-33.7273441685386,-31.029156635055514,-28.546824104251073,-19.69730863193324,-18.515470114017244,{"$f":"-AP695*AP690","v":-19.834439047240284},{"$f":"-AQ695*AQ690","v":0},{"$f":"-AR695*AR690","v":0},{"$f":"-AS695*AS690","v":0},{"$f":"-AT695*AT690","v":0}]
[null,null,null,null,"Closing balance carried forward",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y695:Y696)","v":0},{"$f":"SUM(Z695:Z696)","v":0},0,0,0,0,22.409359000896025,113.92775707163524,253.9582247847195,360.70274700168858,415.48504218918214,410.16868928999378,387.86445793819394,356.83530130313841,328.28847719888734,308.59116856695408,290.07569845293682,{"$f":"SUM(AP695:AP696)","v":310.73954507343115},{"$f":"SUM(AQ695:AQ696)","v":0},{"$f":"SUM(AR695:AR696)","v":0},{"$f":"SUM(AS695:AS696)","v":0},{"$f":"SUM(AT695:AT696)","v":0}]
[]
[null,null,"Tax"]
[]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$48","v":0.19},{"$f":"AQ$48","v":0.19},{"$f":"AR$48","v":0.25},{"$f":"AS$48","v":0.25},{"$f":"AT$48","v":0.25}]
[]
[null,null,null,null,"TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP647 * TOpf","v":82.88136058895202},{"$f":"AQ647 * TOpf","v":0},{"$f":"AR647 * TOpf","v":0},{"$f":"AS647 * TOpf","v":0},{"$f":"AT647 * TOpf","v":0}]
[null,null,null,null,"Less interest payable",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AP716 + AP720) / 2) * AP$50","v":-10.238542173107598},{"$f":"((AQ716 + AQ720) / 2) * AQ$50","v":0},{"$f":"((AR716 + AR720) / 2) * AR$50","v":0},{"$f":"((AS716 + AS720) / 2) * AS$50","v":0},{"$f":"((AT716 + AT720) / 2) * AT$50","v":0}]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP696 + AP685","v":-20.752249469209197},{"$f":"AQ696 + AQ685","v":0},{"$f":"AR696 + AR685","v":0},{"$f":"AS696 + AS685","v":0},{"$f":"AT696 + AT685","v":0}]
[null,null,null,null,"Taxable profit",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP703:AP705)","v":51.89056894663522},{"$f":"SUM(AQ703:AQ705)","v":0},{"$f":"SUM(AR703:AR705)","v":0},{"$f":"SUM(AS703:AS705)","v":0},{"$f":"SUM(AT703:AT705)","v":0}]
[]
[null,null,null,null,"Tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP706*AP701","v":9.8592080998606928},{"$f":"AQ706*AQ701","v":0},{"$f":"AR706*AR701","v":0},{"$f":"AS706*AS701","v":0},{"$f":"AT706*AT701","v":0}]
[]
[null,null,"Net debt"]
[]
[null,null,null,null,"Overall gearing after equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$49","v":0.55000000000000004},{"$f":"AQ$49","v":0.54999999999999993},{"$f":"AR$49","v":0.55000000000000004},{"$f":"AS$49","v":0.55000000000000004},{"$f":"AT$49","v":0.55000000000000004}]
[]
[null,null,null,null,"Opening net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP724","v":-245.82514803057933},{"$f":"AQ724","v":0},{"$f":"AR724","v":0},{"$f":"AS724","v":0}]
[null,null,null,null,"Transfer from core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ716-AQ714","v":245.82514803057933},{"$f":"AR716-AR714","v":0},{"$f":"AS716-AS714","v":0},{"$f":"AT716-AT714","v":0}]
[null,null,null,null,"Opening net debt after transfer",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(AP$4) = YEAR($I646) + $I$43 + 1, 0, (-AP712 * (AP655 - AP664) * Input!AO$232))","v":-257.97789977599263},{"$f":"IF(YEAR(AQ$4) = YEAR($I646) + $I$43 + 1, 0, (-AQ712 * (AQ655 - AQ664) * Input!AP$232))","v":0},{"$f":"IF(YEAR(AR$4) = YEAR($I646) + $I$43 + 1, 0, (-AR712 * (AR655 - AR664) * Input!AQ$232))","v":0},{"$f":"IF(YEAR(AS$4) = YEAR($I646) + $I$43 + 1, 0, (-AS712 * (AS655 - AS664) * Input!AR$232))","v":0},{"$f":"IF(YEAR(AT$4) = YEAR($I646) + $I$43 + 1, 0, (-AT712 * (AT655 - AT664) * Input!AS$232))","v":0}]
[null,null,null,null,"Add TIRG revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP647 * TOpf","v":82.88136058895202},{"$f":"AQ647 * TOpf","v":0},{"$f":"AR647 * TOpf","v":0},{"$f":"AS647 * TOpf","v":0},{"$f":"AT647 * TOpf","v":0}]
[null,null,null,null,"Less capex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP648 * TOpf","v":-43.975899825972476},{"$f":"-AQ648 * TOpf","v":0},{"$f":"-AR648 * TOpf","v":0},{"$f":"-AS648 * TOpf","v":0},{"$f":"-AT648 * TOpf","v":0}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP673*(1-AP712)*AP$52*TOpf","v":-6.6549587445979448},{"$f":"-AQ673*(1-AQ712)*AQ$52*TOpf","v":0},{"$f":"-AR673*(1-AR712)*AR$52*TOpf","v":0},{"$f":"-AS673*(1-AS712)*AS$52*TOpf","v":0},{"$f":"-AT673*(1-AT712)*AT$52*TOpf","v":0}]
[null,null,null,null,"Closing net debt (before interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP716:AP719)","v":-225.72739775761102},{"$f":"SUM(AQ716:AQ719)","v":0},{"$f":"SUM(AR716:AR719)","v":0},{"$f":"SUM(AS716:AS719)","v":0},{"$f":"SUM(AT716:AT719)","v":0}]
[null,null,null,null,"Less net interest paid (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP704 * (1 - AP$51)","v":-7.8781367187311497},{"$f":"AQ704 * (1 - AQ$51)","v":0},{"$f":"AR704 * (1 - AR$51)","v":0},{"$f":"AS704 * (1 - AS$51)","v":0},{"$f":"AT704 * (1 - AT$51)","v":0}]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP704 * AP$51","v":-2.3604054543764481},{"$f":"AQ704 * AQ$51","v":0},{"$f":"AR704 * AR$51","v":0},{"$f":"AS704 * AS$51","v":0},{"$f":"AT704 * AT$51","v":0}]
[null,null,null,null,"Less tax",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AP708","v":-9.8592080998606928},{"$f":"-AQ708","v":0},{"$f":"-AR708","v":0},{"$f":"-AS708","v":0},{"$f":"-AT708","v":0}]
[null,null,null,null,"Closing net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP720:AP723)","v":-245.82514803057933},{"$f":"SUM(AQ720:AQ723)","v":0},{"$f":"SUM(AR720:AR723)","v":0},{"$f":"SUM(AS720:AS723)","v":0},{"$f":"SUM(AT720:AT723)","v":0}]
[]
[null,"End of sheet"]

{"sheet":"ReturnAdj","index":10,"n_rows":79,"n_cols":46,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
["Return adjustment"]
[null,{"$f":"UserInterface!G17","v":"SHET"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,{"$f":"UserInterface!$G$10","v":"2023-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Return adjustment"]
[null,"Note: The RTNAt value calculated below is not linked to the \"calculated revenue\" formula in the \"Revenue\" tab. This is because the Return adjustment term (RTNAt) is determined after the end of the Price Control Period."]
[null,"After the end of the Price Control Period the Authority will undertake a review of Operational Performance and the RTNAt term will be determined. Subject to the Authority’s direction, the RTNAt term as obtained in this tab will"]
[null,"be linked to the RTNAt line of the \"calculated revenue\" formula in the \"Revenue\" tab."]
[]
[null,null,"RAV inputs"]
[]
[null,null,null,null,"Notional gearing",null,"%","G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP208","v":0.55000000000000004},{"$f":"Input!AQ208","v":0.55000000000000004},{"$f":"Input!AR208","v":0.55000000000000004},{"$f":"Input!AS208","v":0.55000000000000004},{"$f":"Input!AT208","v":0.55000000000000004}]
[null,null,null,null,"NPV-neutral RAV return base",null,"£m 18/19 prices","RAVLt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Return&RAV'!AP29","v":3195.7165954855245},{"$f":"'Return&RAV'!AQ29","v":4052.9995439664654},{"$f":"'Return&RAV'!AR29","v":4542.5745735828523},{"$f":"'Return&RAV'!AS29","v":5167.4119856263733},{"$f":"'Return&RAV'!AT29","v":5684.2016764943173}]
[null,null,null,null,"Equity portion of NPV-neutral RAV",null,"£m 18/19 prices","RAVLt * (1 - G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP14 * (1 - AP13)","v":1438.0724679684859},{"$f":"AQ14 * (1 - AQ13)","v":1823.8497947849091},2044.1585581122833,2325.3353935318678,2557.8907544224426]
[]
[null,null,null,null,"Sum of NPV-neutral RAV values over the Price Control Period",null,"£m 18/19 prices","∑t RAVLt",{"$f":"SUM(AP14:AT14)","v":22642.904375155536}]
[null,null,null,null,"Notional gearing",null,"£m 18/19 prices","G",{"$f":"Input!I300","v":0.55000000000000004}]
[null,null,null,null,"Sum of NPV-neutral equity RAV values over the Price Control Period",null,"£m 18/19 prices","∑t RAVLt * (1 - G)",{"$f":"I17 * (1 - $I18)","v":10189.30696881999}]
[]
[null,null,"Operational performance"]
[]
[null,null,null,null,"Totex outperformance (operator share)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LiveResults!L156","v":34.222153100812406},{"$f":"LiveResults!M156","v":35.199175576181432},{"$f":"LiveResults!N156","v":-18.269556941050464},{"$f":"LiveResults!O156","v":-21.795980320782633},{"$f":"LiveResults!P156","v":-26.959467604804342}]
[null,null,null,null,"Output delivery incentives",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LiveResults!L157","v":0.70712928000000008},{"$f":"LiveResults!M157","v":0.70712928000000008},{"$f":"LiveResults!N157","v":0.70712928000000008},{"$f":"LiveResults!O157","v":0.70712928000000008},{"$f":"LiveResults!P157","v":0.70712928000000008}]
[null,null,null,null,"Operational performance",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP23:AP24)","v":34.929282380812403},{"$f":"SUM(AQ23:AQ24)","v":35.906304856181428},{"$f":"SUM(AR23:AR24)","v":-17.562427661050464},{"$f":"SUM(AS23:AS24)","v":-21.088851040782632},{"$f":"SUM(AT23:AT24)","v":-26.252338324804342}]
[]
[null,null,null,null,"Operational performance over the Price Control Period",null,"annual real %","OPP",{"$f":"SUM($AP25:$AT25) / SUM($AP15:$AT15)","v":5.8217602320831559E-4}]
[]
[null,null,"Return adjustment determination"]
[]
[null,null,null,"Return adjustment parameters"]
[]
[null,null,null,null,"Not used",null,"Not used","Not used"]
[null,null,null,null,"Threshold 1",null,"annual real %","T1",{"$f":"Input!I301","v":0.03}]
[null,null,null,null,"Threshold 2",null,"annual real %","T2",{"$f":"Input!I302","v":0.04}]
[null,null,null,null,"Adjustment rate 1",null,"%","AR1",{"$f":"Input!I303","v":0.5}]
[null,null,null,null,"Adjustment rate 2",null,"%","AR2",{"$f":"Input!I304","v":0.9}]
[]
[null,null,null,"Return adjustment over the Price Control Period (OPP >= 0)"]
[]
[null,null,null,null,"OPP >= 0",null,"text",null,{"$f":"I27 >= 0","v":true}]
[]
[null,null,null,null,"Not used",null,"Not used"]
[null,null,null,null,"Adjustment 1 (T1 < OPP <= T2)",null,"%",null,{"$f":"I41 * MAX( MIN(I27, I35) - I34,\n                    0) * I36","v":0}]
[null,null,null,null,"Adjustment 2 (OPP > T2)",null,"%",null,{"$f":"I41 * MAX( I27 - I35,\n                    0) * I37","v":0}]
[]
[null,null,null,null,"Return adjustment over the Price Control Period (OPP >= 0)",null,"£m 18/19 prices",null,{"$f":"I19 * ( - I44 - I45)","v":0}]
[]
[null,null,null,"Return adjustment over the Price Control Period (OPP < 0)"]
[]
[null,null,null,null,"OPP < 0",null,"text",null,{"$f":"I27 < 0","v":false}]
[]
[null,null,null,null,"Not used",null,"Not used"]
[null,null,null,null,"Adjustment 1 (T1 < - OPP <= T2)",null,"%",null,{"$f":"I51 * MAX( MIN( - I27, I35) - I34,\n                   0) * I36","v":0}]
[null,null,null,null,"Adjustment 2 ( - OPP > T2)",null,"%",null,{"$f":"I51 * MAX( - I27 - I35,\n                     0) * I37","v":0}]
[]
[null,null,null,null,"Return adjustment over the Price Control Period (OPP < 0)",null,"£m 18/19 prices",null,{"$f":"I19 * (I54 + I55)","v":0}]
[]
[null,null,null,"Annual return adjustment determination"]
[null,null,null,"Note: The RTNAt term calculated below will be linked to the RTNAt line of \"calculated revenue\" in the \"Revenue\" tab after the end of the Price Control Period, following the Authority review of Operational"]
[null,null,null,"Performance."]
[]
[null,null,null,null,"Return adjustment over the Price Control Period",null,"£m 18/19 prices","RTNR",{"$f":"SUM(I47, I57)","v":0}]
[]
[null,null,null,null,"Return adjustment annual profiling percentages",null,"£m 18/19 prices","RAVLt * (1 - G) / \n∑t RAVLt * (1 - G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP15 / $I19","v":0.14113545429233712},{"$f":"AQ15 / $I19","v":0.17899645190453289},{"$f":"AR15 / $I19","v":0.200618016943405},{"$f":"AS15 / $I19","v":0.22821330249913568},{"$f":"AT15 / $I19","v":0.25103677436058913}]
[]
[null,null,null,null,"Return adjustment",null,"£m 18/19 prices","RTNAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I63 * AP65","v":0},{"$f":"$I63 * AQ65","v":0},0,0,0]
[]
[null,"Outperformance after return adjustment (for information only)"]
[]
[null,null,null,null,"Operational performance",null,"£m 18/19 prices",{"$f":"H25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP25","v":34.929282380812403},{"$f":"AQ25","v":35.906304856181428},{"$f":"AR25","v":-17.562427661050464},{"$f":"AS25","v":-21.088851040782632},{"$f":"AT25","v":-26.252338324804342}]
[null,null,null,null,"Return adjustment",null,"£m 18/19 prices",{"$f":"H67","v":"RTNAt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP67","v":0},{"$f":"AQ67","v":0},{"$f":"AR67","v":0},{"$f":"AS67","v":0},{"$f":"AT67","v":0}]
[null,null,null,null,"Operational performance after returrn adjustment",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP71:AP72)","v":34.929282380812403},{"$f":"SUM(AQ71:AQ72)","v":35.906304856181428},-17.562427661050464,-21.088851040782632,-26.252338324804342]
[]
[null,null,null,null,"Operational performance over the Price Control Period",null,"% annual real",null,{"$f":"SUM($AP71:$AT71) / $I19","v":5.8217602320831548E-4}]
[null,null,null,null,"Return adjustment over the Price Control Period",null,"% annual real",null,{"$f":"SUM($AP72:$AT72) / $I19","v":0}]
[null,null,null,null,"Outperformance after return adjustment over the Price Control Period",null,"% annual real",null,{"$f":"SUM(I75:I76)","v":5.8217602320831548E-4}]
[]
[null,"End of sheet"]

{"sheet":"Revenue","index":11,"n_rows":28,"n_cols":46,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["Revenue"]
[null,{"$f":"UserInterface!G17","v":"SHET"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,{"$f":"UserInterface!$G$10","v":"2023-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Calculated revenue"]
[null,"Note: \"Recalculated base revenue\" calculates the Base Revenue that would have been allowed if the current inputs were known at Final Proposals."]
[null,"Its values feed into the MOD calculation below and are saved via functionality on the \"LiveResults\" sheet so it can be recalled in the MOD calculation in the following year."]
[null,"Note: Base revenue referred to in the PCFM is not the BRt terms quoted in the licence as this also includes the terms TRUE and RPIFt which relate to retail price index adjustments"]
[null,null,null,null,"Fast money",null,"£m 18/19 prices","FMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIM!AP70","v":136.04534001121039},{"$f":"TIM!AQ70","v":152.28632699875885},{"$f":"TIM!AR70","v":188.93836819247923},{"$f":"TIM!AS70","v":205.98321470968125},{"$f":"TIM!AT70","v":144.02830541605232}]
[null,null,null,null,"Pass-through expenditure",null,"£m 18/19 prices","PTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP111","v":40.219733206325202},{"$f":"Input!AQ111","v":38.523807854813235},{"$f":"Input!AR111","v":40.07488709995399},{"$f":"Input!AS111","v":40.027985828694561},{"$f":"Input!AT111","v":40.026134117626583}]
[null,null,null,null,"Depreciation",null,"£m 18/19 prices","DPNt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'Return&RAV'!AP43","v":159.69252255623624},{"$f":"-'Return&RAV'!AQ43","v":210.76948939024936},{"$f":"-'Return&RAV'!AR43","v":226.51254666571123},{"$f":"-'Return&RAV'!AS43","v":246.26978844745582},{"$f":"-'Return&RAV'!AT43","v":263.00414791667868}]
[null,null,null,null,"Return",null,"£m 18/19 prices","RTNt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Return&RAV'!AP32","v":92.920020743869742},{"$f":"'Return&RAV'!AQ32","v":113.1898474007332},{"$f":"'Return&RAV'!AR32","v":125.33853748693288},{"$f":"'Return&RAV'!AS32","v":141.34520814639359},{"$f":"'Return&RAV'!AT32","v":154.70592311141698}]
[null,null,null,null,"Equity issuance costs",null,"£m 18/19 prices","EICt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax'!AP172 / TOpf","v":0},{"$f":"'Finance&Tax'!AQ172 / TOpf","v":4.8144553141836335},{"$f":"'Finance&Tax'!AR172 / TOpf","v":5.5549957566718602},{"$f":"'Finance&Tax'!AS172 / TOpf","v":12.718829524265763},{"$f":"'Finance&Tax'!AT172 / TOpf","v":14.970946369300156}]
[null,null,null,null,"Base revenue",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP10:AP14)","v":428.87761651764151},{"$f":"SUM(AQ10:AQ14)","v":519.58392695873829},586.41933520174916,646.34502665649097,616.73545693107462]
[null,null,null,null,"Return adjustment",null,"£m 18/19 prices","RTNAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Directly remunerated services adjustment",null,"£m 18/19 prices","DRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP165","v":5.7503569999999993},{"$f":"Input!AQ165","v":-15.522408},{"$f":"Input!AR165","v":-15.522408},{"$f":"Input!AS165","v":-15.522408},{"$f":"Input!AT165","v":-15.522408}]
[null,null,null,null,"Business plan incentive",null,"£m 18/19 prices","BPIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP115","v":4.3620000000000001},{"$f":"Input!AQ115","v":4.3620000000000001},{"$f":"Input!AR115","v":4.3620000000000001},{"$f":"Input!AS115","v":4.3620000000000001},{"$f":"Input!AT115","v":4.3620000000000001}]
[null,null,null,null,"Output delivery incentives",null,"£m 18/19 prices","ODIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP123","v":0.70712928000000008},{"$f":"Input!AQ123","v":0.70712928000000008},{"$f":"Input!AR123","v":0.70712928000000008},{"$f":"Input!AS123","v":0.70712928000000008},{"$f":"Input!AT123","v":0.70712928000000008}]
[null,null,null,null,"Other revenue allowance",null,"£m 18/19 prices","ORAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP140","v":79.396243303350644},{"$f":"Input!AQ140","v":2.2999999999999998},{"$f":"Input!AR140","v":3.3},{"$f":"Input!AS140","v":4.8000000000000007},{"$f":"Input!AT140","v":3.3000000000000003}]
[null,null,null,null,"Calculated revenue (before tax)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP15:AP20)","v":519.09334610099222},{"$f":"SUM(AQ15:AQ20)","v":511.43064823873834},{"$f":"SUM(AR15:AR20)","v":579.26605648174905},{"$f":"SUM(AS15:AS20)","v":640.69174793649086},{"$f":"SUM(AT15:AT20)","v":609.58217821107451}]
[null,null,null,null,"Tax allowance",null,"£m 18/19 prices","TAXt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax'!AP224 / TOpf","v":9.4724075185648182},{"$f":"'Finance&Tax'!AQ224 / TOpf","v":16.904472100174345},{"$f":"'Finance&Tax'!AR224 / TOpf","v":42.231929423768932},{"$f":"'Finance&Tax'!AS224 / TOpf","v":44.852818424139819},{"$f":"'Finance&Tax'!AT224 / TOpf","v":27.177785151135506}]
[null,null,null,null,"Tax allowance adjustment",null,"£m 18/19 prices","TAXAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP246 / TOpf","v":0},{"$f":"Input!AQ246 / TOpf","v":0},{"$f":"Input!AR246 / TOpf","v":0},{"$f":"Input!AS246 / TOpf","v":0},{"$f":"Input!AT246 / TOpf","v":0}]
[null,null,null,null,"Calculated revenue",null,"£m 18/19 prices","Rt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP21:AP23)","v":528.56575361955709},{"$f":"SUM(AQ21:AQ23)","v":528.3351203389127},621.49798590551802,685.54456636063071,636.75996336220999]
[null,null,null,null,"Less directly remunerated services adjustment",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - Input!AP165","v":-5.7503569999999993},{"$f":" - Input!AQ165","v":15.522408},{"$f":" - Input!AR165","v":15.522408},{"$f":" - Input!AS165","v":15.522408},{"$f":" - Input!AT165","v":15.522408}]
[null,null,null,null,"Calculated revenue (without DRS adjustment)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP24:AP25)","v":522.81539661955708},{"$f":"SUM(AQ24:AQ25)","v":543.85752833891274},{"$f":"SUM(AR24:AR25)","v":637.02039390551806},{"$f":"SUM(AS24:AS25)","v":701.06697436063075},{"$f":"SUM(AT24:AT25)","v":652.28237136221003}]
[]
[null,"End of sheet"]

{"sheet":"AR","index":12,"n_rows":44,"n_cols":46,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
["Allowed revenue"]
[null,{"$f":"UserInterface!G17","v":"SHET"}]
[null,null,null,null,"Parameter","Licence condition","Units","Term","Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,{"$f":"UserInterface!$G$10","v":"2023-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Allowed revenue determination"]
[]
[null,null,"Allowed revenue"]
[]
[null,null,null,null,"Calculated revenue (as published)",null,"£m nominal","Rt* x  PIt* / PI2018/19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(INDEX(SavedResults!L$20:L$454,MATCH(UserInterface!$G$17&\"_Rnominal_\"& YEAR(AP$4),SavedResults!$G$20:$G$454,0))=\"\",$I$4>=AP$4),AP29,INDEX(SavedResults!L$20:L$454,MATCH(UserInterface!$G$17&\"_Rnominal_\"& YEAR(AP$4),SavedResults!$G$20:$G$454,0)))","v":572.98944351569196},{"$f":"IF(AND(INDEX(SavedResults!M$20:M$454,MATCH(UserInterface!$G$17&\"_Rnominal_\"& YEAR(AQ$4),SavedResults!$G$20:$G$454,0))=\"\",$I$4>=AQ$4),AQ29,INDEX(SavedResults!M$20:M$454,MATCH(UserInterface!$G$17&\"_Rnominal_\"& YEAR(AQ$4),SavedResults!$G$20:$G$454,0)))","v":591.14182992397843},{"$f":"IF(AND(INDEX(SavedResults!N$20:N$454,MATCH(UserInterface!$G$17&\"_Rnominal_\"& YEAR(AR$4),SavedResults!$G$20:$G$454,0))=\"\",$I$4>=AR$4),AR29,INDEX(SavedResults!N$20:N$454,MATCH(UserInterface!$G$17&\"_Rnominal_\"& YEAR(AR$4),SavedResults!$G$20:$G$454,0)))","v":""},{"$f":"IF(AND(INDEX(SavedResults!O$20:O$454,MATCH(UserInterface!$G$17&\"_Rnominal_\"& YEAR(AS$4),SavedResults!$G$20:$G$454,0))=\"\",$I$4>=AS$4),AS29,INDEX(SavedResults!O$20:O$454,MATCH(UserInterface!$G$17&\"_Rnominal_\"& YEAR(AS$4),SavedResults!$G$20:$G$454,0)))","v":""},{"$f":"IF(AND(INDEX(SavedResults!P$20:P$454,MATCH(UserInterface!$G$17&\"_Rnominal_\"& YEAR(AT$4),SavedResults!$G$20:$G$454,0))=\"\",$I$4>=AT$4),AT29,INDEX(SavedResults!P$20:P$454,MATCH(UserInterface!$G$17&\"_Rnominal_\"& YEAR(AT$4),SavedResults!$G$20:$G$454,0)))","v":""}]
[null,null,null,null,"AIP adjustment term (as published)",null,"£m nominal","ADJ*t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(INDEX(SavedResults!L$20:L$454,MATCH(UserInterface!$G$17&\"_ADJ_\"& YEAR(AP$4),SavedResults!$G$20:$G$454,0))=\"\",$I$4>=AP$4),AP30,INDEX(SavedResults!L$20:L$454,MATCH(UserInterface!$G$17&\"_ADJ_\"& YEAR(AP$4),SavedResults!$G$20:$G$454,0)))","v":0},{"$f":"IF(AND(INDEX(SavedResults!M$20:M$454,MATCH(UserInterface!$G$17&\"_ADJ_\"& YEAR(AQ$4),SavedResults!$G$20:$G$454,0))=\"\",$I$4>=AQ$4),AQ30,INDEX(SavedResults!M$20:M$454,MATCH(UserInterface!$G$17&\"_ADJ_\"& YEAR(AQ$4),SavedResults!$G$20:$G$454,0)))","v":-2.062840077563771},{"$f":"IF(AND(INDEX(SavedResults!N$20:N$454,MATCH(UserInterface!$G$17&\"_ADJ_\"& YEAR(AR$4),SavedResults!$G$20:$G$454,0))=\"\",$I$4>=AR$4),AR30,INDEX(SavedResults!N$20:N$454,MATCH(UserInterface!$G$17&\"_ADJ_\"& YEAR(AR$4),SavedResults!$G$20:$G$454,0)))","v":""},{"$f":"IF(AND(INDEX(SavedResults!O$20:O$454,MATCH(UserInterface!$G$17&\"_ADJ_\"& YEAR(AS$4),SavedResults!$G$20:$G$454,0))=\"\",$I$4>=AS$4),AS30,INDEX(SavedResults!O$20:O$454,MATCH(UserInterface!$G$17&\"_ADJ_\"& YEAR(AS$4),SavedResults!$G$20:$G$454,0)))","v":""},{"$f":"IF(AND(INDEX(SavedResults!P$20:P$454,MATCH(UserInterface!$G$17&\"_ADJ_\"& YEAR(AT$4),SavedResults!$G$20:$G$454,0))=\"\",$I$4>=AT$4),AT30,INDEX(SavedResults!P$20:P$454,MATCH(UserInterface!$G$17&\"_ADJ_\"& YEAR(AT$4),SavedResults!$G$20:$G$454,0)))","v":""}]
[null,null,null,null,"Adjusted revenue (as published)",null,"£m nominal","ADJR*t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP10 = \"\", AP11 = \"\"), AP31, SUM(AP10:AP11))","v":572.98944351569196},{"$f":"IF(AND(AQ10 = \"\", AQ11 = \"\"), AQ31, SUM(AQ10:AQ11))","v":589.07898984641463},{"$f":"IF(AND(AR10 = \"\", AR11 = \"\"), AR31, SUM(AR10:AR11))","v":712.35847182594318},801.89672620025328,759.73835141481459]
[]
[null,null,null,null,"Legacy Allowed Revenue",null,"£m nominal","LARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP155","v":10.42418806945347},{"$f":"Input!AQ155","v":86.620265236669582},{"$f":"Input!AR155","v":0},{"$f":"Input!AS155","v":0},{"$f":"Input!AT155","v":0}]
[null,null,null,null,"K Correction Factor",null,"£m nominal","Kt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP42","v":-5.1183185602900787},{"$f":"AQ42","v":-4.6639131517056143},0,0,0]
[null,null,null,null,"Allowed Revenue",null,"£m nominal","ARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AO277","v":372.14566889492579},{"$f":"SUM(AP12, AP14, AP15)","v":578.29531302485543},{"$f":"SUM(AQ12, AQ14, AQ15)","v":671.03534193137853},712.35847182594318,801.89672620025328,759.73835141481459]
[]
[null,null,null,null,"Recovered Revenue",null,"£m nominal","RRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AO278","v":377.20299999999997},{"$f":"Input!AP278","v":582.89739420605292},{"$f":"Input!AQ278","v":0},{"$f":"Input!AR278","v":0},{"$f":"Input!AS278","v":0},{"$f":"Input!AT278","v":0}]
[]
[null,null,"AIP adjustment term"]
[]
[null,null,null,null,"Vanilla weighted average cost of capital ",null,"annual real %","WACCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AP211","v":2.9076427138481103E-2},{"$f":"Input!AQ211","v":2.7927426631279614E-2},{"$f":"Input!AR211","v":2.7591960342452884E-2},{"$f":"Input!AS211","v":2.735319121826519E-2}]
[null,null,null,null,"1 + inflation (from year t to t+1)",null,"annual %","PIt+1/PIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ27/AP27","v":1.0356289136183736},{"$f":"AR27/AQ27","v":1.0244167175304568},1.0205255434719163,1.0200126397844211]
[null,null,null,null,"Nominal time value of money",null,"annual nominal %","TVMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1 + AP22) * (AP23) - 1","v":6.5741302267702695E-2},{"$f":"(1 + AQ22) * (AQ23) - 1","v":5.3026040249144923E-2},4.8683843795853443E-2,4.7913240565491844E-2]
[]
[null,null,null,null,"Calculated revenue",null,"£m 18/19 prices","Rt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AP24","v":528.56575361955709},{"$f":"Revenue!AQ24","v":528.3351203389127},{"$f":"Revenue!AR24","v":621.49798590551802},{"$f":"Revenue!AS24","v":685.54456636063071},{"$f":"Revenue!AT24","v":636.75996336220999}]
[null,null,null,null,"Real to nominal prices conversion factor",null,"scalar","PIt / PI2018/19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TOpf","v":1.0803837514069832},{"$f":"TOpf","v":1.118876650760557},{"$f":"TOpf","v":1.1461959458936011},{"$f":"TOpf","v":1.1697222406083743},{"$f":"TOpf","v":1.1931314704574956}]
[]
[null,null,null,null,"Calculated revenue",null,"£m nominal","Rt x  PIt / PI2018/19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP26 * AP27","v":571.05385176075629},{"$f":"AQ26 * AQ27","v":591.14182992397843},{"$f":"AR26 * AR27","v":712.35847182594318},{"$f":"AS26 * AS27","v":801.89672620025328},{"$f":"AT26 * AT27","v":759.73835141481459}]
[null,null,null,null,"AIP Adjustment Term",null,"£m nominal","ADJt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"(AP31-AP12)*(1+AP24)","v":-2.062840077563771},{"$f":"(AQ31-AQ12)*(1+AQ24)","v":0},{"$f":"(AR31-AR12)*(1+AR24)","v":0},{"$f":"(AS31-AS12)*(1+AS24)","v":0}]
[null,null,null,null,"Adjusted revenue (live)",null,"£m nominal","ADJRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP29:AP30)","v":571.05385176075629},{"$f":"SUM(AQ29:AQ30)","v":589.07898984641463},712.35847182594318,801.89672620025328,759.73835141481459]
[]
[null,null,"Correction term"]
[]
[null,null,null,null,"Sterling Overnight Index Average (SONIA)",null,"annual nominal %","It",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AO275","v":5.5921739130434752E-4},{"$f":"Input!AP275","v":1.9356540168711655E-3},{"$f":"Input!AQ275","v":1.1477022788122274E-2},{"$f":"Input!AR275","v":1.2762770988666359E-2},{"$f":"Input!AS275","v":1.136654040444305E-2},{"$f":"Input!AT275","v":9.9597269163601947E-3}]
[null,null,null,null,"K rate margin",null,"annual nominal %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AO279","v":1.15E-2},{"$f":"Input!AP279","v":1.15E-2},{"$f":"Input!AQ279","v":1.15E-2},{"$f":"Input!AR279","v":1.15E-2},{"$f":"Input!AS279","v":1.15E-2}]
[]
[null,null,null,null,"K rate of interest",null,"annual nominal %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO35, AO36)","v":1.2059217391304347E-2},{"$f":"SUM(AP35, AP36)","v":1.3435654016871166E-2},2.2977022788122275E-2,2.426277098866636E-2,2.286654040444305E-2]
[]
[null,null,null,null,"Recovered Revenue (+ forecast)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO18 = 0, AO16, AO18)","v":377.20299999999997},{"$f":"IF(AP18 = 0, AP16, AP18)","v":582.89739420605292},671.03534193137853,712.35847182594318,801.89672620025328]
[]
[null,null,null,null,"K Correction Factor",null,"£m nominal","Kt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AO16-AO40)*(1+AO38)","v":-5.1183185602900787},{"$f":"(AP16-AP40)*(1+AP38)","v":-4.6639131517056143},{"$f":"(AQ16-AQ40)*(1+AQ38)","v":0},{"$f":"(AR16-AR40)*(1+AR38)","v":0},{"$f":"(AS16-AS40)*(1+AS38)","v":0}]
[]
[null,"End of sheet"]

{"sheet":"LiveResults","index":13,"n_rows":161,"n_cols":18,"rows_kept":161,"cut":false,"hidden":false,"merged":[]}
["Live Results"]
[]
[null,"Live results"]
[null,"Note: This sheet displays the output of the PCFM for the live company in the selected year."]
[null,"As well as displaying output it performs the role of recalling results generated with data at earlier stages from the \"SavedResults\" sheet required for the MOD calculation."]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"\"Values for \"&I16","v":"Values for SHET"}]
[]
[]
[null,null,null,null,null,null,null,null,"Company","Calculated for MOD year ending",null,"File"]
[null,null,null,null,null,null,null,null,{"$f":"UserInterface!G17","v":"SHET"},{"$f":"UserInterface!G10","v":"2023-03-31"},null,{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"ET2 PCFM November 2021.xlsm"}]
[]
[null,null,null,null,null,null,null,null,"PCFM year ending","Unit","Licence term (if applicable)","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","RIIO-2 Total","RIIO-2 average"]
[null,null,null,null,null,null,null,null,"Totex"]
[null,null,null,{"$f":"$I$16","v":"SHET"},"Totex","SlowMoney",{"$f":"D20&\"_\"&E20&\"_\"&F20","v":"SHET_Totex_SlowMoney"},1,"Slow pot","£m 18/19 prices","-",{"$f":"TIM!AP72","v":578.25894190829854},{"$f":"TIM!AQ72","v":613.79936642604434},{"$f":"TIM!AR72","v":817.12142309516821},{"$f":"TIM!AS72","v":922.22387623326949},{"$f":"TIM!AT72","v":629.62224781751502},{"$f":"SUM($L20:$P20)","v":3561.0258554802958},{"$f":"IFERROR( AVERAGE($L20:$P20), 0)","v":712.20517109605919}]
[null,null,null,{"$f":"$I$16","v":"SHET"},"Totex","FastMoney",{"$f":"D21&\"_\"&E21&\"_\"&F21","v":"SHET_Totex_FastMoney"},{"$f":"H20 + 1","v":2},"Fast pot","£m 18/19 prices","-",{"$f":"TIM!AP70","v":136.04534001121039},{"$f":"TIM!AQ70","v":152.28632699875885},{"$f":"TIM!AR70","v":188.93836819247923},{"$f":"TIM!AS70","v":205.98321470968125},{"$f":"TIM!AT70","v":144.02830541605232},{"$f":"SUM($L21:$P21)","v":827.28155532818209},{"$f":"IFERROR( AVERAGE($L21:$P21), 0)","v":165.45631106563641}]
[null,null,null,"SHET","Totex","PostTIMTotex","SHET_Totex_PostTIMTotex",{"$f":"H21 + 1","v":3},"Post-TIM totex allowance","£m 18/19 prices","-",{"$f":"TIM!AP38 + TIM!AP44","v":714.30428191950898},{"$f":"TIM!AQ38 + TIM!AQ44","v":766.08569342480314},{"$f":"TIM!AR38 + TIM!AR44","v":1006.0597912876475},{"$f":"TIM!AS38 + TIM!AS44","v":1128.2070909429508},{"$f":"TIM!AT38 + TIM!AT44","v":773.65055323356728},{"$f":"SUM($L22:$P22)","v":4388.3074108084775},{"$f":"IFERROR( AVERAGE($L22:$P22), 0)","v":877.66148216169552}]
[null,null,null,null,null,null,null,null,"Regulatory Asset Value (RAV)"]
[null,null,null,"SHET","RAV","OpeningBeforeTransfers","SHET_RAV_OpeningBeforeTransfers",{"$f":"MAX(H$20:H23) + 1","v":4},"Opening asset value (before transfers)","£m 18/19 prices","-",{"$f":"'Return&RAV'!AP39","v":3035.226633524142},{"$f":"'Return&RAV'!AQ39","v":3453.7930528762045},{"$f":"'Return&RAV'!AR39","v":4313.1051595968438},{"$f":"'Return&RAV'!AS39","v":4903.7140360263011},{"$f":"'Return&RAV'!AT39","v":5579.6681238121146},null,{"$f":"IFERROR( AVERAGE($L24:$P24), 0)","v":4257.1014011671214}]
[null,null,null,"SHET","RAV","Transfers","SHET_RAV_Transfers",{"$f":"H24 + 1","v":5},"Transfers","£m 18/19 prices","-",{"$f":"'Return&RAV'!AP40","v":0},{"$f":"'Return&RAV'!AQ40","v":456.28222968484471},{"$f":"'Return&RAV'!AR40","v":0},{"$f":"'Return&RAV'!AS40","v":0},{"$f":"'Return&RAV'!AT40","v":0},{"$f":"SUM($L25:$P25)","v":456.28222968484471},91.256445936968944]
[null,null,null,"SHET","RAV","OpeningAfterTransfers","SHET_RAV_OpeningAfterTransfers",{"$f":"H25 + 1","v":6},"Opening asset value (after transfers)","£m 18/19 prices","-",{"$f":"'Return&RAV'!AP41","v":3035.226633524142},{"$f":"'Return&RAV'!AQ41","v":3910.0752825610493},{"$f":"'Return&RAV'!AR41","v":4313.1051595968438},{"$f":"'Return&RAV'!AS41","v":4903.7140360263011},{"$f":"'Return&RAV'!AT41","v":5579.6681238121146},null,4348.357847104091]
[null,null,null,"SHET","RAV","Additions","SHET_RAV_Additions",{"$f":"H26 + 1","v":7},"RAV additions (after disposals)","£m 18/19 prices","-",{"$f":"'Return&RAV'!AP42","v":578.25894190829854},{"$f":"'Return&RAV'!AQ42","v":613.79936642604434},{"$f":"'Return&RAV'!AR42","v":817.12142309516821},{"$f":"'Return&RAV'!AS42","v":922.22387623326949},{"$f":"'Return&RAV'!AT42","v":629.62224781751502},{"$f":"SUM($L27:$P27)","v":3561.0258554802958},712.20517109605919]
[null,null,null,"SHET","RAV","Depreciation","SHET_RAV_Depreciation",{"$f":"H27 + 1","v":8},"Depreciation","£m 18/19 prices","-",{"$f":"'Return&RAV'!AP43","v":-159.69252255623624},{"$f":"'Return&RAV'!AQ43","v":-210.76948939024936},{"$f":"'Return&RAV'!AR43","v":-226.51254666571123},{"$f":"'Return&RAV'!AS43","v":-246.26978844745582},{"$f":"'Return&RAV'!AT43","v":-263.00414791667868},{"$f":"SUM($L28:$P28)","v":-1106.2484949763314},-221.24969899526627]
[null,null,null,"SHET","RAV","Closing","SHET_RAV_Closing",{"$f":"H28 + 1","v":9},"Closing asset value","£m 18/19 prices","-",{"$f":"SUM(L26:L28)","v":3453.7930528762045},{"$f":"SUM(M26:M28)","v":4313.1051595968447},{"$f":"SUM(N26:N28)","v":4903.7140360263011},{"$f":"SUM(O26:O28)","v":5579.6681238121155},{"$f":"SUM(P26:P28)","v":5946.2862237129511},null,4839.3133192048836]
[null,null,null,null,null,null,null,null,"Final Proposals allowances (calculated revenue)",null,"Rt"]
[null,null,null,"SHET","FinalProposals","FM","SHET_FinalProposals_FM",{"$f":"MAX(H$20:H30) + 1","v":10},"Fast money","£m 18/19 prices","FMt",{"$f":"IF($J$16 = $L$18, L45, INDEX(SavedResults!L$20:L$454, MATCH($G31, SavedResults!$G$20:$G$454, 0)))","v":139.47935311521971},{"$f":"IF($J$16 = $L$18, M45, INDEX(SavedResults!M$20:M$454, MATCH($G31, SavedResults!$G$20:$G$454, 0)))","v":149.76166994977069},{"$f":"IF($J$16 = $L$18, N45, INDEX(SavedResults!N$20:N$454, MATCH($G31, SavedResults!$G$20:$G$454, 0)))","v":121.67025456937321},{"$f":"IF($J$16 = $L$18, O45, INDEX(SavedResults!O$20:O$454, MATCH($G31, SavedResults!$G$20:$G$454, 0)))","v":107.11439858113299},{"$f":"IF($J$16 = $L$18, P45, INDEX(SavedResults!P$20:P$454, MATCH($G31, SavedResults!$G$20:$G$454, 0)))","v":73.903747467075434},{"$f":"SUM($L31:$P31)","v":591.92942368257195},{"$f":"IFERROR( AVERAGE($L31:$P31), 0)","v":118.38588473651438}]
[null,null,null,"SHET","FinalProposals","PT","SHET_FinalProposals_PT",{"$f":"H31 + 1","v":11},"Pass-through expenditure","£m 18/19 prices","PTt",{"$f":"IF($J$16 = $L$18, L46, INDEX(SavedResults!L$20:L$454, MATCH($G32, SavedResults!$G$20:$G$454, 0)))","v":46.916534711443354},{"$f":"IF($J$16 = $L$18, M46, INDEX(SavedResults!M$20:M$454, MATCH($G32, SavedResults!$G$20:$G$454, 0)))","v":50.459169251464488},{"$f":"IF($J$16 = $L$18, N46, INDEX(SavedResults!N$20:N$454, MATCH($G32, SavedResults!$G$20:$G$454, 0)))","v":57.463355068031937},{"$f":"IF($J$16 = $L$18, O46, INDEX(SavedResults!O$20:O$454, MATCH($G32, SavedResults!$G$20:$G$454, 0)))","v":60.542331831263191},{"$f":"IF($J$16 = $L$18, P46, INDEX(SavedResults!P$20:P$454, MATCH($G32, SavedResults!$G$20:$G$454, 0)))","v":62.791175347771926},{"$f":"SUM($L32:$P32)","v":278.17256620997489},{"$f":"IFERROR( AVERAGE($L32:$P32), 0)","v":55.634513241994981}]
[null,null,null,"SHET","FinalProposals","DPN","SHET_FinalProposals_DPN",{"$f":"H32 + 1","v":12},"Depreciation","£m 18/19 prices","DPNt",{"$f":"IF($J$16 = $L$18, L47, INDEX(SavedResults!L$20:L$454, MATCH($G33, SavedResults!$G$20:$G$454, 0)))","v":161.16977566628543},{"$f":"IF($J$16 = $L$18, M47, INDEX(SavedResults!M$20:M$454, MATCH($G33, SavedResults!$G$20:$G$454, 0)))","v":211.77240173932933},{"$f":"IF($J$16 = $L$18, N47, INDEX(SavedResults!N$20:N$454, MATCH($G33, SavedResults!$G$20:$G$454, 0)))","v":226.33337175288221},{"$f":"IF($J$16 = $L$18, O47, INDEX(SavedResults!O$20:O$454, MATCH($G33, SavedResults!$G$20:$G$454, 0)))","v":236.79051951448332},{"$f":"IF($J$16 = $L$18, P47, INDEX(SavedResults!P$20:P$454, MATCH($G33, SavedResults!$G$20:$G$454, 0)))","v":240.46936887476147},1076.5354375477418,215.30708750954835]
[null,null,null,"SHET","FinalProposals","RTN","SHET_FinalProposals_RTN",{"$f":"H33 + 1","v":13},"Return","£m 18/19 prices","RTNt",{"$f":"IF($J$16 = $L$18, L48, INDEX(SavedResults!L$20:L$454, MATCH($G34, SavedResults!$G$20:$G$454, 0)))","v":90.581087689068383},{"$f":"IF($J$16 = $L$18, M48, INDEX(SavedResults!M$20:M$454, MATCH($G34, SavedResults!$G$20:$G$454, 0)))","v":109.4267707310272},{"$f":"IF($J$16 = $L$18, N48, INDEX(SavedResults!N$20:N$454, MATCH($G34, SavedResults!$G$20:$G$454, 0)))","v":114.35686744150929},{"$f":"IF($J$16 = $L$18, O48, INDEX(SavedResults!O$20:O$454, MATCH($G34, SavedResults!$G$20:$G$454, 0)))","v":117.35786032131765},{"$f":"IF($J$16 = $L$18, P48, INDEX(SavedResults!P$20:P$454, MATCH($G34, SavedResults!$G$20:$G$454, 0)))","v":118.46177884316508},550.18436502608768,110.03687300521753]
[null,null,null,"SHET","FinalProposals","EIC","SHET_FinalProposals_EIC",14,"Equity issuance costs","£m 18/19 prices","EICt",{"$f":"IF($J$16 = $L$18, L49, INDEX(SavedResults!L$20:L$454, MATCH($G35, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, M49, INDEX(SavedResults!M$20:M$454, MATCH($G35, SavedResults!$G$20:$G$454, 0)))","v":7.6723729150569921},{"$f":"IF($J$16 = $L$18, N49, INDEX(SavedResults!N$20:N$454, MATCH($G35, SavedResults!$G$20:$G$454, 0)))","v":7.4572171466974444},{"$f":"IF($J$16 = $L$18, O49, INDEX(SavedResults!O$20:O$454, MATCH($G35, SavedResults!$G$20:$G$454, 0)))","v":4.0510885939637822},{"$f":"IF($J$16 = $L$18, P49, INDEX(SavedResults!P$20:P$454, MATCH($G35, SavedResults!$G$20:$G$454, 0)))","v":1.8518602336734669},21.032538889391684,4.2065077778783371]
[null,null,null,"SHET","FinalProposals","RTNA","SHET_FinalProposals_RTNA",15,"Return adjustment","£m 18/19 prices","RTNAt",{"$f":"IF($J$16 = $L$18, L50, INDEX(SavedResults!L$20:L$454, MATCH($G36, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, M50, INDEX(SavedResults!M$20:M$454, MATCH($G36, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, N50, INDEX(SavedResults!N$20:N$454, MATCH($G36, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, O50, INDEX(SavedResults!O$20:O$454, MATCH($G36, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, P50, INDEX(SavedResults!P$20:P$454, MATCH($G36, SavedResults!$G$20:$G$454, 0)))","v":0},0,0]
[null,null,null,"SHET","FinalProposals","DRS",{"$f":"D37&\"_\"&E37&\"_\"&F37","v":"SHET_FinalProposals_DRS"},16,"Directly remunerated services adjustment","£m 18/19 prices","DRSt",{"$f":"IF($J$16 = $L$18, L51, INDEX(SavedResults!L$20:L$454, MATCH($G37, SavedResults!$G$20:$G$454, 0)))","v":3.2165137614678869},{"$f":"IF($J$16 = $L$18, M51, INDEX(SavedResults!M$20:M$454, MATCH($G37, SavedResults!$G$20:$G$454, 0)))","v":-16.600000000000001},{"$f":"IF($J$16 = $L$18, N51, INDEX(SavedResults!N$20:N$454, MATCH($G37, SavedResults!$G$20:$G$454, 0)))","v":-16.600000000000001},{"$f":"IF($J$16 = $L$18, O51, INDEX(SavedResults!O$20:O$454, MATCH($G37, SavedResults!$G$20:$G$454, 0)))","v":-16.600000000000001},{"$f":"IF($J$16 = $L$18, P51, INDEX(SavedResults!P$20:P$454, MATCH($G37, SavedResults!$G$20:$G$454, 0)))","v":-16.600000000000001},{"$f":"SUM($L37:$P37)","v":-63.183486238532119},{"$f":"IFERROR( AVERAGE($L37:$P37), 0)","v":-12.636697247706424}]
[null,null,null,"SHET","FinalProposals","BPI","SHET_FinalProposals_BPI",17,"Business plan incentive","£m 18/19 prices","BPIt",{"$f":"IF($J$16 = $L$18, L52, INDEX(SavedResults!L$20:L$454, MATCH($G38, SavedResults!$G$20:$G$454, 0)))","v":4.3620000000000001},{"$f":"IF($J$16 = $L$18, M52, INDEX(SavedResults!M$20:M$454, MATCH($G38, SavedResults!$G$20:$G$454, 0)))","v":4.3620000000000001},{"$f":"IF($J$16 = $L$18, N52, INDEX(SavedResults!N$20:N$454, MATCH($G38, SavedResults!$G$20:$G$454, 0)))","v":4.3620000000000001},{"$f":"IF($J$16 = $L$18, O52, INDEX(SavedResults!O$20:O$454, MATCH($G38, SavedResults!$G$20:$G$454, 0)))","v":4.3620000000000001},{"$f":"IF($J$16 = $L$18, P52, INDEX(SavedResults!P$20:P$454, MATCH($G38, SavedResults!$G$20:$G$454, 0)))","v":4.3620000000000001},21.810000000000002,4.3620000000000001]
[null,null,null,"SHET","FinalProposals","ODI","SHET_FinalProposals_ODI",18,"Output delivery incentives","£m 18/19 prices","ODIt",{"$f":"IF($J$16 = $L$18, L53, INDEX(SavedResults!L$20:L$454, MATCH($G39, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, M53, INDEX(SavedResults!M$20:M$454, MATCH($G39, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, N53, INDEX(SavedResults!N$20:N$454, MATCH($G39, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, O53, INDEX(SavedResults!O$20:O$454, MATCH($G39, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, P53, INDEX(SavedResults!P$20:P$454, MATCH($G39, SavedResults!$G$20:$G$454, 0)))","v":0},0,0]
[null,null,null,"SHET","FinalProposals","ORA","SHET_FinalProposals_ORA",19,"Other revenue allowance","£m 18/19 prices","ORAt",{"$f":"IF($J$16 = $L$18, L54, INDEX(SavedResults!L$20:L$454, MATCH($G40, SavedResults!$G$20:$G$454, 0)))","v":81.425903611762763},{"$f":"IF($J$16 = $L$18, M54, INDEX(SavedResults!M$20:M$454, MATCH($G40, SavedResults!$G$20:$G$454, 0)))","v":2.1},{"$f":"IF($J$16 = $L$18, N54, INDEX(SavedResults!N$20:N$454, MATCH($G40, SavedResults!$G$20:$G$454, 0)))","v":2.6},{"$f":"IF($J$16 = $L$18, O54, INDEX(SavedResults!O$20:O$454, MATCH($G40, SavedResults!$G$20:$G$454, 0)))","v":3.1},{"$f":"IF($J$16 = $L$18, P54, INDEX(SavedResults!P$20:P$454, MATCH($G40, SavedResults!$G$20:$G$454, 0)))","v":3.6},92.82590361176274,18.565180722352547]
[null,null,null,"SHET","FinalProposals","TAX","SHET_FinalProposals_TAX",20,"Tax allowance","£m 18/19 prices","TAXt",{"$f":"IF($J$16 = $L$18, L55, INDEX(SavedResults!L$20:L$454, MATCH($G41, SavedResults!$G$20:$G$454, 0)))","v":17.243337582137922},{"$f":"IF($J$16 = $L$18, M55, INDEX(SavedResults!M$20:M$454, MATCH($G41, SavedResults!$G$20:$G$454, 0)))","v":23.577308130953718},{"$f":"IF($J$16 = $L$18, N55, INDEX(SavedResults!N$20:N$454, MATCH($G41, SavedResults!$G$20:$G$454, 0)))","v":18.691622513921779},{"$f":"IF($J$16 = $L$18, O55, INDEX(SavedResults!O$20:O$454, MATCH($G41, SavedResults!$G$20:$G$454, 0)))","v":15.661681578422359},{"$f":"IF($J$16 = $L$18, P55, INDEX(SavedResults!P$20:P$454, MATCH($G41, SavedResults!$G$20:$G$454, 0)))","v":12.855157813577925},88.029107619013701,17.605821523802739]
[null,null,null,"SHET","FinalProposals","TAXA","SHET_FinalProposals_TAXA",{"$f":"H41 + 1","v":21},"Tax allowance adjustment","£m 18/19 prices","TAXAt",{"$f":"IF($J$16 = $L$18, L56, INDEX(SavedResults!L$20:L$454, MATCH($G42, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, M56, INDEX(SavedResults!M$20:M$454, MATCH($G42, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, N56, INDEX(SavedResults!N$20:N$454, MATCH($G42, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, O56, INDEX(SavedResults!O$20:O$454, MATCH($G42, SavedResults!$G$20:$G$454, 0)))","v":0},{"$f":"IF($J$16 = $L$18, P56, INDEX(SavedResults!P$20:P$454, MATCH($G42, SavedResults!$G$20:$G$454, 0)))","v":0},0,0]
[null,null,null,"SHET","FinalProposals","R","SHET_FinalProposals_R",22,"Calculated revenue","£m 18/19 prices","Rt",{"$f":"IF($J$16 = $L$18, L57, INDEX(SavedResults!L$20:L$454, MATCH($G43, SavedResults!$G$20:$G$454, 0)))","v":544.39450613738541},{"$f":"IF($J$16 = $L$18, M57, INDEX(SavedResults!M$20:M$454, MATCH($G43, SavedResults!$G$20:$G$454, 0)))","v":542.53169271760237},{"$f":"IF($J$16 = $L$18, N57, INDEX(SavedResults!N$20:N$454, MATCH($G43, SavedResults!$G$20:$G$454, 0)))","v":536.33468849241581},{"$f":"IF($J$16 = $L$18, O57, INDEX(SavedResults!O$20:O$454, MATCH($G43, SavedResults!$G$20:$G$454, 0)))","v":532.37988042058316},{"$f":"IF($J$16 = $L$18, P57, INDEX(SavedResults!P$20:P$454, MATCH($G43, SavedResults!$G$20:$G$454, 0)))","v":501.6950885800253},2657.3358563480119,531.46717126960243]
[null,null,null,null,null,null,null,null,"Recalculated allowances (calculated revenue)",null,"Rt"]
[null,null,null,"SHET","CalculatedRevenue","FM",{"$f":"D45&\"_\"&E45&\"_\"&F45","v":"SHET_CalculatedRevenue_FM"},{"$f":"MAX(H$20:H44) + 1","v":23},"Fast money","£m 18/19 prices","FMt",{"$f":"Revenue!AP10","v":136.04534001121039},{"$f":"Revenue!AQ10","v":152.28632699875885},{"$f":"Revenue!AR10","v":188.93836819247923},{"$f":"Revenue!AS10","v":205.98321470968125},{"$f":"Revenue!AT10","v":144.02830541605232},827.28155532818209,165.45631106563641]
[null,null,null,"SHET","CalculatedRevenue","PT","SHET_CalculatedRevenue_PT",{"$f":"H45 + 1","v":24},"Pass-through expenditure","£m 18/19 prices","PTt",{"$f":"Revenue!AP11","v":40.219733206325202},{"$f":"Revenue!AQ11","v":38.523807854813235},{"$f":"Revenue!AR11","v":40.07488709995399},{"$f":"Revenue!AS11","v":40.027985828694561},{"$f":"Revenue!AT11","v":40.026134117626583},198.87254810741359,39.774509621482721]
[null,null,null,"SHET","CalculatedRevenue","DPN","SHET_CalculatedRevenue_DPN",{"$f":"H46 + 1","v":25},"Depreciation","£m 18/19 prices","DPNt",{"$f":"Revenue!AP12","v":159.69252255623624},{"$f":"Revenue!AQ12","v":210.76948939024936},{"$f":"Revenue!AR12","v":226.51254666571123},{"$f":"Revenue!AS12","v":246.26978844745582},{"$f":"Revenue!AT12","v":263.00414791667868},1106.2484949763314,221.24969899526627]
[null,null,null,"SHET","CalculatedRevenue","RTN","SHET_CalculatedRevenue_RTN",{"$f":"H47 + 1","v":26},"Return","£m 18/19 prices","RTNt",{"$f":"Revenue!AP13","v":92.920020743869742},{"$f":"Revenue!AQ13","v":113.1898474007332},{"$f":"Revenue!AR13","v":125.33853748693288},{"$f":"Revenue!AS13","v":141.34520814639359},{"$f":"Revenue!AT13","v":154.70592311141698},627.49953688934636,125.49990737786928]
[null,null,null,"SHET","CalculatedRevenue","EIC","SHET_CalculatedRevenue_EIC",27,"Equity issuance costs","£m 18/19 prices","EICt",{"$f":"Revenue!AP14","v":0},{"$f":"Revenue!AQ14","v":4.8144553141836335},{"$f":"Revenue!AR14","v":5.5549957566718602},{"$f":"Revenue!AS14","v":12.718829524265763},{"$f":"Revenue!AT14","v":14.970946369300156},38.059226964421413,7.6118453928842822]
[null,null,null,"SHET","CalculatedRevenue","RTNA","SHET_CalculatedRevenue_RTNA",28,"Return adjustment","£m 18/19 prices","RTNAt",{"$f":"Revenue!AP16","v":0},{"$f":"Revenue!AQ16","v":0},{"$f":"Revenue!AR16","v":0},{"$f":"Revenue!AS16","v":0},{"$f":"Revenue!AT16","v":0},0,0]
[null,null,null,"SHET","CalculatedRevenue","DRS",{"$f":"D51&\"_\"&E51&\"_\"&F51","v":"SHET_CalculatedRevenue_DRS"},29,"Directly remunerated services adjustment","£m 18/19 prices","DRSt",{"$f":"Revenue!AP17","v":5.7503569999999993},{"$f":"Revenue!AQ17","v":-15.522408},{"$f":"Revenue!AR17","v":-15.522408},{"$f":"Revenue!AS17","v":-15.522408},{"$f":"Revenue!AT17","v":-15.522408},{"$f":"SUM($L51:$P51)","v":-56.339275000000001},{"$f":"IFERROR( AVERAGE($L51:$P51), 0)","v":-11.267855000000001}]
[null,null,null,"SHET","CalculatedRevenue","BPI","SHET_CalculatedRevenue_BPI",30,"Business plan incentive","£m 18/19 prices","BPIt",{"$f":"Revenue!AP18","v":4.3620000000000001},{"$f":"Revenue!AQ18","v":4.3620000000000001},{"$f":"Revenue!AR18","v":4.3620000000000001},{"$f":"Revenue!AS18","v":4.3620000000000001},{"$f":"Revenue!AT18","v":4.3620000000000001},21.810000000000002,4.3620000000000001]
[null,null,null,"SHET","CalculatedRevenue","ODI","SHET_CalculatedRevenue_ODI",31,"Output delivery incentives","£m 18/19 prices","ODIt",{"$f":"Revenue!AP19","v":0.70712928000000008},{"$f":"Revenue!AQ19","v":0.70712928000000008},{"$f":"Revenue!AR19","v":0.70712928000000008},{"$f":"Revenue!AS19","v":0.70712928000000008},{"$f":"Revenue!AT19","v":0.70712928000000008},3.5356464000000005,0.70712928000000008]
[null,null,null,"SHET","CalculatedRevenue","ORA","SHET_CalculatedRevenue_ORA",32,"Other revenue allowance","£m 18/19 prices","ORAt",{"$f":"Revenue!AP20","v":79.396243303350644},{"$f":"Revenue!AQ20","v":2.2999999999999998},{"$f":"Revenue!AR20","v":3.3},{"$f":"Revenue!AS20","v":4.8000000000000007},{"$f":"Revenue!AT20","v":3.3000000000000003},93.096243303350633,18.619248660670127]
[null,null,null,"SHET","CalculatedRevenue","TAX","SHET_CalculatedRevenue_TAX",{"$f":"H54 + 1","v":33},"Tax allowance","£m 18/19 prices","TAXt",{"$f":"Revenue!AP22","v":9.4724075185648182},{"$f":"Revenue!AQ22","v":16.904472100174345},{"$f":"Revenue!AR22","v":42.231929423768932},{"$f":"Revenue!AS22","v":44.852818424139819},{"$f":"Revenue!AT22","v":27.177785151135506},140.63941261778342,28.127882523556686]
[null,null,null,"SHET","CalculatedRevenue","TAXA","SHET_CalculatedRevenue_TAXA",34,"Tax allowance adjustment","£m 18/19 prices","TAXAt",{"$f":"Revenue!AP23","v":0},{"$f":"Revenue!AQ23","v":0},{"$f":"Revenue!AR23","v":0},{"$f":"Revenue!AS23","v":0},{"$f":"Revenue!AT23","v":0},0,0]
[null,null,null,"SHET","CalculatedRevenue","R","SHET_CalculatedRevenue_R",35,"Calculated revenue","£m 18/19 prices","Rt",{"$f":"SUM(L45:L56)","v":528.56575361955709},{"$f":"SUM(M45:M56)","v":528.3351203389127},{"$f":"SUM(N45:N56)","v":621.49798590551802},{"$f":"SUM(O45:O56)","v":685.54456636063071},{"$f":"SUM(P45:P56)","v":636.75996336220999},3000.7033895868281,600.14067791736557]
[null,null,null,null,null,null,null,null,"Price Control Revenue"]
[null,null,null,"SHET","TotalRevenue","Rnominal",{"$f":"D59&\"_\"&E59&\"_\"&F59","v":"SHET_TotalRevenue_Rnominal"},{"$f":"MAX(H$20:H58) + 1","v":36},"Calculated revenue","£m nominal","Rt ∙ (Pt / P2018/19)",{"$f":"AR!AP10","v":572.98944351569196},{"$f":"AR!AQ10","v":591.14182992397843},{"$f":"AR!AR10","v":""},{"$f":"AR!AS10","v":""},{"$f":"AR!AT10","v":""},1164.1312734396704,582.0656367198352]
[null,null,null,"SHET","TotalRevenue","ADJ",{"$f":"D60&\"_\"&E60&\"_\"&F60","v":"SHET_TotalRevenue_ADJ"},{"$f":"H59 + 1","v":37},"AIP adjustment term","£m nominal","ADJt",{"$f":"AR!AP11","v":0},{"$f":"AR!AQ11","v":-2.062840077563771},{"$f":"AR!AR11","v":""},{"$f":"AR!AS11","v":""},{"$f":"AR!AT11","v":""},-2.062840077563771,-1.0314200387818855]
[null,null,null,"SHET","TotalRevenue","ADJR","SHET_TotalRevenue_ADJR",38,"Adjusted revenue","£m nominal","Rt ∙ (Pt / P2018/19) + ADJt",{"$f":"AR!AP12","v":572.98944351569196},{"$f":"AR!AQ12","v":589.07898984641463},{"$f":"AR!AR12","v":712.35847182594318},{"$f":"AR!AS12","v":801.89672620025328},{"$f":"AR!AT12","v":759.73835141481459},3436.0619828031176,687.21239656062357]
[null,null,null,"SHET","TotalRevenue","LAR","SHET_TotalRevenue_LAR",39,"Legacy allowed revenue","£m nominal","LARt",{"$f":"AR!AP14","v":10.42418806945347},{"$f":"AR!AQ14","v":86.620265236669582},{"$f":"AR!AR14","v":0},{"$f":"AR!AS14","v":0},{"$f":"AR!AT14","v":0},97.044453306123046,19.408890661224611]
[null,null,null,"SHET","TotalRevenue","K","SHET_TotalRevenue_K",{"$f":"H62 + 1","v":40},"Correction term","£m nominal","Kt",{"$f":"AR!AP15","v":-5.1183185602900787},{"$f":"AR!AQ15","v":-4.6639131517056143},{"$f":"AR!AR15","v":0},{"$f":"AR!AS15","v":0},{"$f":"AR!AT15","v":0},-9.7822317119956921,-1.9564463423991385]
[null,null,null,"SHET","TotalRevenue","AR","SHET_TotalRevenue_AR",41,"Allowed revenue","£m nominal","ARt",{"$f":"AR!AP16","v":578.29531302485543},{"$f":"AR!AQ16","v":671.03534193137853},{"$f":"AR!AR16","v":712.35847182594318},{"$f":"AR!AS16","v":801.89672620025328},{"$f":"AR!AT16","v":759.73835141481459},3523.324204397245,704.664840879449]
[null,null,null,"SHET","TotalRevenue","DRSrevenue","SHET_TotalRevenue_DRSrevenue",42,"Directly remunerated services revenue","£m nominal","-",{"$f":"SUM(Input!AP159, Input!AP160, Input!AP161) * Input!AP232","v":-6.2125922675894047},{"$f":"SUM(Input!AQ159, Input!AQ160, Input!AQ161) * Input!AQ232","v":17.367659874778877},{"$f":"SUM(Input!AR159, Input!AR160, Input!AR161) * Input!AR232","v":17.791721120106402},{"$f":"SUM(Input!AS159, Input!AS160, Input!AS161) * Input!AS232","v":18.156905865397356},{"$f":"SUM(Input!AT159, Input!AT160, Input!AT161) * Input!AT232","v":18.520273482081194},65.623968074774425,13.124793614954886]
[null,null,null,"SHET","TotalRevenue","TR","SHET_TotalRevenue_TR",43,"Total revenue","£m nominal","-",{"$f":"SUM(L64:L65)","v":572.08272075726597},{"$f":"SUM(M64:M65)","v":688.40300180615736},730.15019294604963,820.05363206565062,778.25862489689575,3588.948172472019,717.7896344944038]
[null,null,null,null,null,null,null,null,"Inflation rate",null,"(PIt / PIt-1) - 1"]
[null,null,null,"SHET","Inflation",2022,{"$f":"D68&\"_\"&E68&\"_\"&F68","v":"SHET_Inflation_2022"},{"$f":"MAX(H$20:H67) + 1","v":44},"2022-03-31","annual %",null,{"$f":"IF($I68 = $J$16, Input!AP$226,\n  IF($I68 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G68, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1.3646061451968894E-2},{"$f":"IF($I68 = $J$16, Input!AQ$226,\n  IF($I68 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G68, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1.5977818886124817E-2},{"$f":"IF($I68 = $J$16, Input!AR$226,\n  IF($I68 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G68, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1.7808816853933429E-2},{"$f":"IF($I68 = $J$16, Input!AS$226,\n  IF($I68 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G68, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1.9331180897115718E-2},{"$f":"IF($I68 = $J$16, Input!AT$226,\n  IF($I68 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G68, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1.9965453580682135E-2},null,{"$f":"IFERROR( AVERAGE($L68:$P68), \"\")","v":1.7345866333964999E-2}]
[null,null,null,"SHET","Inflation",2023,"SHET_Inflation_2023",{"$f":"H68 + 1","v":45},"2023-03-31","annual %",null,{"$f":"IF($I69 = $J$16, Input!AP$226,\n  IF($I69 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G69, SavedResults!$G$20:$G$454, 0)), \"\"))","v":4.0504430498107924E-2},{"$f":"IF($I69 = $J$16, Input!AQ$226,\n  IF($I69 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G69, SavedResults!$G$20:$G$454, 0)), \"\"))","v":3.5628913618373614E-2},{"$f":"IF($I69 = $J$16, Input!AR$226,\n  IF($I69 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G69, SavedResults!$G$20:$G$454, 0)), \"\"))","v":2.4416717530456822E-2},{"$f":"IF($I69 = $J$16, Input!AS$226,\n  IF($I69 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G69, SavedResults!$G$20:$G$454, 0)), \"\"))","v":2.0525543471916041E-2},{"$f":"IF($I69 = $J$16, Input!AT$226,\n  IF($I69 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G69, SavedResults!$G$20:$G$454, 0)), \"\"))","v":2.001263978442136E-2},null,2.8217648980655152E-2]
[null,null,null,"SHET","Inflation",2024,"SHET_Inflation_2024",46,"2024-03-31","annual %",null,{"$f":"IF($I70 = $J$16, Input!AP$226,\n  IF($I70 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G70, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I70 = $J$16, Input!AQ$226,\n  IF($I70 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G70, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I70 = $J$16, Input!AR$226,\n  IF($I70 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G70, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I70 = $J$16, Input!AS$226,\n  IF($I70 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G70, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I70 = $J$16, Input!AT$226,\n  IF($I70 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G70, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,"SHET","Inflation",2025,"SHET_Inflation_2025",47,"2025-03-31","annual %",null,{"$f":"IF($I71 = $J$16, Input!AP$226,\n  IF($I71 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G71, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I71 = $J$16, Input!AQ$226,\n  IF($I71 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G71, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I71 = $J$16, Input!AR$226,\n  IF($I71 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G71, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I71 = $J$16, Input!AS$226,\n  IF($I71 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G71, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I71 = $J$16, Input!AT$226,\n  IF($I71 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G71, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,"SHET","Inflation",2026,"SHET_Inflation_2026",48,"2026-03-31","annual %",null,{"$f":"IF($I72 = $J$16, Input!AP$226,\n  IF($I72 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G72, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I72 = $J$16, Input!AQ$226,\n  IF($I72 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G72, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I72 = $J$16, Input!AR$226,\n  IF($I72 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G72, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I72 = $J$16, Input!AS$226,\n  IF($I72 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G72, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I72 = $J$16, Input!AT$226,\n  IF($I72 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G72, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,"SHET","Inflation",2027,"SHET_Inflation_2027",49,"2027-03-31","annual %",null,{"$f":"IF($I73 = $J$16, Input!AP$226,\n  IF($I73 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G73, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I73 = $J$16, Input!AQ$226,\n  IF($I73 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G73, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I73 = $J$16, Input!AR$226,\n  IF($I73 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G73, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I73 = $J$16, Input!AS$226,\n  IF($I73 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G73, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I73 = $J$16, Input!AT$226,\n  IF($I73 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G73, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,"SHET","Inflation",2028,"SHET_Inflation_2028",50,"2028-03-31","annual %",null,{"$f":"IF($I74 = $J$16, Input!AP$226,\n  IF($I74 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G74, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I74 = $J$16, Input!AQ$226,\n  IF($I74 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G74, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I74 = $J$16, Input!AR$226,\n  IF($I74 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G74, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I74 = $J$16, Input!AS$226,\n  IF($I74 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G74, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I74 = $J$16, Input!AT$226,\n  IF($I74 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G74, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,null,null,null,null,null,"Nominal Time Value of Money",null,"TVMt"]
[null,null,null,"SHET","TVM",2022,{"$f":"D76&\"_\"&E76&\"_\"&F76","v":"SHET_TVM_2022"},{"$f":"MAX(H$20:H75) + 1","v":51},"2022-03-31","annual nominal %",null,{"$f":"IF($I76 = $J$16, AR!AP$24,\n  IF($I76 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G76, SavedResults!$G$20:$G$454, 0)), \"\"))","v":4.5611200256151951E-2},{"$f":"IF($I76 = $J$16, AR!AQ$24,\n  IF($I76 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G76, SavedResults!$G$20:$G$454, 0)), \"\"))","v":4.6379378871300059E-2},{"$f":"IF($I76 = $J$16, AR!AR$24,\n  IF($I76 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G76, SavedResults!$G$20:$G$454, 0)), \"\"))","v":4.7277520317706268E-2},{"$f":"IF($I76 = $J$16, AR!AS$24,\n  IF($I76 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G76, SavedResults!$G$20:$G$454, 0)), \"\"))","v":4.7569133267712393E-2},{"$f":"IF($I76 = $J$16, AR!AT$24,\n  IF($I76 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G76, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},null,{"$f":"IFERROR( AVERAGE($L76:$P76), \"\")","v":3.7367446542574137E-2}]
[null,null,null,"SHET","TVM",2023,"SHET_TVM_2023",{"$f":"H76 + 1","v":52},"2023-03-31","annual nominal %",null,{"$f":"IF($I77 = $J$16, AR!AP$24,\n  IF($I77 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G77, SavedResults!$G$20:$G$454, 0)), \"\"))","v":6.5741302267702695E-2},{"$f":"IF($I77 = $J$16, AR!AQ$24,\n  IF($I77 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G77, SavedResults!$G$20:$G$454, 0)), \"\"))","v":5.3026040249144923E-2},{"$f":"IF($I77 = $J$16, AR!AR$24,\n  IF($I77 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G77, SavedResults!$G$20:$G$454, 0)), \"\"))","v":4.8683843795853443E-2},{"$f":"IF($I77 = $J$16, AR!AS$24,\n  IF($I77 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G77, SavedResults!$G$20:$G$454, 0)), \"\"))","v":4.7913240565491844E-2},{"$f":"IF($I77 = $J$16, AR!AT$24,\n  IF($I77 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G77, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},null,4.3072885375638581E-2]
[null,null,null,"SHET","TVM",2024,"SHET_TVM_2024",53,"2024-03-31","annual nominal %",null,{"$f":"IF($I78 = $J$16, AR!AP$24,\n  IF($I78 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G78, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I78 = $J$16, AR!AQ$24,\n  IF($I78 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G78, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I78 = $J$16, AR!AR$24,\n  IF($I78 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G78, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I78 = $J$16, AR!AS$24,\n  IF($I78 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G78, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I78 = $J$16, AR!AT$24,\n  IF($I78 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G78, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,"SHET","TVM",2025,"SHET_TVM_2025",54,"2025-03-31","annual nominal %",null,{"$f":"IF($I79 = $J$16, AR!AP$24,\n  IF($I79 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G79, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I79 = $J$16, AR!AQ$24,\n  IF($I79 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G79, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I79 = $J$16, AR!AR$24,\n  IF($I79 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G79, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I79 = $J$16, AR!AS$24,\n  IF($I79 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G79, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I79 = $J$16, AR!AT$24,\n  IF($I79 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G79, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,"SHET","TVM",2026,{"$f":"D80&\"_\"&E80&\"_\"&F80","v":"SHET_TVM_2026"},55,"2026-03-31","annual nominal %",null,{"$f":"IF($I80 = $J$16, AR!AP$24,\n  IF($I80 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G80, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I80 = $J$16, AR!AQ$24,\n  IF($I80 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G80, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I80 = $J$16, AR!AR$24,\n  IF($I80 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G80, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I80 = $J$16, AR!AS$24,\n  IF($I80 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G80, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I80 = $J$16, AR!AT$24,\n  IF($I80 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G80, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,{"$f":"$I$16","v":"SHET"},"TVM",2027,"SHET_TVM_2027",56,"2027-03-31","annual nominal %",null,{"$f":"IF($I81 = $J$16, AR!AP$24,\n  IF($I81 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G81, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I81 = $J$16, AR!AQ$24,\n  IF($I81 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G81, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I81 = $J$16, AR!AR$24,\n  IF($I81 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G81, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I81 = $J$16, AR!AS$24,\n  IF($I81 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G81, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I81 = $J$16, AR!AT$24,\n  IF($I81 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G81, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,{"$f":"$I$16","v":"SHET"},"TVM",2028,"SHET_TVM_2028",57,"2028-03-31","annual nominal %",null,{"$f":"IF($I82 = $J$16, AR!AP$24,\n  IF($I82 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G82, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I82 = $J$16, AR!AQ$24,\n  IF($I82 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G82, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I82 = $J$16, AR!AR$24,\n  IF($I82 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G82, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I82 = $J$16, AR!AS$24,\n  IF($I82 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G82, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I82 = $J$16, AR!AT$24,\n  IF($I82 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G82, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,null,null,null,null,null,"Sterling Overnight Index Average (SONIA)",null,"It"]
[null,null,null,"SHET","SONIA",2022,{"$f":"D84&\"_\"&E84&\"_\"&F84","v":"SHET_SONIA_2022"},{"$f":"MAX(H$20:H83) + 1","v":58},"2022-03-31","annual nominal %",null,{"$f":"IF($I84 = $J$16, AR!AP$35,\n  IF($I84 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G84, SavedResults!$G$20:$G$454, 0)), \"\"))","v":4.5973702505714439E-4},{"$f":"IF($I84 = $J$16, AR!AQ$35,\n  IF($I84 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G84, SavedResults!$G$20:$G$454, 0)), \"\"))","v":8.648026937470648E-4},{"$f":"IF($I84 = $J$16, AR!AR$35,\n  IF($I84 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G84, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1.4141542757024586E-3},{"$f":"IF($I84 = $J$16, AR!AS$35,\n  IF($I84 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G84, SavedResults!$G$20:$G$454, 0)), \"\"))","v":2.0702335211076469E-3},{"$f":"IF($I84 = $J$16, AR!AT$35,\n  IF($I84 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G84, SavedResults!$G$20:$G$454, 0)), \"\"))","v":2.600000849653616E-3},null,{"$f":"IFERROR( AVERAGE($L84:$P84), \"\")","v":1.4817856730535862E-3}]
[null,null,null,"SHET","SONIA",2023,"SHET_SONIA_2023",{"$f":"H84 + 1","v":59},"2023-03-31","annual nominal %",null,{"$f":"IF($I85 = $J$16, AR!AP$35,\n  IF($I85 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G85, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1.9356540168711655E-3},{"$f":"IF($I85 = $J$16, AR!AQ$35,\n  IF($I85 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G85, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1.1477022788122274E-2},{"$f":"IF($I85 = $J$16, AR!AR$35,\n  IF($I85 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G85, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1.2762770988666359E-2},{"$f":"IF($I85 = $J$16, AR!AS$35,\n  IF($I85 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G85, SavedResults!$G$20:$G$454, 0)), \"\"))","v":1.136654040444305E-2},{"$f":"IF($I85 = $J$16, AR!AT$35,\n  IF($I85 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G85, SavedResults!$G$20:$G$454, 0)), \"\"))","v":9.9597269163601947E-3},null,9.5003430228926093E-3]
[null,null,null,"SHET","SONIA",2024,"SHET_SONIA_2024",60,"2024-03-31","annual nominal %",null,{"$f":"IF($I86 = $J$16, AR!AP$35,\n  IF($I86 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G86, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I86 = $J$16, AR!AQ$35,\n  IF($I86 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G86, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I86 = $J$16, AR!AR$35,\n  IF($I86 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G86, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I86 = $J$16, AR!AS$35,\n  IF($I86 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G86, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I86 = $J$16, AR!AT$35,\n  IF($I86 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G86, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,"SHET","SONIA",2025,"SHET_SONIA_2025",61,"2025-03-31","annual nominal %",null,{"$f":"IF($I87 = $J$16, AR!AP$35,\n  IF($I87 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G87, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I87 = $J$16, AR!AQ$35,\n  IF($I87 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G87, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I87 = $J$16, AR!AR$35,\n  IF($I87 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G87, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I87 = $J$16, AR!AS$35,\n  IF($I87 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G87, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I87 = $J$16, AR!AT$35,\n  IF($I87 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G87, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,"SHET","SONIA",2026,"SHET_SONIA_2026",62,"2026-03-31","annual nominal %",null,{"$f":"IF($I88 = $J$16, AR!AP$35,\n  IF($I88 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G88, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I88 = $J$16, AR!AQ$35,\n  IF($I88 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G88, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I88 = $J$16, AR!AR$35,\n  IF($I88 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G88, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I88 = $J$16, AR!AS$35,\n  IF($I88 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G88, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I88 = $J$16, AR!AT$35,\n  IF($I88 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G88, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,{"$f":"$I$16","v":"SHET"},"SONIA",2027,"SHET_SONIA_2027",63,"2027-03-31","annual nominal %",null,{"$f":"IF($I89 = $J$16, AR!AP$35,\n  IF($I89 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G89, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I89 = $J$16, AR!AQ$35,\n  IF($I89 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G89, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I89 = $J$16, AR!AR$35,\n  IF($I89 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G89, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I89 = $J$16, AR!AS$35,\n  IF($I89 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G89, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I89 = $J$16, AR!AT$35,\n  IF($I89 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G89, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,{"$f":"$I$16","v":"SHET"},"SONIA",2028,"SHET_SONIA_2028",64,"2028-03-31","annual nominal %",null,{"$f":"IF($I90 = $J$16, AR!AP$35,\n  IF($I90 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G90, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I90 = $J$16, AR!AQ$35,\n  IF($I90 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G90, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I90 = $J$16, AR!AR$35,\n  IF($I90 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G90, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I90 = $J$16, AR!AS$35,\n  IF($I90 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G90, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I90 = $J$16, AR!AT$35,\n  IF($I90 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G90, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},null,""]
[null,null,null,null,null,null,null,null,"Calculated revenue",null,"Rt"]
[null,null,null,{"$f":"$I$16","v":"SHET"},"R",2022,{"$f":"D92&\"_\"&E92&\"_\"&F92","v":"SHET_R_2022"},{"$f":"MAX(H$20:H91) + 1","v":65},"2022-03-31","£m 18/19 prices",null,{"$f":"IF($I92 = $J$16, L$57,\n  IF($I92 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G92, SavedResults!$G$20:$G$454, 0)), \"\"))","v":544.39450613738541},{"$f":"IF($I92 = $J$16, M$57,\n  IF($I92 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G92, SavedResults!$G$20:$G$454, 0)), \"\"))","v":542.53169271760237},{"$f":"IF($I92 = $J$16, N$57,\n  IF($I92 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G92, SavedResults!$G$20:$G$454, 0)), \"\"))","v":536.33468849241581},{"$f":"IF($I92 = $J$16, O$57,\n  IF($I92 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G92, SavedResults!$G$20:$G$454, 0)), \"\"))","v":532.37988042058316},{"$f":"IF($I92 = $J$16, P$57,\n  IF($I92 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G92, SavedResults!$G$20:$G$454, 0)), \"\"))","v":501.6950885800253},{"$f":"SUM($L92:$P92)","v":2657.3358563480119},{"$f":"IFERROR( AVERAGE($L92:$P92), 0)","v":531.46717126960243}]
[null,null,null,"SHET","R",2023,"SHET_R_2023",{"$f":"H92 + 1","v":66},"2023-03-31","£m 18/19 prices",null,{"$f":"IF($I93 = $J$16, L$57,\n  IF($I93 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G93, SavedResults!$G$20:$G$454, 0)), \"\"))","v":528.56575361955709},{"$f":"IF($I93 = $J$16, M$57,\n  IF($I93 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G93, SavedResults!$G$20:$G$454, 0)), \"\"))","v":528.3351203389127},{"$f":"IF($I93 = $J$16, N$57,\n  IF($I93 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G93, SavedResults!$G$20:$G$454, 0)), \"\"))","v":621.49798590551802},{"$f":"IF($I93 = $J$16, O$57,\n  IF($I93 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G93, SavedResults!$G$20:$G$454, 0)), \"\"))","v":685.54456636063071},{"$f":"IF($I93 = $J$16, P$57,\n  IF($I93 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G93, SavedResults!$G$20:$G$454, 0)), \"\"))","v":636.75996336220999},3000.7033895868281,600.14067791736557]
[null,null,null,"SHET","R",2024,"SHET_R_2024",67,"2024-03-31","£m 18/19 prices",null,{"$f":"IF($I94 = $J$16, L$57,\n  IF($I94 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G94, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I94 = $J$16, M$57,\n  IF($I94 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G94, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I94 = $J$16, N$57,\n  IF($I94 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G94, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I94 = $J$16, O$57,\n  IF($I94 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G94, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I94 = $J$16, P$57,\n  IF($I94 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G94, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","R",2025,"SHET_R_2025",68,"2025-03-31","£m 18/19 prices",null,{"$f":"IF($I95 = $J$16, L$57,\n  IF($I95 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G95, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I95 = $J$16, M$57,\n  IF($I95 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G95, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I95 = $J$16, N$57,\n  IF($I95 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G95, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I95 = $J$16, O$57,\n  IF($I95 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G95, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I95 = $J$16, P$57,\n  IF($I95 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G95, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","R",2026,"SHET_R_2026",69,"2026-03-31","£m 18/19 prices",null,{"$f":"IF($I96 = $J$16, L$57,\n  IF($I96 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G96, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I96 = $J$16, M$57,\n  IF($I96 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G96, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I96 = $J$16, N$57,\n  IF($I96 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G96, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I96 = $J$16, O$57,\n  IF($I96 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G96, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I96 = $J$16, P$57,\n  IF($I96 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G96, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","R",2027,"SHET_R_2027",70,"2027-03-31","£m 18/19 prices",null,{"$f":"IF($I97 = $J$16, L$57,\n  IF($I97 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G97, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I97 = $J$16, M$57,\n  IF($I97 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G97, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I97 = $J$16, N$57,\n  IF($I97 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G97, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I97 = $J$16, O$57,\n  IF($I97 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G97, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I97 = $J$16, P$57,\n  IF($I97 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G97, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","R",2028,"SHET_R_2028",71,"2028-03-31","£m 18/19 prices",null,{"$f":"IF($I98 = $J$16, L$57,\n  IF($I98 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G98, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I98 = $J$16, M$57,\n  IF($I98 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G98, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I98 = $J$16, N$57,\n  IF($I98 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G98, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I98 = $J$16, O$57,\n  IF($I98 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G98, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I98 = $J$16, P$57,\n  IF($I98 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G98, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,null,null,null,null,null,"Calculated revenue (nominal)",null,"Rt ∙ (Pt / P2018/19)"]
[null,null,null,{"$f":"$I$16","v":"SHET"},"Rnominal",2022,{"$f":"D100&\"_\"&E100&\"_\"&F100","v":"SHET_Rnominal_2022"},{"$f":"MAX(H$20:H99) + 1","v":72},"2022-03-31","£m nominal",null,{"$f":"IF($I100 = $J$16, AR!AP$29,\n  IF($I100 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G100, SavedResults!$G$20:$G$454, 0)), \"\"))","v":572.98944351569196},{"$f":"IF($I100 = $J$16, AR!AQ$29,\n  IF($I100 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G100, SavedResults!$G$20:$G$454, 0)), \"\"))","v":580.15257819833141},{"$f":"IF($I100 = $J$16, AR!AR$29,\n  IF($I100 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G100, SavedResults!$G$20:$G$454, 0)), \"\"))","v":583.73967074131974},{"$f":"IF($I100 = $J$16, AR!AS$29,\n  IF($I100 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G100, SavedResults!$G$20:$G$454, 0)), \"\"))","v":590.63647806532481},{"$f":"IF($I100 = $J$16, AR!AT$29,\n  IF($I100 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G100, SavedResults!$G$20:$G$454, 0)), \"\"))","v":567.70659997800703},2895.2247704986748,579.04495409973492]
[null,null,null,"SHET","Rnominal",2023,{"$f":"D101&\"_\"&E101&\"_\"&F101","v":"SHET_Rnominal_2023"},{"$f":"H100 + 1","v":73},"2023-03-31","£m nominal",null,{"$f":"IF($I101 = $J$16, AR!AP$29,\n  IF($I101 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G101, SavedResults!$G$20:$G$454, 0)), \"\"))","v":571.05385176075629},{"$f":"IF($I101 = $J$16, AR!AQ$29,\n  IF($I101 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G101, SavedResults!$G$20:$G$454, 0)), \"\"))","v":591.14182992397843},{"$f":"IF($I101 = $J$16, AR!AR$29,\n  IF($I101 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G101, SavedResults!$G$20:$G$454, 0)), \"\"))","v":712.35847182594318},{"$f":"IF($I101 = $J$16, AR!AS$29,\n  IF($I101 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G101, SavedResults!$G$20:$G$454, 0)), \"\"))","v":801.89672620025328},{"$f":"IF($I101 = $J$16, AR!AT$29,\n  IF($I101 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G101, SavedResults!$G$20:$G$454, 0)), \"\"))","v":759.73835141481459},3436.1892311257457,687.23784622514916]
[null,null,null,"SHET","Rnominal",2024,"SHET_Rnominal_2024",74,"2024-03-31","£m nominal",null,{"$f":"IF($I102 = $J$16, AR!AP$29,\n  IF($I102 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G102, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I102 = $J$16, AR!AQ$29,\n  IF($I102 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G102, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I102 = $J$16, AR!AR$29,\n  IF($I102 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G102, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I102 = $J$16, AR!AS$29,\n  IF($I102 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G102, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I102 = $J$16, AR!AT$29,\n  IF($I102 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G102, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","Rnominal",2025,"SHET_Rnominal_2025",75,"2025-03-31","£m nominal",null,{"$f":"IF($I103 = $J$16, AR!AP$29,\n  IF($I103 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G103, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I103 = $J$16, AR!AQ$29,\n  IF($I103 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G103, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I103 = $J$16, AR!AR$29,\n  IF($I103 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G103, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I103 = $J$16, AR!AS$29,\n  IF($I103 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G103, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I103 = $J$16, AR!AT$29,\n  IF($I103 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G103, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","Rnominal",2026,"SHET_Rnominal_2026",76,"2026-03-31","£m nominal",null,{"$f":"IF($I104 = $J$16, AR!AP$29,\n  IF($I104 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G104, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I104 = $J$16, AR!AQ$29,\n  IF($I104 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G104, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I104 = $J$16, AR!AR$29,\n  IF($I104 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G104, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I104 = $J$16, AR!AS$29,\n  IF($I104 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G104, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I104 = $J$16, AR!AT$29,\n  IF($I104 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G104, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","Rnominal",2027,"SHET_Rnominal_2027",77,"2027-03-31","£m nominal",null,{"$f":"IF($I105 = $J$16, AR!AP$29,\n  IF($I105 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G105, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I105 = $J$16, AR!AQ$29,\n  IF($I105 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G105, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I105 = $J$16, AR!AR$29,\n  IF($I105 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G105, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I105 = $J$16, AR!AS$29,\n  IF($I105 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G105, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I105 = $J$16, AR!AT$29,\n  IF($I105 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G105, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","Rnominal",2028,"SHET_Rnominal_2028",78,"2028-03-31","£m nominal",null,{"$f":"IF($I106 = $J$16, AR!AP$29,\n  IF($I106 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G106, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I106 = $J$16, AR!AQ$29,\n  IF($I106 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G106, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I106 = $J$16, AR!AR$29,\n  IF($I106 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G106, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I106 = $J$16, AR!AS$29,\n  IF($I106 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G106, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I106 = $J$16, AR!AT$29,\n  IF($I106 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G106, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,null,null,null,null,null,"AIP adjustment term",null,"ADJt"]
[null,null,null,"SHET","ADJ",2022,{"$f":"D108&\"_\"&E108&\"_\"&F108","v":"SHET_ADJ_2022"},{"$f":"MAX(H$20:H107) + 1","v":79},"2022-03-31","£m nominal",null,{"$f":"IF($I108 = $J$16, AR!AP$30,\n  IF($I108 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G108, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I108 = $J$16, AR!AQ$30,\n  IF($I108 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G108, SavedResults!$G$20:$G$454, 0)), \"\"))","v":16.750227661331085},{"$f":"IF($I108 = $J$16, AR!AR$30,\n  IF($I108 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G108, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I108 = $J$16, AR!AS$30,\n  IF($I108 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G108, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I108 = $J$16, AR!AT$30,\n  IF($I108 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G108, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"SUM($L108:$P108)","v":16.750227661331085},{"$f":"IFERROR( AVERAGE($L108:$P108), 0)","v":3.350045532266217}]
[null,null,null,"SHET","ADJ",2023,"SHET_ADJ_2023",{"$f":"H108 + 1","v":80},"2023-03-31","£m nominal",null,{"$f":"IF($I109 = $J$16, AR!AP$30,\n  IF($I109 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G109, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I109 = $J$16, AR!AQ$30,\n  IF($I109 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G109, SavedResults!$G$20:$G$454, 0)), \"\"))","v":-2.062840077563771},{"$f":"IF($I109 = $J$16, AR!AR$30,\n  IF($I109 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G109, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I109 = $J$16, AR!AS$30,\n  IF($I109 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G109, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I109 = $J$16, AR!AT$30,\n  IF($I109 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G109, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},-2.062840077563771,-0.41256801551275418]
[null,null,null,"SHET","ADJ",2024,"SHET_ADJ_2024",81,"2024-03-31","£m nominal",null,{"$f":"IF($I110 = $J$16, AR!AP$30,\n  IF($I110 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G110, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I110 = $J$16, AR!AQ$30,\n  IF($I110 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G110, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I110 = $J$16, AR!AR$30,\n  IF($I110 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G110, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I110 = $J$16, AR!AS$30,\n  IF($I110 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G110, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I110 = $J$16, AR!AT$30,\n  IF($I110 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G110, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","ADJ",2025,"SHET_ADJ_2025",82,"2025-03-31","£m nominal",null,{"$f":"IF($I111 = $J$16, AR!AP$30,\n  IF($I111 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G111, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I111 = $J$16, AR!AQ$30,\n  IF($I111 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G111, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I111 = $J$16, AR!AR$30,\n  IF($I111 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G111, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I111 = $J$16, AR!AS$30,\n  IF($I111 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G111, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I111 = $J$16, AR!AT$30,\n  IF($I111 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G111, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","ADJ",2026,"SHET_ADJ_2026",83,"2026-03-31","£m nominal",null,{"$f":"IF($I112 = $J$16, AR!AP$30,\n  IF($I112 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G112, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I112 = $J$16, AR!AQ$30,\n  IF($I112 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G112, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I112 = $J$16, AR!AR$30,\n  IF($I112 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G112, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I112 = $J$16, AR!AS$30,\n  IF($I112 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G112, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I112 = $J$16, AR!AT$30,\n  IF($I112 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G112, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","ADJ",2027,"SHET_ADJ_2027",84,"2027-03-31","£m nominal",null,{"$f":"IF($I113 = $J$16, AR!AP$30,\n  IF($I113 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G113, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I113 = $J$16, AR!AQ$30,\n  IF($I113 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G113, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I113 = $J$16, AR!AR$30,\n  IF($I113 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G113, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I113 = $J$16, AR!AS$30,\n  IF($I113 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G113, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I113 = $J$16, AR!AT$30,\n  IF($I113 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G113, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","ADJ",2028,"SHET_ADJ_2028",85,"2028-03-31","£m nominal",null,{"$f":"IF($I114 = $J$16, AR!AP$30,\n  IF($I114 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G114, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I114 = $J$16, AR!AQ$30,\n  IF($I114 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G114, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I114 = $J$16, AR!AR$30,\n  IF($I114 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G114, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I114 = $J$16, AR!AS$30,\n  IF($I114 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G114, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I114 = $J$16, AR!AT$30,\n  IF($I114 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G114, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,null,null,null,null,null,"Adjusted revenue",null,"ADJRt"]
[null,null,null,"SHET","ADJR",2022,{"$f":"D116&\"_\"&E116&\"_\"&F116","v":"SHET_ADJR_2022"},{"$f":"MAX(H$20:H115) + 1","v":86},"2022-03-31","£m nominal",null,{"$f":"IF($I116 = $J$16, AR!AP$12,\n  IF($I116 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G116, SavedResults!$G$20:$G$454, 0)), \"\"))","v":556.96988705223055},{"$f":"IF($I116 = $J$16, AR!AQ$12,\n  IF($I116 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G116, SavedResults!$G$20:$G$454, 0)), \"\"))","v":596.90280585966252},{"$f":"IF($I116 = $J$16, AR!AR$12,\n  IF($I116 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G116, SavedResults!$G$20:$G$454, 0)), \"\"))","v":583.73967074131974},{"$f":"IF($I116 = $J$16, AR!AS$12,\n  IF($I116 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G116, SavedResults!$G$20:$G$454, 0)), \"\"))","v":590.63647806532481},{"$f":"IF($I116 = $J$16, AR!AT$12,\n  IF($I116 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G116, SavedResults!$G$20:$G$454, 0)), \"\"))","v":567.70659997800703},{"$f":"SUM($L116:$P116)","v":2895.9554416965448},{"$f":"IFERROR( AVERAGE($L116:$P116), 0)","v":579.19108833930898}]
[null,null,null,"SHET","ADJR",2023,{"$f":"D117&\"_\"&E117&\"_\"&F117","v":"SHET_ADJR_2023"},{"$f":"H116 + 1","v":87},"2023-03-31","£m nominal",null,{"$f":"IF($I117 = $J$16, AR!AP$12,\n  IF($I117 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G117, SavedResults!$G$20:$G$454, 0)), \"\"))","v":572.98944351569196},{"$f":"IF($I117 = $J$16, AR!AQ$12,\n  IF($I117 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G117, SavedResults!$G$20:$G$454, 0)), \"\"))","v":589.07898984641463},{"$f":"IF($I117 = $J$16, AR!AR$12,\n  IF($I117 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G117, SavedResults!$G$20:$G$454, 0)), \"\"))","v":712.35847182594318},{"$f":"IF($I117 = $J$16, AR!AS$12,\n  IF($I117 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G117, SavedResults!$G$20:$G$454, 0)), \"\"))","v":801.89672620025328},{"$f":"IF($I117 = $J$16, AR!AT$12,\n  IF($I117 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G117, SavedResults!$G$20:$G$454, 0)), \"\"))","v":759.73835141481459},3436.0619828031176,687.21239656062357]
[null,null,null,"SHET","ADJR",2024,"SHET_ADJR_2024",88,"2024-03-31","£m nominal",null,{"$f":"IF($I118 = $J$16, AR!AP$12,\n  IF($I118 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G118, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I118 = $J$16, AR!AQ$12,\n  IF($I118 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G118, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I118 = $J$16, AR!AR$12,\n  IF($I118 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G118, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I118 = $J$16, AR!AS$12,\n  IF($I118 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G118, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I118 = $J$16, AR!AT$12,\n  IF($I118 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G118, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","ADJR",2025,"SHET_ADJR_2025",89,"2025-03-31","£m nominal",null,{"$f":"IF($I119 = $J$16, AR!AP$12,\n  IF($I119 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G119, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I119 = $J$16, AR!AQ$12,\n  IF($I119 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G119, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I119 = $J$16, AR!AR$12,\n  IF($I119 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G119, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I119 = $J$16, AR!AS$12,\n  IF($I119 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G119, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I119 = $J$16, AR!AT$12,\n  IF($I119 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G119, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","ADJR",2026,"SHET_ADJR_2026",90,"2026-03-31","£m nominal",null,{"$f":"IF($I120 = $J$16, AR!AP$12,\n  IF($I120 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G120, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I120 = $J$16, AR!AQ$12,\n  IF($I120 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G120, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I120 = $J$16, AR!AR$12,\n  IF($I120 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G120, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I120 = $J$16, AR!AS$12,\n  IF($I120 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G120, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I120 = $J$16, AR!AT$12,\n  IF($I120 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G120, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","ADJR",2027,"SHET_ADJR_2027",91,"2027-03-31","£m nominal",null,{"$f":"IF($I121 = $J$16, AR!AP$12,\n  IF($I121 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G121, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I121 = $J$16, AR!AQ$12,\n  IF($I121 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G121, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I121 = $J$16, AR!AR$12,\n  IF($I121 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G121, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I121 = $J$16, AR!AS$12,\n  IF($I121 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G121, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I121 = $J$16, AR!AT$12,\n  IF($I121 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G121, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","ADJR",2028,"SHET_ADJR_2028",92,"2028-03-31","£m nominal",null,{"$f":"IF($I122 = $J$16, AR!AP$12,\n  IF($I122 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G122, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I122 = $J$16, AR!AQ$12,\n  IF($I122 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G122, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I122 = $J$16, AR!AR$12,\n  IF($I122 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G122, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I122 = $J$16, AR!AS$12,\n  IF($I122 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G122, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I122 = $J$16, AR!AT$12,\n  IF($I122 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G122, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,null,null,null,null,null,"Legacy allowed revenue",null,"LARt"]
[null,null,null,"SHET","LAR",2022,{"$f":"D124&\"_\"&E124&\"_\"&F124","v":"SHET_LAR_2022"},{"$f":"MAX(H$20:H123) + 1","v":93},"2022-03-31","£m nominal",null,{"$f":"IF($I124 = $J$16, AR!AP$14,\n  IF($I124 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G124, SavedResults!$G$20:$G$454, 0)), \"\"))","v":9.9079506903609253},{"$f":"IF($I124 = $J$16, AR!AQ$14,\n  IF($I124 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G124, SavedResults!$G$20:$G$454, 0)), \"\"))","v":55.092285783534713},{"$f":"IF($I124 = $J$16, AR!AR$14,\n  IF($I124 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G124, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I124 = $J$16, AR!AS$14,\n  IF($I124 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G124, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I124 = $J$16, AR!AT$14,\n  IF($I124 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G124, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"SUM($L124:$P124)","v":65.00023647389564},{"$f":"IFERROR( AVERAGE($L124:$P124), 0)","v":13.000047294779128}]
[null,null,null,"SHET","LAR",2023,"SHET_LAR_2023",{"$f":"H124 + 1","v":94},"2023-03-31","£m nominal",null,{"$f":"IF($I125 = $J$16, AR!AP$14,\n  IF($I125 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G125, SavedResults!$G$20:$G$454, 0)), \"\"))","v":10.42418806945347},{"$f":"IF($I125 = $J$16, AR!AQ$14,\n  IF($I125 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G125, SavedResults!$G$20:$G$454, 0)), \"\"))","v":86.620265236669582},{"$f":"IF($I125 = $J$16, AR!AR$14,\n  IF($I125 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G125, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I125 = $J$16, AR!AS$14,\n  IF($I125 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G125, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I125 = $J$16, AR!AT$14,\n  IF($I125 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G125, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},97.044453306123046,19.408890661224611]
[null,null,null,"SHET","LAR",2024,"SHET_LAR_2024",95,"2024-03-31","£m nominal",null,{"$f":"IF($I126 = $J$16, AR!AP$14,\n  IF($I126 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G126, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I126 = $J$16, AR!AQ$14,\n  IF($I126 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G126, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I126 = $J$16, AR!AR$14,\n  IF($I126 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G126, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I126 = $J$16, AR!AS$14,\n  IF($I126 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G126, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I126 = $J$16, AR!AT$14,\n  IF($I126 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G126, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","LAR",2025,"SHET_LAR_2025",96,"2025-03-31","£m nominal",null,{"$f":"IF($I127 = $J$16, AR!AP$14,\n  IF($I127 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G127, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I127 = $J$16, AR!AQ$14,\n  IF($I127 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G127, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I127 = $J$16, AR!AR$14,\n  IF($I127 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G127, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I127 = $J$16, AR!AS$14,\n  IF($I127 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G127, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I127 = $J$16, AR!AT$14,\n  IF($I127 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G127, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","LAR",2026,"SHET_LAR_2026",97,"2026-03-31","£m nominal",null,{"$f":"IF($I128 = $J$16, AR!AP$14,\n  IF($I128 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G128, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I128 = $J$16, AR!AQ$14,\n  IF($I128 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G128, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I128 = $J$16, AR!AR$14,\n  IF($I128 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G128, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I128 = $J$16, AR!AS$14,\n  IF($I128 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G128, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I128 = $J$16, AR!AT$14,\n  IF($I128 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G128, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","LAR",2027,"SHET_LAR_2027",98,"2027-03-31","£m nominal",null,{"$f":"IF($I129 = $J$16, AR!AP$14,\n  IF($I129 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G129, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I129 = $J$16, AR!AQ$14,\n  IF($I129 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G129, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I129 = $J$16, AR!AR$14,\n  IF($I129 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G129, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I129 = $J$16, AR!AS$14,\n  IF($I129 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G129, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I129 = $J$16, AR!AT$14,\n  IF($I129 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G129, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","LAR",2028,"SHET_LAR_2028",99,"2028-03-31","£m nominal",null,{"$f":"IF($I130 = $J$16, AR!AP$14,\n  IF($I130 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G130, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I130 = $J$16, AR!AQ$14,\n  IF($I130 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G130, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I130 = $J$16, AR!AR$14,\n  IF($I130 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G130, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I130 = $J$16, AR!AS$14,\n  IF($I130 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G130, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I130 = $J$16, AR!AT$14,\n  IF($I130 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G130, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,null,null,null,null,null,"Correction term",null,"Kt"]
[null,null,null,"SHET","K",2022,{"$f":"D132&\"_\"&E132&\"_\"&F132","v":"SHET_K_2022"},{"$f":"MAX(H$20:H131) + 1","v":100},"2022-03-31","£m nominal",null,{"$f":"IF($I132 = $J$16, AR!AP$15,\n  IF($I132 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G132, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I132 = $J$16, AR!AQ$15,\n  IF($I132 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G132, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I132 = $J$16, AR!AR$15,\n  IF($I132 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G132, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I132 = $J$16, AR!AS$15,\n  IF($I132 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G132, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I132 = $J$16, AR!AT$15,\n  IF($I132 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G132, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"SUM($L132:$P132)","v":0},{"$f":"IFERROR( AVERAGE($L132:$P132), 0)","v":0}]
[null,null,null,"SHET","K",2023,"SHET_K_2023",{"$f":"H132 + 1","v":101},"2023-03-31","£m nominal",null,{"$f":"IF($I133 = $J$16, AR!AP$15,\n  IF($I133 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G133, SavedResults!$G$20:$G$454, 0)), \"\"))","v":-5.1183185602900787},{"$f":"IF($I133 = $J$16, AR!AQ$15,\n  IF($I133 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G133, SavedResults!$G$20:$G$454, 0)), \"\"))","v":-4.6639131517056143},{"$f":"IF($I133 = $J$16, AR!AR$15,\n  IF($I133 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G133, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I133 = $J$16, AR!AS$15,\n  IF($I133 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G133, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I133 = $J$16, AR!AT$15,\n  IF($I133 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G133, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},-9.7822317119956921,-1.9564463423991385]
[null,null,null,"SHET","K",2024,"SHET_K_2024",102,"2024-03-31","£m nominal",null,{"$f":"IF($I134 = $J$16, AR!AP$15,\n  IF($I134 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G134, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I134 = $J$16, AR!AQ$15,\n  IF($I134 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G134, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I134 = $J$16, AR!AR$15,\n  IF($I134 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G134, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I134 = $J$16, AR!AS$15,\n  IF($I134 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G134, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I134 = $J$16, AR!AT$15,\n  IF($I134 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G134, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","K",2025,"SHET_K_2025",103,"2025-03-31","£m nominal",null,{"$f":"IF($I135 = $J$16, AR!AP$15,\n  IF($I135 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G135, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I135 = $J$16, AR!AQ$15,\n  IF($I135 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G135, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I135 = $J$16, AR!AR$15,\n  IF($I135 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G135, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I135 = $J$16, AR!AS$15,\n  IF($I135 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G135, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I135 = $J$16, AR!AT$15,\n  IF($I135 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G135, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","K",2026,"SHET_K_2026",104,"2026-03-31","£m nominal",null,{"$f":"IF($I136 = $J$16, AR!AP$15,\n  IF($I136 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G136, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I136 = $J$16, AR!AQ$15,\n  IF($I136 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G136, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I136 = $J$16, AR!AR$15,\n  IF($I136 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G136, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I136 = $J$16, AR!AS$15,\n  IF($I136 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G136, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I136 = $J$16, AR!AT$15,\n  IF($I136 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G136, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","K",2027,"SHET_K_2027",105,"2027-03-31","£m nominal",null,{"$f":"IF($I137 = $J$16, AR!AP$15,\n  IF($I137 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G137, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I137 = $J$16, AR!AQ$15,\n  IF($I137 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G137, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I137 = $J$16, AR!AR$15,\n  IF($I137 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G137, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I137 = $J$16, AR!AS$15,\n  IF($I137 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G137, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I137 = $J$16, AR!AT$15,\n  IF($I137 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G137, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","K",2028,"SHET_K_2028",106,"2028-03-31","£m nominal",null,{"$f":"IF($I138 = $J$16, AR!AP$15,\n  IF($I138 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G138, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I138 = $J$16, AR!AQ$15,\n  IF($I138 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G138, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I138 = $J$16, AR!AR$15,\n  IF($I138 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G138, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I138 = $J$16, AR!AS$15,\n  IF($I138 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G138, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I138 = $J$16, AR!AT$15,\n  IF($I138 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G138, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,null,null,null,null,null,"Allowed revenue",null,"ARt"]
[null,null,null,"SHET","AR",2022,{"$f":"D140&\"_\"&E140&\"_\"&F140","v":"SHET_AR_2022"},{"$f":"MAX(H$20:H139) + 1","v":107},"2022-03-31","£m nominal",null,{"$f":"IF($I140 = $J$16, AR!AP$16,\n  IF($I140 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G140, SavedResults!$G$20:$G$454, 0)), \"\"))","v":566.87783774259151},{"$f":"IF($I140 = $J$16, AR!AQ$16,\n  IF($I140 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G140, SavedResults!$G$20:$G$454, 0)), \"\"))","v":651.99509164319727},{"$f":"IF($I140 = $J$16, AR!AR$16,\n  IF($I140 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G140, SavedResults!$G$20:$G$454, 0)), \"\"))","v":583.73967074131974},{"$f":"IF($I140 = $J$16, AR!AS$16,\n  IF($I140 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G140, SavedResults!$G$20:$G$454, 0)), \"\"))","v":590.63647806532481},{"$f":"IF($I140 = $J$16, AR!AT$16,\n  IF($I140 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G140, SavedResults!$G$20:$G$454, 0)), \"\"))","v":567.70659997800703},2960.9556781704405,592.19113563408814]
[null,null,null,"SHET","AR",2023,"SHET_AR_2023",{"$f":"H140 + 1","v":108},"2023-03-31","£m nominal",null,{"$f":"IF($I141 = $J$16, AR!AP$16,\n  IF($I141 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G141, SavedResults!$G$20:$G$454, 0)), \"\"))","v":578.29531302485543},{"$f":"IF($I141 = $J$16, AR!AQ$16,\n  IF($I141 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G141, SavedResults!$G$20:$G$454, 0)), \"\"))","v":671.03534193137853},{"$f":"IF($I141 = $J$16, AR!AR$16,\n  IF($I141 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G141, SavedResults!$G$20:$G$454, 0)), \"\"))","v":712.35847182594318},{"$f":"IF($I141 = $J$16, AR!AS$16,\n  IF($I141 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G141, SavedResults!$G$20:$G$454, 0)), \"\"))","v":801.89672620025328},{"$f":"IF($I141 = $J$16, AR!AT$16,\n  IF($I141 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G141, SavedResults!$G$20:$G$454, 0)), \"\"))","v":759.73835141481459},3523.324204397245,704.664840879449]
[null,null,null,"SHET","AR",2024,"SHET_AR_2024",109,"2024-03-31","£m nominal",null,{"$f":"IF($I142 = $J$16, AR!AP$16,\n  IF($I142 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G142, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I142 = $J$16, AR!AQ$16,\n  IF($I142 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G142, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I142 = $J$16, AR!AR$16,\n  IF($I142 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G142, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I142 = $J$16, AR!AS$16,\n  IF($I142 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G142, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I142 = $J$16, AR!AT$16,\n  IF($I142 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G142, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","AR",2025,"SHET_AR_2025",110,"2025-03-31","£m nominal",null,{"$f":"IF($I143 = $J$16, AR!AP$16,\n  IF($I143 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G143, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I143 = $J$16, AR!AQ$16,\n  IF($I143 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G143, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I143 = $J$16, AR!AR$16,\n  IF($I143 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G143, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I143 = $J$16, AR!AS$16,\n  IF($I143 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G143, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I143 = $J$16, AR!AT$16,\n  IF($I143 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G143, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","AR",2026,"SHET_AR_2026",111,"2026-03-31","£m nominal",null,{"$f":"IF($I144 = $J$16, AR!AP$16,\n  IF($I144 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G144, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I144 = $J$16, AR!AQ$16,\n  IF($I144 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G144, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I144 = $J$16, AR!AR$16,\n  IF($I144 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G144, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I144 = $J$16, AR!AS$16,\n  IF($I144 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G144, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I144 = $J$16, AR!AT$16,\n  IF($I144 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G144, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","AR",2027,"SHET_AR_2027",112,"2027-03-31","£m nominal",null,{"$f":"IF($I145 = $J$16, AR!AP$16,\n  IF($I145 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G145, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I145 = $J$16, AR!AQ$16,\n  IF($I145 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G145, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I145 = $J$16, AR!AR$16,\n  IF($I145 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G145, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I145 = $J$16, AR!AS$16,\n  IF($I145 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G145, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I145 = $J$16, AR!AT$16,\n  IF($I145 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G145, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","AR",2028,"SHET_AR_2028",113,"2028-03-31","£m nominal",null,{"$f":"IF($I146 = $J$16, AR!AP$16,\n  IF($I146 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G146, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I146 = $J$16, AR!AQ$16,\n  IF($I146 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G146, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I146 = $J$16, AR!AR$16,\n  IF($I146 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G146, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I146 = $J$16, AR!AS$16,\n  IF($I146 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G146, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I146 = $J$16, AR!AT$16,\n  IF($I146 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G146, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,null,null,null,null,null,"Recovered revenue",null,"RRt"]
[null,null,null,"SHET","RR",2022,{"$f":"D148&\"_\"&E148&\"_\"&F148","v":"SHET_RR_2022"},{"$f":"MAX(H$20:H147) + 1","v":114},"2022-03-31","£m nominal",null,{"$f":"IF($I148 = $J$16, AR!AP$18,\n  IF($I148 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G148, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I148 = $J$16, AR!AQ$18,\n  IF($I148 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G148, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I148 = $J$16, AR!AR$18,\n  IF($I148 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G148, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I148 = $J$16, AR!AS$18,\n  IF($I148 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G148, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I148 = $J$16, AR!AT$18,\n  IF($I148 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G148, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},0,0]
[null,null,null,"SHET","RR",2023,"SHET_RR_2023",{"$f":"H148 + 1","v":115},"2023-03-31","£m nominal",null,{"$f":"IF($I149 = $J$16, AR!AP$18,\n  IF($I149 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G149, SavedResults!$G$20:$G$454, 0)), \"\"))","v":582.89739420605292},{"$f":"IF($I149 = $J$16, AR!AQ$18,\n  IF($I149 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G149, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I149 = $J$16, AR!AR$18,\n  IF($I149 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G149, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I149 = $J$16, AR!AS$18,\n  IF($I149 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G149, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},{"$f":"IF($I149 = $J$16, AR!AT$18,\n  IF($I149 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G149, SavedResults!$G$20:$G$454, 0)), \"\"))","v":0},582.89739420605292,116.57947884121059]
[null,null,null,"SHET","RR",2024,"SHET_RR_2024",116,"2024-03-31","£m nominal",null,{"$f":"IF($I150 = $J$16, AR!AP$18,\n  IF($I150 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G150, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I150 = $J$16, AR!AQ$18,\n  IF($I150 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G150, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I150 = $J$16, AR!AR$18,\n  IF($I150 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G150, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I150 = $J$16, AR!AS$18,\n  IF($I150 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G150, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I150 = $J$16, AR!AT$18,\n  IF($I150 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G150, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","RR",2025,"SHET_RR_2025",117,"2025-03-31","£m nominal",null,{"$f":"IF($I151 = $J$16, AR!AP$18,\n  IF($I151 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G151, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I151 = $J$16, AR!AQ$18,\n  IF($I151 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G151, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I151 = $J$16, AR!AR$18,\n  IF($I151 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G151, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I151 = $J$16, AR!AS$18,\n  IF($I151 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G151, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I151 = $J$16, AR!AT$18,\n  IF($I151 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G151, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","RR",2026,"SHET_RR_2026",118,"2026-03-31","£m nominal",null,{"$f":"IF($I152 = $J$16, AR!AP$18,\n  IF($I152 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G152, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I152 = $J$16, AR!AQ$18,\n  IF($I152 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G152, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I152 = $J$16, AR!AR$18,\n  IF($I152 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G152, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I152 = $J$16, AR!AS$18,\n  IF($I152 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G152, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I152 = $J$16, AR!AT$18,\n  IF($I152 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G152, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","RR",2027,"SHET_RR_2027",119,"2027-03-31","£m nominal",null,{"$f":"IF($I153 = $J$16, AR!AP$18,\n  IF($I153 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G153, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I153 = $J$16, AR!AQ$18,\n  IF($I153 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G153, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I153 = $J$16, AR!AR$18,\n  IF($I153 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G153, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I153 = $J$16, AR!AS$18,\n  IF($I153 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G153, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I153 = $J$16, AR!AT$18,\n  IF($I153 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G153, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,"SHET","RR",2028,"SHET_RR_2028",120,"2028-03-31","£m nominal",null,{"$f":"IF($I154 = $J$16, AR!AP$18,\n  IF($I154 < $J$16, INDEX(SavedResults!L$20:L$454, MATCH($G154, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I154 = $J$16, AR!AQ$18,\n  IF($I154 < $J$16, INDEX(SavedResults!M$20:M$454, MATCH($G154, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I154 = $J$16, AR!AR$18,\n  IF($I154 < $J$16, INDEX(SavedResults!N$20:N$454, MATCH($G154, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I154 = $J$16, AR!AS$18,\n  IF($I154 < $J$16, INDEX(SavedResults!O$20:O$454, MATCH($G154, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},{"$f":"IF($I154 = $J$16, AR!AT$18,\n  IF($I154 < $J$16, INDEX(SavedResults!P$20:P$454, MATCH($G154, SavedResults!$G$20:$G$454, 0)), \"\"))","v":""},0,0]
[null,null,null,null,null,null,null,null,"Operational performance and Return adjustment"]
[null,null,null,{"$f":"$I$16","v":"SHET"},"OPP","TotexOPM","SHET_OPP_TotexOPM",{"$f":"MAX(H$20:H155) + 1","v":121},"Totex outperformance (operator share)","£m 18/19 prices",null,{"$f":" - (TIM!AP15 * (1 - TIM!AP17) + TIM!AP25 * (1 - TIM!AP27))","v":34.222153100812406},{"$f":" - (TIM!AQ15 * (1 - TIM!AQ17) + TIM!AQ25 * (1 - TIM!AQ27))","v":35.199175576181432},{"$f":" - (TIM!AR15 * (1 - TIM!AR17) + TIM!AR25 * (1 - TIM!AR27))","v":-18.269556941050464},{"$f":" - (TIM!AS15 * (1 - TIM!AS17) + TIM!AS25 * (1 - TIM!AS27))","v":-21.795980320782633},{"$f":" - (TIM!AT15 * (1 - TIM!AT17) + TIM!AT25 * (1 - TIM!AT27))","v":-26.959467604804342},2.396323810356396,0.47926476207127922]
[null,null,null,{"$f":"$I$16","v":"SHET"},"OPP","ODI","SHET_OPP_ODI",{"$f":"H156 + 1","v":122},"Output delivery incentives","£m 18/19 prices","ODIt",{"$f":"Input!AP123","v":0.70712928000000008},{"$f":"Input!AQ123","v":0.70712928000000008},{"$f":"Input!AR123","v":0.70712928000000008},{"$f":"Input!AS123","v":0.70712928000000008},{"$f":"Input!AT123","v":0.70712928000000008},{"$f":"SUM($L157:$P157)","v":3.5356464000000005},{"$f":"IFERROR( AVERAGE($L157:$P157), 0)","v":0.70712928000000008}]
[null,null,null,"SHET","OPP","NPVRAV","SHET_OPP_NPVRAV",123,"NPV-neutral RAV return base","£m 18/19 prices","RAVLt",{"$f":"'Return&RAV'!AP29","v":3195.7165954855245},{"$f":"'Return&RAV'!AQ29","v":4052.9995439664654},{"$f":"'Return&RAV'!AR29","v":4542.5745735828523},{"$f":"'Return&RAV'!AS29","v":5167.4119856263733},{"$f":"'Return&RAV'!AT29","v":5684.2016764943173},22642.904375155536,4528.5808750311071]
[]
[]
[null,"End of sheet"]

{"sheet":"SavedResults","index":14,"n_rows":456,"n_cols":18,"rows_kept":456,"cut":false,"hidden":false,"merged":[]}
["Saved Results"]
[]
[null,"Links to saved results"]
[null,"Note: The \"Run_for_one\" and \"RunForAll\" macros save output on the \"LiveResults\" sheet to points on this sheet designated by named ranges. The hyperlinks below lead to the saved output for each company."]
[null,"The \"LiveResults\" sheet recalls values generated in earlier iterations (Final Proposals allowances and recalculated base revenue) from this sheet."]
[null,"For \"LiveResults\" to recall data correctly, there must be an equal number of rows between each named ranges marking the start of each company's section. There must also be sufficient rows to hold the output generated on the \"LiveResults\" sheet."]
[]
[null,null,null,null,null,null,null,null,{"$f":"UserInterface!E37","v":"SHET"}]
[null,null,null,null,null,null,null,null,{"$f":"UserInterface!E38","v":"SPTL"}]
[null,null,null,null,null,null,null,null,{"$f":"UserInterface!E39","v":"NGET"}]
[]
[null,null,"Values for SHET"]
[]
[]
[null,null,null,null,null,null,null,null,"Company","Calculated for MOD year ending",null,"File"]
[null,null,null,null,null,null,null,null,"SHET","2023-03-31",null,"ET2 PCFM November 2021.xlsm"]
[]
[null,null,null,null,null,null,null,null,"PCFM year ending","Unit","Licence term (if applicable)","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","RIIO-2 Total","RIIO-2 average"]
[null,null,null,null,null,null,null,null,"Totex"]
[null,null,null,"SHET","Totex","SlowMoney","SHET_Totex_SlowMoney",1,"Slow pot","£m 18/19 prices","-",578.25894190829854,613.79936642604434,817.12142309516821,922.22387623326949,629.62224781751502,3561.0258554802958,712.20517109605919]
[null,null,null,"SHET","Totex","FastMoney","SHET_Totex_FastMoney",2,"Fast pot","£m 18/19 prices","-",136.04534001121039,152.28632699875885,188.93836819247923,205.98321470968125,144.02830541605232,827.28155532818209,165.45631106563641]
[null,null,null,"SHET","Totex","PostTIMTotex","SHET_Totex_PostTIMTotex",3,"Post-TIM totex allowance","£m 18/19 prices","-",714.30428191950898,766.08569342480314,1006.0597912876475,1128.2070909429508,773.65055323356728,4388.3074108084775,877.66148216169552]
[null,null,null,null,null,null,null,null,"Regulatory Asset Value (RAV)"]
[null,null,null,"SHET","RAV","OpeningBeforeTransfers","SHET_RAV_OpeningBeforeTransfers",4,"Opening asset value (before transfers)","£m 18/19 prices","-",3035.226633524142,3453.7930528762045,4313.1051595968438,4903.7140360263011,5579.6681238121146,null,4257.1014011671214]
[null,null,null,"SHET","RAV","Transfers","SHET_RAV_Transfers",5,"Transfers","£m 18/19 prices","-",0,456.28222968484471,0,0,0,456.28222968484471,91.256445936968944]
[null,null,null,"SHET","RAV","OpeningAfterTransfers","SHET_RAV_OpeningAfterTransfers",6,"Opening asset value (after transfers)","£m 18/19 prices","-",3035.226633524142,3910.0752825610493,4313.1051595968438,4903.7140360263011,5579.6681238121146,null,4348.357847104091]
[null,null,null,"SHET","RAV","Additions","SHET_RAV_Additions",7,"RAV additions (after disposals)","£m 18/19 prices","-",578.25894190829854,613.79936642604434,817.12142309516821,922.22387623326949,629.62224781751502,3561.0258554802958,712.20517109605919]
[null,null,null,"SHET","RAV","Depreciation","SHET_RAV_Depreciation",8,"Depreciation","£m 18/19 prices","-",-159.69252255623624,-210.76948939024936,-226.51254666571123,-246.26978844745582,-263.00414791667868,-1106.2484949763314,-221.24969899526627]
[null,null,null,"SHET","RAV","Closing","SHET_RAV_Closing",9,"Closing asset value","£m 18/19 prices","-",3453.7930528762045,4313.1051595968447,4903.7140360263011,5579.6681238121155,5946.2862237129511,null,4839.3133192048836]
[null,null,null,null,null,null,null,null,"Final Proposals allowances (calculated revenue)",null,"Rt"]
[null,null,null,"SHET","FinalProposals","FM","SHET_FinalProposals_FM",10,"Fast money","£m 18/19 prices","FMt",139.47935311521971,149.76166994977069,121.67025456937321,107.11439858113299,73.903747467075434,591.92942368257195,118.38588473651438]
[null,null,null,"SHET","FinalProposals","PT","SHET_FinalProposals_PT",11,"Pass-through expenditure","£m 18/19 prices","PTt",46.916534711443354,50.459169251464488,57.463355068031937,60.542331831263191,62.791175347771926,278.17256620997489,55.634513241994981]
[null,null,null,"SHET","FinalProposals","DPN","SHET_FinalProposals_DPN",12,"Depreciation","£m 18/19 prices","DPNt",161.16977566628543,211.77240173932933,226.33337175288221,236.79051951448332,240.46936887476147,1076.5354375477418,215.30708750954835]
[null,null,null,"SHET","FinalProposals","RTN","SHET_FinalProposals_RTN",13,"Return","£m 18/19 prices","RTNt",90.581087689068383,109.4267707310272,114.35686744150929,117.35786032131765,118.46177884316508,550.18436502608768,110.03687300521753]
[null,null,null,"SHET","FinalProposals","EIC","SHET_FinalProposals_EIC",14,"Equity issuance costs","£m 18/19 prices","EICt",0,7.6723729150569921,7.4572171466974444,4.0510885939637822,1.8518602336734669,21.032538889391684,4.2065077778783371]
[null,null,null,"SHET","FinalProposals","RTNA","SHET_FinalProposals_RTNA",15,"Return adjustment","£m 18/19 prices","RTNAt",0,0,0,0,0,0,0]
[null,null,null,"SHET","FinalProposals","DRS","SHET_FinalProposals_DRS",16,"Directly remunerated services adjustment","£m 18/19 prices","DRSt",3.2165137614678869,-16.600000000000001,-16.600000000000001,-16.600000000000001,-16.600000000000001,-63.183486238532119,-12.636697247706424]
[null,null,null,"SHET","FinalProposals","BPI","SHET_FinalProposals_BPI",17,"Business plan incentive","£m 18/19 prices","BPIt",4.3620000000000001,4.3620000000000001,4.3620000000000001,4.3620000000000001,4.3620000000000001,21.810000000000002,4.3620000000000001]
[null,null,null,"SHET","FinalProposals","ODI","SHET_FinalProposals_ODI",18,"Output delivery incentives","£m 18/19 prices","ODIt",0,0,0,0,0,0,0]
[null,null,null,"SHET","FinalProposals","ORA","SHET_FinalProposals_ORA",19,"Other revenue allowance","£m 18/19 prices","ORAt",81.425903611762763,2.1,2.6,3.1,3.6,92.82590361176274,18.565180722352547]
[null,null,null,"SHET","FinalProposals","TAX","SHET_FinalProposals_TAX",20,"Tax allowance","£m 18/19 prices","TAXt",17.243337582137922,23.577308130953718,18.691622513921779,15.661681578422359,12.855157813577925,88.029107619013701,17.605821523802739]
[null,null,null,"SHET","FinalProposals","TAXA","SHET_FinalProposals_TAXA",21,"Tax allowance adjustment","£m 18/19 prices","TAXAt",0,0,0,0,0,0,0]
[null,null,null,"SHET","FinalProposals","R","SHET_FinalProposals_R",22,"Calculated revenue","£m 18/19 prices","Rt",544.39450613738541,542.53169271760237,536.33468849241581,532.37988042058316,501.6950885800253,2657.3358563480119,531.46717126960243]
[null,null,null,null,null,null,null,null,"Recalculated allowances (calculated revenue)",null,"Rt"]
[null,null,null,"SHET","CalculatedRevenue","FM","SHET_CalculatedRevenue_FM",23,"Fast money","£m 18/19 prices","FMt",136.04534001121039,152.28632699875885,188.93836819247923,205.98321470968125,144.02830541605232,827.28155532818209,165.45631106563641]
[null,null,null,"SHET","CalculatedRevenue","PT","SHET_CalculatedRevenue_PT",24,"Pass-through expenditure","£m 18/19 prices","PTt",40.219733206325202,38.523807854813235,40.07488709995399,40.027985828694561,40.026134117626583,198.87254810741359,39.774509621482721]
[null,null,null,"SHET","CalculatedRevenue","DPN","SHET_CalculatedRevenue_DPN",25,"Depreciation","£m 18/19 prices","DPNt",159.69252255623624,210.76948939024936,226.51254666571123,246.26978844745582,263.00414791667868,1106.2484949763314,221.24969899526627]
[null,null,null,"SHET","CalculatedRevenue","RTN","SHET_CalculatedRevenue_RTN",26,"Return","£m 18/19 prices","RTNt",92.920020743869742,113.1898474007332,125.33853748693288,141.34520814639359,154.70592311141698,627.49953688934636,125.49990737786928]
[null,null,null,"SHET","CalculatedRevenue","EIC","SHET_CalculatedRevenue_EIC",27,"Equity issuance costs","£m 18/19 prices","EICt",0,4.8144553141836335,5.5549957566718602,12.718829524265763,14.970946369300156,38.059226964421413,7.6118453928842822]
[null,null,null,"SHET","CalculatedRevenue","RTNA","SHET_CalculatedRevenue_RTNA",28,"Return adjustment","£m 18/19 prices","RTNAt",0,0,0,0,0,0,0]
[null,null,null,"SHET","CalculatedRevenue","DRS","SHET_CalculatedRevenue_DRS",29,"Directly remunerated services adjustment","£m 18/19 prices","DRSt",5.7503569999999993,-15.522408,-15.522408,-15.522408,-15.522408,-56.339275000000001,-11.267855000000001]
[null,null,null,"SHET","CalculatedRevenue","BPI","SHET_CalculatedRevenue_BPI",30,"Business plan incentive","£m 18/19 prices","BPIt",4.3620000000000001,4.3620000000000001,4.3620000000000001,4.3620000000000001,4.3620000000000001,21.810000000000002,4.3620000000000001]
[null,null,null,"SHET","CalculatedRevenue","ODI","SHET_CalculatedRevenue_ODI",31,"Output delivery incentives","£m 18/19 prices","ODIt",0.70712928000000008,0.70712928000000008,0.70712928000000008,0.70712928000000008,0.70712928000000008,3.5356464000000005,0.70712928000000008]
[null,null,null,"SHET","CalculatedRevenue","ORA","SHET_CalculatedRevenue_ORA",32,"Other revenue allowance","£m 18/19 prices","ORAt",79.396243303350644,2.2999999999999998,3.3,4.8000000000000007,3.3000000000000003,93.096243303350633,18.619248660670127]
[null,null,null,"SHET","CalculatedRevenue","TAX","SHET_CalculatedRevenue_TAX",33,"Tax allowance","£m 18/19 prices","TAXt",9.4724075185648182,16.904472100174345,42.231929423768932,44.852818424139819,27.177785151135506,140.63941261778342,28.127882523556686]
[null,null,null,"SHET","CalculatedRevenue","TAXA","SHET_CalculatedRevenue_TAXA",34,"Tax allowance adjustment","£m 18/19 prices","TAXAt",0,0,0,0,0,0,0]
[null,null,null,"SHET","CalculatedRevenue","R","SHET_CalculatedRevenue_R",35,"Calculated revenue","£m 18/19 prices","Rt",528.56575361955709,528.3351203389127,621.49798590551802,685.54456636063071,636.75996336220999,3000.7033895868281,600.14067791736557]
[null,null,null,null,null,null,null,null,"Price Control Revenue"]
[null,null,null,"SHET","TotalRevenue","Rnominal","SHET_TotalRevenue_Rnominal",36,"Calculated revenue","£m nominal","Rt ∙ (Pt / P2018/19)",572.98944351569196,591.14182992397843,"","","",1164.1312734396704,582.0656367198352]
[null,null,null,"SHET","TotalRevenue","ADJ","SHET_TotalRevenue_ADJ",37,"AIP adjustment term","£m nominal","ADJt",0,-2.062840077563771,"","","",-2.062840077563771,-1.0314200387818855]
[null,null,null,"SHET","TotalRevenue","ADJR","SHET_TotalRevenue_ADJR",38,"Adjusted revenue","£m nominal","Rt ∙ (Pt / P2018/19) + ADJt",572.98944351569196,589.07898984641463,712.35847182594318,801.89672620025328,759.73835141481459,3436.0619828031176,687.21239656062357]
[null,null,null,"SHET","TotalRevenue","LAR","SHET_TotalRevenue_LAR",39,"Legacy allowed revenue","£m nominal","LARt",10.42418806945347,86.620265236669582,0,0,0,97.044453306123046,19.408890661224611]
[null,null,null,"SHET","TotalRevenue","K","SHET_TotalRevenue_K",40,"Correction term","£m nominal","Kt",-5.1183185602900787,-4.6639131517056143,0,0,0,-9.7822317119956921,-1.9564463423991385]
[null,null,null,"SHET","TotalRevenue","AR","SHET_TotalRevenue_AR",41,"Allowed revenue","£m nominal","ARt",578.29531302485543,671.03534193137853,712.35847182594318,801.89672620025328,759.73835141481459,3523.324204397245,704.664840879449]
[null,null,null,"SHET","TotalRevenue","DRSrevenue","SHET_TotalRevenue_DRSrevenue",42,"Directly remunerated services revenue","£m nominal","-",-6.2125922675894047,17.367659874778877,17.791721120106402,18.156905865397356,18.520273482081194,65.623968074774425,13.124793614954886]
[null,null,null,"SHET","TotalRevenue","TR","SHET_TotalRevenue_TR",43,"Total revenue","£m nominal","-",572.08272075726597,688.40300180615736,730.15019294604963,820.05363206565062,778.25862489689575,3588.948172472019,717.7896344944038]
[null,null,null,null,null,null,null,null,"Inflation rate",null,"(PIt / PIt-1) - 1"]
[null,null,null,"SHET","Inflation",2022,"SHET_Inflation_2022",44,"2022-03-31","annual %",null,1.3646061451968894E-2,1.5977818886124817E-2,1.7808816853933429E-2,1.9331180897115718E-2,1.9965453580682135E-2,null,1.7345866333964999E-2]
[null,null,null,"SHET","Inflation",2023,"SHET_Inflation_2023",45,"2023-03-31","annual %",null,4.0504430498107924E-2,3.5628913618373614E-2,2.4416717530456822E-2,2.0525543471916041E-2,2.001263978442136E-2,null,2.8217648980655152E-2]
[null,null,null,"SHET","Inflation",2024,"SHET_Inflation_2024",46,"2024-03-31","annual %",null,"","","","","",null,""]
[null,null,null,"SHET","Inflation",2025,"SHET_Inflation_2025",47,"2025-03-31","annual %",null,"","","","","",null,""]
[null,null,null,"SHET","Inflation",2026,"SHET_Inflation_2026",48,"2026-03-31","annual %",null,"","","","","",null,""]
[null,null,null,"SHET","Inflation",2027,"SHET_Inflation_2027",49,"2027-03-31","annual %",null,"","","","","",null,""]
[null,null,null,"SHET","Inflation",2028,"SHET_Inflation_2028",50,"2028-03-31","annual %",null,"","","","","",null,""]
[null,null,null,null,null,null,null,null,"Nominal Time Value of Money",null,"TVMt"]
[null,null,null,"SHET","TVM",2022,"SHET_TVM_2022",51,"2022-03-31","annual nominal %",null,4.5611200256151951E-2,4.6379378871300059E-2,4.7277520317706268E-2,4.7569133267712393E-2,0,null,3.7367446542574137E-2]
[null,null,null,"SHET","TVM",2023,"SHET_TVM_2023",52,"2023-03-31","annual nominal %",null,6.5741302267702695E-2,5.3026040249144923E-2,4.8683843795853443E-2,4.7913240565491844E-2,0,null,4.3072885375638581E-2]
[null,null,null,"SHET","TVM",2024,"SHET_TVM_2024",53,"2024-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"SHET","TVM",2025,"SHET_TVM_2025",54,"2025-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"SHET","TVM",2026,"SHET_TVM_2026",55,"2026-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"SHET","TVM",2027,"SHET_TVM_2027",56,"2027-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"SHET","TVM",2028,"SHET_TVM_2028",57,"2028-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,null,null,null,null,null,"Sterling Overnight Index Average (SONIA)",null,"It"]
[null,null,null,"SHET","SONIA",2022,"SHET_SONIA_2022",58,"2022-03-31","annual nominal %",null,4.5973702505714439E-4,8.648026937470648E-4,1.4141542757024586E-3,2.0702335211076469E-3,2.600000849653616E-3,null,1.4817856730535862E-3]
[null,null,null,"SHET","SONIA",2023,"SHET_SONIA_2023",59,"2023-03-31","annual nominal %",null,1.9356540168711655E-3,1.1477022788122274E-2,1.2762770988666359E-2,1.136654040444305E-2,9.9597269163601947E-3,null,9.5003430228926093E-3]
[null,null,null,"SHET","SONIA",2024,"SHET_SONIA_2024",60,"2024-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"SHET","SONIA",2025,"SHET_SONIA_2025",61,"2025-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"SHET","SONIA",2026,"SHET_SONIA_2026",62,"2026-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"SHET","SONIA",2027,"SHET_SONIA_2027",63,"2027-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"SHET","SONIA",2028,"SHET_SONIA_2028",64,"2028-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,null,null,null,null,null,"Calculated revenue",null,"Rt"]
[null,null,null,"SHET","R",2022,"SHET_R_2022",65,"2022-03-31","£m 18/19 prices",null,544.39450613738541,542.53169271760237,536.33468849241581,532.37988042058316,501.6950885800253,2657.3358563480119,531.46717126960243]
[null,null,null,"SHET","R",2023,"SHET_R_2023",66,"2023-03-31","£m 18/19 prices",null,528.56575361955709,528.3351203389127,621.49798590551802,685.54456636063071,636.75996336220999,3000.7033895868281,600.14067791736557]
[null,null,null,"SHET","R",2024,"SHET_R_2024",67,"2024-03-31","£m 18/19 prices",null,"","","","","",0,0]
[null,null,null,"SHET","R",2025,"SHET_R_2025",68,"2025-03-31","£m 18/19 prices",null,"","","","","",0,0]
[null,null,null,"SHET","R",2026,"SHET_R_2026",69,"2026-03-31","£m 18/19 prices",null,"","","","","",0,0]
[null,null,null,"SHET","R",2027,"SHET_R_2027",70,"2027-03-31","£m 18/19 prices",null,"","","","","",0,0]
[null,null,null,"SHET","R",2028,"SHET_R_2028",71,"2028-03-31","£m 18/19 prices",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Calculated revenue (nominal)",null,"Rt ∙ (Pt / P2018/19)"]
[null,null,null,"SHET","Rnominal",2022,"SHET_Rnominal_2022",72,"2022-03-31","£m nominal",null,572.98944351569196,580.15257819833141,583.73967074131974,590.63647806532481,567.70659997800703,2895.2247704986748,579.04495409973492]
[null,null,null,"SHET","Rnominal",2023,"SHET_Rnominal_2023",73,"2023-03-31","£m nominal",null,571.05385176075629,591.14182992397843,712.35847182594318,801.89672620025328,759.73835141481459,3436.1892311257457,687.23784622514916]
[null,null,null,"SHET","Rnominal",2024,"SHET_Rnominal_2024",74,"2024-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","Rnominal",2025,"SHET_Rnominal_2025",75,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","Rnominal",2026,"SHET_Rnominal_2026",76,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","Rnominal",2027,"SHET_Rnominal_2027",77,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","Rnominal",2028,"SHET_Rnominal_2028",78,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"AIP adjustment term",null,"ADJt"]
[null,null,null,"SHET","ADJ",2022,"SHET_ADJ_2022",79,"2022-03-31","£m nominal",null,0,16.750227661331085,0,0,0,16.750227661331085,3.350045532266217]
[null,null,null,"SHET","ADJ",2023,"SHET_ADJ_2023",80,"2023-03-31","£m nominal",null,0,-2.062840077563771,0,0,0,-2.062840077563771,-0.41256801551275418]
[null,null,null,"SHET","ADJ",2024,"SHET_ADJ_2024",81,"2024-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","ADJ",2025,"SHET_ADJ_2025",82,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","ADJ",2026,"SHET_ADJ_2026",83,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","ADJ",2027,"SHET_ADJ_2027",84,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","ADJ",2028,"SHET_ADJ_2028",85,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Adjusted revenue",null,"ADJRt"]
[null,null,null,"SHET","ADJR",2022,"SHET_ADJR_2022",86,"2022-03-31","£m nominal",null,556.96988705223055,596.90280585966252,583.73967074131974,590.63647806532481,567.70659997800703,2895.9554416965448,579.19108833930898]
[null,null,null,"SHET","ADJR",2023,"SHET_ADJR_2023",87,"2023-03-31","£m nominal",null,572.98944351569196,589.07898984641463,712.35847182594318,801.89672620025328,759.73835141481459,3436.0619828031176,687.21239656062357]
[null,null,null,"SHET","ADJR",2024,"SHET_ADJR_2024",88,"2024-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","ADJR",2025,"SHET_ADJR_2025",89,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","ADJR",2026,"SHET_ADJR_2026",90,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","ADJR",2027,"SHET_ADJR_2027",91,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","ADJR",2028,"SHET_ADJR_2028",92,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Legacy allowed revenue",null,"LARt"]
[null,null,null,"SHET","LAR",2022,"SHET_LAR_2022",93,"2022-03-31","£m nominal",null,9.9079506903609253,55.092285783534713,0,0,0,65.00023647389564,13.000047294779128]
[null,null,null,"SHET","LAR",2023,"SHET_LAR_2023",94,"2023-03-31","£m nominal",null,10.42418806945347,86.620265236669582,0,0,0,97.044453306123046,19.408890661224611]
[null,null,null,"SHET","LAR",2024,"SHET_LAR_2024",95,"2024-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","LAR",2025,"SHET_LAR_2025",96,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","LAR",2026,"SHET_LAR_2026",97,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","LAR",2027,"SHET_LAR_2027",98,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","LAR",2028,"SHET_LAR_2028",99,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Correction term",null,"Kt"]
[null,null,null,"SHET","K",2022,"SHET_K_2022",100,"2022-03-31","£m nominal",null,0,0,0,0,0,0,0]
[null,null,null,"SHET","K",2023,"SHET_K_2023",101,"2023-03-31","£m nominal",null,-5.1183185602900787,-4.6639131517056143,0,0,0,-9.7822317119956921,-1.9564463423991385]
[null,null,null,"SHET","K",2024,"SHET_K_2024",102,"2024-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","K",2025,"SHET_K_2025",103,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","K",2026,"SHET_K_2026",104,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","K",2027,"SHET_K_2027",105,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","K",2028,"SHET_K_2028",106,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Allowed revenue",null,"ARt"]
[null,null,null,"SHET","AR",2022,"SHET_AR_2022",107,"2022-03-31","£m nominal",null,566.87783774259151,651.99509164319727,583.73967074131974,590.63647806532481,567.70659997800703,2960.9556781704405,592.19113563408814]
[null,null,null,"SHET","AR",2023,"SHET_AR_2023",108,"2023-03-31","£m nominal",null,578.29531302485543,671.03534193137853,712.35847182594318,801.89672620025328,759.73835141481459,3523.324204397245,704.664840879449]
[null,null,null,"SHET","AR",2024,"SHET_AR_2024",109,"2024-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","AR",2025,"SHET_AR_2025",110,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","AR",2026,"SHET_AR_2026",111,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","AR",2027,"SHET_AR_2027",112,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","AR",2028,"SHET_AR_2028",113,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Recovered revenue",null,"RRt"]
[null,null,null,"SHET","RR",2022,"SHET_RR_2022",114,"2022-03-31","£m nominal",null,0,0,0,0,0,0,0]
[null,null,null,"SHET","RR",2023,"SHET_RR_2023",115,"2023-03-31","£m nominal",null,582.89739420605292,0,0,0,0,582.89739420605292,116.57947884121059]
[null,null,null,"SHET","RR",2024,"SHET_RR_2024",116,"2024-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","RR",2025,"SHET_RR_2025",117,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","RR",2026,"SHET_RR_2026",118,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","RR",2027,"SHET_RR_2027",119,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SHET","RR",2028,"SHET_RR_2028",120,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Operational performance and Return adjustment"]
[null,null,null,"SHET","OPP","TotexOPM","SHET_OPP_TotexOPM",121,"Totex outperformance (operator share)","£m 18/19 prices",null,34.222153100812406,35.199175576181432,-18.269556941050464,-21.795980320782633,-26.959467604804342,2.396323810356396,0.47926476207127922]
[null,null,null,"SHET","OPP","ODI","SHET_OPP_ODI",122,"Output delivery incentives","£m 18/19 prices","ODIt",0.70712928000000008,0.70712928000000008,0.70712928000000008,0.70712928000000008,0.70712928000000008,3.5356464000000005,0.70712928000000008]
[null,null,null,"SHET","OPP","NPVRAV","SHET_OPP_NPVRAV",123,"NPV-neutral RAV return base","£m 18/19 prices","RAVLt",3195.7165954855245,4052.9995439664654,4542.5745735828523,5167.4119856263733,5684.2016764943173,22642.904375155536,4528.5808750311071]
[]
[null,null,"Values for SPTL"]
[]
[]
[null,null,null,null,null,null,null,null,"Company","Calculated for MOD year ending",null,"File"]
[null,null,null,null,null,null,null,null,"SPTL","2023-03-31",null,"ET2 PCFM November 2021.xlsm"]
[]
[null,null,null,null,null,null,null,null,"PCFM year ending","Unit","Licence term (if applicable)","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","RIIO-2 Total","RIIO-2 average"]
[null,null,null,null,null,null,null,null,"Totex"]
[null,null,null,"SPTL","Totex","SlowMoney","SPTL_Totex_SlowMoney",1,"Slow pot","£m 18/19 prices","-",233.5701033120267,264.32014058434953,294.23107764430881,321.9191672283381,353.70183398074084,1467.7423227497638,293.54846454995277]
[null,null,null,"SPTL","Totex","FastMoney","SPTL_Totex_FastMoney",2,"Fast pot","£m 18/19 prices","-",44.152070366364107,49.704755460394615,55.089301864834695,59.602915596585717,64.674909775058723,273.22395306323784,54.644790612647569]
[null,null,null,"SPTL","Totex","PostTIMTotex","SPTL_Totex_PostTIMTotex",3,"Post-TIM totex allowance","£m 18/19 prices","-",277.72217367839079,314.02489604474414,349.32037950914349,381.52208282492381,418.37674375579957,1740.9662758130016,348.19325516260034]
[null,null,null,null,null,null,null,null,"Regulatory Asset Value (RAV)"]
[null,null,null,"SPTL","RAV","OpeningBeforeTransfers","SPTL_RAV_OpeningBeforeTransfers",4,"Opening asset value (before transfers)","£m 18/19 prices","-",2423.2459377063497,2493.9781685876446,2720.1045306811666,2835.1473602308811,2979.6918682952451,null,2690.4335731002575]
[null,null,null,"SPTL","RAV","Transfers","SPTL_RAV_Transfers",5,"Transfers","£m 18/19 prices","-",0,137.8623503740472,0,0,0,137.8623503740472,27.572470074809438]
[null,null,null,"SPTL","RAV","OpeningAfterTransfers","SPTL_RAV_OpeningAfterTransfers",6,"Opening asset value (after transfers)","£m 18/19 prices","-",2423.2459377063497,2631.8405189616919,2720.1045306811666,2835.1473602308811,2979.6918682952451,null,2718.0060431750671]
[null,null,null,"SPTL","RAV","Additions","SPTL_RAV_Additions",7,"RAV additions (after disposals)","£m 18/19 prices","-",233.5701033120267,264.32014058434953,294.23107764430881,321.9191672283381,353.70183398074084,1467.7423227497638,293.54846454995277]
[null,null,null,"SPTL","RAV","Depreciation","SPTL_RAV_Depreciation",8,"Depreciation","£m 18/19 prices","-",-162.83787243073147,-176.05612886487475,-179.18824809459477,-177.374659163974,-158.71681412526877,-854.17372267944381,-170.83474453588877]
[null,null,null,"SPTL","RAV","Closing","SPTL_RAV_Closing",9,"Closing asset value","£m 18/19 prices","-",2493.9781685876451,2720.104530681167,2835.1473602308806,2979.6918682952455,3174.6768881507173,null,2840.7197631891313]
[null,null,null,null,null,null,null,null,"Final Proposals allowances (calculated revenue)",null,"Rt"]
[null,null,null,"SPTL","FinalProposals","FM","SPTL_FinalProposals_FM",10,"Fast money","£m 18/19 prices","FMt",48.237338605465659,50.155869788778162,43.368950055005271,35.758978400984802,33.403812545341843,210.92494939557577,42.18498987911515]
[null,null,null,"SPTL","FinalProposals","PT","SPTL_FinalProposals_PT",11,"Pass-through expenditure","£m 18/19 prices","PTt",37.243413194733783,37.931815999918854,37.728572979470833,37.573345300423142,39.96528393449892,190.44243140904555,38.088486281809111]
[null,null,null,"SPTL","FinalProposals","DPN","SPTL_FinalProposals_DPN",12,"Depreciation","£m 18/19 prices","DPNt",164.95659698797718,178.6410797412172,181.78402433587044,178.5177422228536,156.90871157151344,860.80815485943185,172.16163097188638]
[null,null,null,"SPTL","FinalProposals","RTN","SPTL_FinalProposals_RTN",13,"Return","£m 18/19 prices","RTNt",72.919370451614896,77.184152366549483,77.636083962246673,77.133447054125085,76.769444984062773,381.64249881859894,76.32849976371979]
[null,null,null,"SPTL","FinalProposals","EIC","SPTL_FinalProposals_EIC",14,"Equity issuance costs","£m 18/19 prices","EICt",0,0.86586103044383145,1.5638485963051865,0.54968947187663952,0,2.9793990986256573,0.59587981972513149]
[null,null,null,"SPTL","FinalProposals","RTNA","SPTL_FinalProposals_RTNA",15,"Return adjustment","£m 18/19 prices","RTNAt",0,0,0,0,0,0,0]
[null,null,null,"SPTL","FinalProposals","DRS","SPTL_FinalProposals_DRS",16,"Directly remunerated services adjustment","£m 18/19 prices","DRSt",-24.335515956443118,-24.505757602107337,-24.872347697299084,-25.022633235191911,-24.798440567182173,-123.53469505822362,-24.706939011644725]
[null,null,null,"SPTL","FinalProposals","BPI","SPTL_FinalProposals_BPI",17,"Business plan incentive","£m 18/19 prices","BPIt",1,1,1,1,1,5,1]
[null,null,null,"SPTL","FinalProposals","ODI","SPTL_FinalProposals_ODI",18,"Output delivery incentives","£m 18/19 prices","ODIt",0,0,0,0,0,0,0]
[null,null,null,"SPTL","FinalProposals","ORA","SPTL_FinalProposals_ORA",19,"Other revenue allowance","£m 18/19 prices","ORAt",35.052291762046536,4.1000000000000005,4.2,4.7,4.7,52.752291762046546,10.55045835240931]
[null,null,null,"SPTL","FinalProposals","TAX","SPTL_FinalProposals_TAX",20,"Tax allowance","£m 18/19 prices","TAXt",18.893862504079202,19.722306524556462,18.459041822338431,15.759550687980843,10.550494371257415,83.385255910212365,16.677051182042472]
[null,null,null,"SPTL","FinalProposals","TAXA","SPTL_FinalProposals_TAXA",21,"Tax allowance adjustment","£m 18/19 prices","TAXAt",0,0,0,0,0,0,0]
[null,null,null,"SPTL","FinalProposals","R","SPTL_FinalProposals_R",22,"Calculated revenue","£m 18/19 prices","Rt",353.96735754947417,345.09532784935669,340.86817405393776,325.97011990305219,298.49930683949219,1664.4002861953129,332.88005723906258]
[null,null,null,null,null,null,null,null,"Recalculated allowances (calculated revenue)",null,"Rt"]
[null,null,null,"SPTL","CalculatedRevenue","FM","SPTL_CalculatedRevenue_FM",23,"Fast money","£m 18/19 prices","FMt",44.152070366364107,49.704755460394615,55.089301864834695,59.602915596585717,64.674909775058723,273.22395306323784,54.644790612647569]
[null,null,null,"SPTL","CalculatedRevenue","PT","SPTL_CalculatedRevenue_PT",24,"Pass-through expenditure","£m 18/19 prices","PTt",36.248012898510716,35.516768490517713,38.49907209088245,38.403745952476832,38.316065721730133,186.98366515411783,37.396733030823569]
[null,null,null,"SPTL","CalculatedRevenue","DPN","SPTL_CalculatedRevenue_DPN",25,"Depreciation","£m 18/19 prices","DPNt",162.83787243073147,176.05612886487475,179.18824809459477,177.374659163974,158.71681412526877,854.17372267944381,170.83474453588877]
[null,null,null,"SPTL","CalculatedRevenue","RTN","SPTL_CalculatedRevenue_RTN",26,"Return","£m 18/19 prices","RTNt",73.558372058710987,78.122219564101599,79.769448346327749,82.9173282709625,87.443174575248335,401.8105428153512,80.362108563070237]
[null,null,null,"SPTL","CalculatedRevenue","EIC","SPTL_CalculatedRevenue_EIC",27,"Equity issuance costs","£m 18/19 prices","EICt",0,0,0,0,3.1319920464023054,3.1319920464023054,0.62639840928046109]
[null,null,null,"SPTL","CalculatedRevenue","RTNA","SPTL_CalculatedRevenue_RTNA",28,"Return adjustment","£m 18/19 prices","RTNAt",0,0,0,0,0,0,0]
[null,null,null,"SPTL","CalculatedRevenue","DRS","SPTL_CalculatedRevenue_DRS",29,"Directly remunerated services adjustment","£m 18/19 prices","DRSt",-22.590884684139439,-23.001285480557726,-25.205324661931538,-28.069337154013176,-29.972623366937007,-128.83945534757888,-25.767891069515777]
[null,null,null,"SPTL","CalculatedRevenue","BPI","SPTL_CalculatedRevenue_BPI",30,"Business plan incentive","£m 18/19 prices","BPIt",1,1,1,1,1,5,1]
[null,null,null,"SPTL","CalculatedRevenue","ODI","SPTL_CalculatedRevenue_ODI",31,"Output delivery incentives","£m 18/19 prices","ODIt",2.5458496836507014,2.32133967354922,2.5400753384538337,2.758990804268632,2.9836943005487866,13.149949800471173,2.6299899600942345]
[null,null,null,"SPTL","CalculatedRevenue","ORA","SPTL_CalculatedRevenue_ORA",32,"Other revenue allowance","£m 18/19 prices","ORAt",32.463812345102767,3.6680000000000001,4.524,5.5280000000000005,5.7800000000000011,51.963812345102767,10.392762469020553]
[null,null,null,"SPTL","CalculatedRevenue","TAX","SPTL_CalculatedRevenue_TAX",33,"Tax allowance","£m 18/19 prices","TAXt",13.323861948863774,7.6292247563120421,32.097831164259787,28.616361107783703,20.389547735550543,102.05682671276986,20.411365342553971]
[null,null,null,"SPTL","CalculatedRevenue","TAXA","SPTL_CalculatedRevenue_TAXA",34,"Tax allowance adjustment","£m 18/19 prices","TAXAt",0,0,0,0,0,0,0]
[null,null,null,"SPTL","CalculatedRevenue","R","SPTL_CalculatedRevenue_R",35,"Calculated revenue","£m 18/19 prices","Rt",343.5389670477951,331.01715132919225,367.50265223742178,368.13266374203823,352.46357491287063,1762.655009269318,352.53100185386359]
[null,null,null,null,null,null,null,null,"Price Control Revenue"]
[null,null,null,"SPTL","TotalRevenue","Rnominal","SPTL_TotalRevenue_Rnominal",36,"Calculated revenue","£m nominal","Rt ∙ (Pt / P2018/19)",372.55989349350426,370.36736162350707,"","","",742.92725511701133,371.46362755850566]
[null,null,null,"SPTL","TotalRevenue","ADJ","SPTL_TotalRevenue_ADJ",37,"AIP adjustment term","£m nominal","ADJt",0,-1.5002937204619182,"","","",-1.5002937204619182,-0.75014686023095911]
[null,null,null,"SPTL","TotalRevenue","ADJR","SPTL_TotalRevenue_ADJR",38,"Adjusted revenue","£m nominal","Rt ∙ (Pt / P2018/19) + ADJt",372.55989349350426,368.86706790304515,421.23005009967881,430.61296427346616,420.53538341849895,2013.8053591881933,402.76107183763867]
[null,null,null,"SPTL","TotalRevenue","LAR","SPTL_TotalRevenue_LAR",39,"Legacy allowed revenue","£m nominal","LARt",4.5411856471226306,-5.1613794363501988,0,0,0,-0.62019378922756818,-0.12403875784551363]
[null,null,null,"SPTL","TotalRevenue","K","SPTL_TotalRevenue_K",40,"Correction term","£m nominal","Kt",-0.17178975408287153,3.8650154823361489,0,0,0,3.6932257282532772,0.73864514565065542]
[null,null,null,"SPTL","TotalRevenue","AR","SPTL_TotalRevenue_AR",41,"Allowed revenue","£m nominal","ARt",376.92928938654404,367.5707039490311,421.23005009967881,430.61296427346616,420.53538341849895,2016.8783911272189,403.37567822544378]
[null,null,null,"SPTL","TotalRevenue","DRSrevenue","SPTL_TotalRevenue_DRSrevenue",42,"Directly remunerated services revenue","£m nominal","-",24.406824742653129,25.735601261673857,28.890240942437931,32.833327948184177,35.761280191262244,147.62727508621134,29.525455017242269]
[null,null,null,"SPTL","TotalRevenue","TR","SPTL_TotalRevenue_TR",43,"Total revenue","£m nominal","-",401.3361141291972,393.30630521070498,450.12029104211672,463.44629222165031,456.2966636097612,2164.5056662134302,432.90113324268606]
[null,null,null,null,null,null,null,null,"Inflation rate",null,"(PIt / PIt-1) - 1"]
[null,null,null,"SPTL","Inflation",2022,"SPTL_Inflation_2022",44,"2022-03-31","annual %",null,1.3646061451968894E-2,1.5977818886124817E-2,1.7808816853933429E-2,1.9331180897115718E-2,1.9965453580682135E-2,null,1.7345866333964999E-2]
[null,null,null,"SPTL","Inflation",2023,"SPTL_Inflation_2023",45,"2023-03-31","annual %",null,4.0504430498107924E-2,3.5628913618373614E-2,2.4416717530456822E-2,2.0525543471916041E-2,2.001263978442136E-2,null,2.8217648980655152E-2]
[null,null,null,"SPTL","Inflation",2024,"SPTL_Inflation_2024",46,"2024-03-31","annual %",null,"","","","","",null,""]
[null,null,null,"SPTL","Inflation",2025,"SPTL_Inflation_2025",47,"2025-03-31","annual %",null,"","","","","",null,""]
[null,null,null,"SPTL","Inflation",2026,"SPTL_Inflation_2026",48,"2026-03-31","annual %",null,"","","","","",null,""]
[null,null,null,"SPTL","Inflation",2027,"SPTL_Inflation_2027",49,"2027-03-31","annual %",null,"","","","","",null,""]
[null,null,null,"SPTL","Inflation",2028,"SPTL_Inflation_2028",50,"2028-03-31","annual %",null,"","","","","",null,""]
[null,null,null,null,null,null,null,null,"Nominal Time Value of Money",null,"TVMt"]
[null,null,null,"SPTL","TVM",2022,"SPTL_TVM_2022",51,"2022-03-31","annual nominal %",null,4.6835861623045094E-2,4.7855581877666253E-2,4.88900270007111E-2,4.906084980220915E-2,0,null,3.8528464060726318E-2]
[null,null,null,"SPTL","TVM",2023,"SPTL_TVM_2023",52,"2023-03-31","annual nominal %",null,6.7083814189985436E-2,5.4767359529577453E-2,5.0263303482219301E-2,4.9527938507862412E-2,0,null,4.4328483141928922E-2]
[null,null,null,"SPTL","TVM",2024,"SPTL_TVM_2024",53,"2024-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"SPTL","TVM",2025,"SPTL_TVM_2025",54,"2025-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"SPTL","TVM",2026,"SPTL_TVM_2026",55,"2026-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"SPTL","TVM",2027,"SPTL_TVM_2027",56,"2027-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"SPTL","TVM",2028,"SPTL_TVM_2028",57,"2028-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,null,null,null,null,null,"Sterling Overnight Index Average (SONIA)",null,"It"]
[null,null,null,"SPTL","SONIA",2022,"SPTL_SONIA_2022",58,"2022-03-31","annual nominal %",null,4.5973702505714439E-4,8.648026937470648E-4,1.4141542757024586E-3,2.0702335211076469E-3,2.600000849653616E-3,null,1.4817856730535862E-3]
[null,null,null,"SPTL","SONIA",2023,"SPTL_SONIA_2023",59,"2023-03-31","annual nominal %",null,1.9356540168711655E-3,1.1477022788122274E-2,1.2762770988666359E-2,1.136654040444305E-2,9.9597269163601947E-3,null,9.5003430228926093E-3]
[null,null,null,"SPTL","SONIA",2024,"SPTL_SONIA_2024",60,"2024-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"SPTL","SONIA",2025,"SPTL_SONIA_2025",61,"2025-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"SPTL","SONIA",2026,"SPTL_SONIA_2026",62,"2026-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"SPTL","SONIA",2027,"SPTL_SONIA_2027",63,"2027-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"SPTL","SONIA",2028,"SPTL_SONIA_2028",64,"2028-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,null,null,null,null,null,"Calculated revenue",null,"Rt"]
[null,null,null,"SPTL","R",2022,"SPTL_R_2022",65,"2022-03-31","£m 18/19 prices",null,353.96735754947417,345.09532784935669,340.86817405393776,325.97011990305219,298.49930683949219,1664.4002861953129,332.88005723906258]
[null,null,null,"SPTL","R",2023,"SPTL_R_2023",66,"2023-03-31","£m 18/19 prices",null,343.5389670477951,331.01715132919225,367.50265223742178,368.13266374203823,352.46357491287063,1762.655009269318,352.53100185386359]
[null,null,null,"SPTL","R",2024,"SPTL_R_2024",67,"2024-03-31","£m 18/19 prices",null,"","","","","",0,0]
[null,null,null,"SPTL","R",2025,"SPTL_R_2025",68,"2025-03-31","£m 18/19 prices",null,"","","","","",0,0]
[null,null,null,"SPTL","R",2026,"SPTL_R_2026",69,"2026-03-31","£m 18/19 prices",null,"","","","","",0,0]
[null,null,null,"SPTL","R",2027,"SPTL_R_2027",70,"2027-03-31","£m 18/19 prices",null,"","","","","",0,0]
[null,null,null,"SPTL","R",2028,"SPTL_R_2028",71,"2028-03-31","£m 18/19 prices",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Calculated revenue (nominal)",null,"Rt ∙ (Pt / P2018/19)"]
[null,null,null,"SPTL","Rnominal",2022,"SPTL_Rnominal_2022",72,"2022-03-31","£m nominal",null,372.55989349350426,369.02534333642069,370.99646910355341,361.63996923018709,337.77493628903534,1811.9966114527008,362.39932229054017]
[null,null,null,"SPTL","Rnominal",2023,"SPTL_Rnominal_2023",73,"2023-03-31","£m nominal",null,371.15391797357682,370.36736162350707,421.23005009967881,430.61296427346616,420.53538341849895,2013.8996773887277,402.77993547774554]
[null,null,null,"SPTL","Rnominal",2024,"SPTL_Rnominal_2024",74,"2024-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","Rnominal",2025,"SPTL_Rnominal_2025",75,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","Rnominal",2026,"SPTL_Rnominal_2026",76,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","Rnominal",2027,"SPTL_Rnominal_2027",77,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","Rnominal",2028,"SPTL_Rnominal_2028",78,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"AIP adjustment term",null,"ADJt"]
[null,null,null,"SPTL","ADJ",2022,"SPTL_ADJ_2022",79,"2022-03-31","£m nominal",null,0,0,0,0,0,0,0]
[null,null,null,"SPTL","ADJ",2023,"SPTL_ADJ_2023",80,"2023-03-31","£m nominal",null,0,-1.5002937204619182,0,0,0,-1.5002937204619182,-0.30005874409238364]
[null,null,null,"SPTL","ADJ",2024,"SPTL_ADJ_2024",81,"2024-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","ADJ",2025,"SPTL_ADJ_2025",82,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","ADJ",2026,"SPTL_ADJ_2026",83,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","ADJ",2027,"SPTL_ADJ_2027",84,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","ADJ",2028,"SPTL_ADJ_2028",85,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Adjusted revenue",null,"ADJRt"]
[null,null,null,"SPTL","ADJR",2022,"SPTL_ADJR_2022",86,"2022-03-31","£m nominal",null,372.55989349350426,369.02534333642069,370.99646910355341,361.63996923018709,337.77493628903534,1811.9966114527008,362.39932229054017]
[null,null,null,"SPTL","ADJR",2023,"SPTL_ADJR_2023",87,"2023-03-31","£m nominal",null,372.55989349350426,368.86706790304515,421.23005009967881,430.61296427346616,420.53538341849895,2013.8053591881933,402.76107183763867]
[null,null,null,"SPTL","ADJR",2024,"SPTL_ADJR_2024",88,"2024-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","ADJR",2025,"SPTL_ADJR_2025",89,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","ADJR",2026,"SPTL_ADJR_2026",90,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","ADJR",2027,"SPTL_ADJR_2027",91,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","ADJR",2028,"SPTL_ADJR_2028",92,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Legacy allowed revenue",null,"LARt"]
[null,null,null,"SPTL","LAR",2022,"SPTL_LAR_2022",93,"2022-03-31","£m nominal",null,1.6940556242779079,2.4769000000000001,0,0,0,4.1709556242779078,0.83419112485558156]
[null,null,null,"SPTL","LAR",2023,"SPTL_LAR_2023",94,"2023-03-31","£m nominal",null,4.5411856471226306,-5.1613794363501988,0,0,0,-0.62019378922756818,-0.12403875784551363]
[null,null,null,"SPTL","LAR",2024,"SPTL_LAR_2024",95,"2024-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","LAR",2025,"SPTL_LAR_2025",96,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","LAR",2026,"SPTL_LAR_2026",97,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","LAR",2027,"SPTL_LAR_2027",98,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","LAR",2028,"SPTL_LAR_2028",99,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Correction term",null,"Kt"]
[null,null,null,"SPTL","K",2022,"SPTL_K_2022",100,"2022-03-31","£m nominal",null,-0.41395063765358786,0,0,0,0,-0.41395063765358786,-8.2790127530717572E-2]
[null,null,null,"SPTL","K",2023,"SPTL_K_2023",101,"2023-03-31","£m nominal",null,-0.17178975408287153,3.8650154823361489,0,0,0,3.6932257282532772,0.73864514565065542]
[null,null,null,"SPTL","K",2024,"SPTL_K_2024",102,"2024-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","K",2025,"SPTL_K_2025",103,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","K",2026,"SPTL_K_2026",104,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","K",2027,"SPTL_K_2027",105,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","K",2028,"SPTL_K_2028",106,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Allowed revenue",null,"ARt"]
[null,null,null,"SPTL","AR",2022,"SPTL_AR_2022",107,"2022-03-31","£m nominal",null,373.83999848012854,371.50224333642069,370.99646910355341,361.63996923018709,337.77493628903534,1815.753616439325,363.15072328786499]
[null,null,null,"SPTL","AR",2023,"SPTL_AR_2023",108,"2023-03-31","£m nominal",null,376.92928938654404,367.5707039490311,421.23005009967881,430.61296427346616,420.53538341849895,2016.8783911272189,403.37567822544378]
[null,null,null,"SPTL","AR",2024,"SPTL_AR_2024",109,"2024-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","AR",2025,"SPTL_AR_2025",110,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","AR",2026,"SPTL_AR_2026",111,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","AR",2027,"SPTL_AR_2027",112,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","AR",2028,"SPTL_AR_2028",113,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Recovered revenue",null,"RRt"]
[null,null,null,"SPTL","RR",2022,"SPTL_RR_2022",114,"2022-03-31","£m nominal",null,0,0,0,0,0,0,0]
[null,null,null,"SPTL","RR",2023,"SPTL_RR_2023",115,"2023-03-31","£m nominal",null,373.11551446455792,0,0,0,0,373.11551446455792,74.623102892911589]
[null,null,null,"SPTL","RR",2024,"SPTL_RR_2024",116,"2024-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","RR",2025,"SPTL_RR_2025",117,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","RR",2026,"SPTL_RR_2026",118,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","RR",2027,"SPTL_RR_2027",119,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"SPTL","RR",2028,"SPTL_RR_2028",120,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Operational performance and Return adjustment"]
[null,null,null,"SPTL","OPP","TotexOPM","SPTL_OPP_TotexOPM",121,"Totex outperformance (operator share)","£m 18/19 prices",null,32.891877467105026,31.603344230930954,-15.54669854264916,-34.510897461579219,-16.084105048377076,-1.6464793545694789,-0.32929587091389578]
[null,null,null,"SPTL","OPP","ODI","SPTL_OPP_ODI",122,"Output delivery incentives","£m 18/19 prices","ODIt",2.5458496836507014,2.32133967354922,2.5400753384538337,2.758990804268632,2.9836943005487866,13.149949800471173,2.6299899600942345]
[null,null,null,"SPTL","OPP","NPVRAV","SPTL_OPP_NPVRAV",123,"NPV-neutral RAV return base","£m 18/19 prices","RAVLt",2421.8540055234171,2636.8373932376699,2737.4879479115739,2865.5214939893058,3032.6986072611271,13694.399447923095,2738.8798895846189]
[]
[null,null,"Values for NGET"]
[]
[]
[null,null,null,null,null,null,null,null,"Company","Calculated for MOD year ending",null,"File"]
[null,null,null,null,null,null,null,null,"NGET","2023-03-31",null,"ET2 PCFM November 2021.xlsm"]
[]
[null,null,null,null,null,null,null,null,"PCFM year ending","Unit","Licence term (if applicable)","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","RIIO-2 Total","RIIO-2 average"]
[null,null,null,null,null,null,null,null,"Totex"]
[null,null,null,"NGET","Totex","SlowMoney","NGET_Totex_SlowMoney",1,"Slow pot","£m 18/19 prices","-",1261.2987966919879,1277.9869484746096,1252.6949133556143,1187.7376419687541,1109.3630523345955,6089.0813528255621,1217.8162705651125]
[null,null,null,"NGET","Totex","FastMoney","NGET_Totex_FastMoney",2,"Fast pot","£m 18/19 prices","-",334.45725335471479,339.71781191220975,318.84921003845147,293.1080962690491,272.62676811801913,1558.7591396924443,311.75182793848887]
[null,null,null,"NGET","Totex","PostTIMTotex","NGET_Totex_PostTIMTotex",3,"Post-TIM totex allowance","£m 18/19 prices","-",1595.7560500467027,1617.7047603868193,1571.5441233940658,1480.8457382378033,1381.9898204526146,7647.8404925180057,1529.568098503601]
[null,null,null,null,null,null,null,null,"Regulatory Asset Value (RAV)"]
[null,null,null,"NGET","RAV","OpeningBeforeTransfers","NGET_RAV_OpeningBeforeTransfers",4,"Opening asset value (before transfers)","£m 18/19 prices","-",14055.800560210182,14446.600925864448,14852.827263312427,15230.185801293483,15539.948846262214,null,14825.072679388551]
[null,null,null,"NGET","RAV","Transfers","NGET_RAV_Transfers",5,"Transfers","£m 18/19 prices","-",0,0,0,0,0,0,0]
[null,null,null,"NGET","RAV","OpeningAfterTransfers","NGET_RAV_OpeningAfterTransfers",6,"Opening asset value (after transfers)","£m 18/19 prices","-",14055.800560210182,14446.600925864448,14852.827263312427,15230.185801293483,15539.948846262214,null,14825.072679388551]
[null,null,null,"NGET","RAV","Additions","NGET_RAV_Additions",7,"RAV additions (after disposals)","£m 18/19 prices","-",1261.2987966919879,1277.9869484746096,1252.6949133556143,1187.7376419687541,1109.3630523345955,6089.0813528255621,1217.8162705651125]
[null,null,null,"NGET","RAV","Depreciation","NGET_RAV_Depreciation",8,"Depreciation","£m 18/19 prices","-",-870.49843103772128,-871.76061102662993,-875.33637537455934,-877.97459700002219,-872.7948769242181,-4368.3648913631514,-873.6729782726303]
[null,null,null,"NGET","RAV","Closing","NGET_RAV_Closing",9,"Closing asset value","£m 18/19 prices","-",14446.600925864448,14852.827263312427,15230.185801293481,15539.948846262214,15776.517021672593,null,15169.215971681033]
[null,null,null,null,null,null,null,null,"Final Proposals allowances (calculated revenue)",null,"Rt"]
[null,null,null,"NGET","FinalProposals","FM","NGET_FinalProposals_FM",10,"Fast money","£m 18/19 prices","FMt",321.86513347003591,323.25004296118476,277.03783530491859,234.19520360981309,205.29203766289751,1361.6402530088496,272.32805060176992]
[null,null,null,"NGET","FinalProposals","PT","NGET_FinalProposals_PT",11,"Pass-through expenditure","£m 18/19 prices","PTt",106.92062417621486,106.52062417621485,88.020624176214852,75.420624176214858,75.420624176214858,452.30312088107428,90.46062417621485]
[null,null,null,"NGET","FinalProposals","DPN","NGET_FinalProposals_DPN",12,"Depreciation","£m 18/19 prices","DPNt",875.98405566220913,875.07022764413239,875.60297631987089,872.11926568266711,858.88562819095682,4357.6621534998358,871.53243069996711]
[null,null,null,"NGET","FinalProposals","RTN","NGET_FinalProposals_RTN",13,"Return","£m 18/19 prices","RTNt",416.08973455042639,411.97715152440907,409.63558399355236,403.58690491132836,397.05361295655666,2038.3429879362729,407.66859758725457]
[null,null,null,"NGET","FinalProposals","EIC","NGET_FinalProposals_EIC",14,"Equity issuance costs","£m 18/19 prices","EICt",35.094244600526636,0,0,0,0,35.094244600526636,7.0188489201053272]
[null,null,null,"NGET","FinalProposals","RTNA","NGET_FinalProposals_RTNA",15,"Return adjustment","£m 18/19 prices","RTNAt",0,0,0,0,0,0,0]
[null,null,null,"NGET","FinalProposals","DRS","NGET_FinalProposals_DRS",16,"Directly remunerated services adjustment","£m 18/19 prices","DRSt",-158.81099999999998,-154.411,-149.81100000000004,-146.21100000000001,-144.71100000000001,-753.95500000000004,-150.791]
[null,null,null,"NGET","FinalProposals","BPI","NGET_FinalProposals_BPI",17,"Business plan incentive","£m 18/19 prices","BPIt",-13,-13,-13,-13,-13,-65,-13]
[null,null,null,"NGET","FinalProposals","ODI","NGET_FinalProposals_ODI",18,"Output delivery incentives","£m 18/19 prices","ODIt",0,0,0,0,0,0,0]
[null,null,null,"NGET","FinalProposals","ORA","NGET_FinalProposals_ORA",19,"Other revenue allowance","£m 18/19 prices","ORAt",14.56331252273038,11.36,11.86,11.86,11.86,61.503312522730376,12.300662504546075]
[null,null,null,"NGET","FinalProposals","TAX","NGET_FinalProposals_TAX",20,"Tax allowance","£m 18/19 prices","TAXt",119.44507925364171,106.78332296523796,96.670608224725001,89.276495119667942,77.798471900245701,489.97397746351834,97.994795492703673]
[null,null,null,"NGET","FinalProposals","TAXA","NGET_FinalProposals_TAXA",21,"Tax allowance adjustment","£m 18/19 prices","TAXAt",0,0,0,0,0,0,0]
[null,null,null,"NGET","FinalProposals","R","NGET_FinalProposals_R",22,"Calculated revenue","£m 18/19 prices","Rt",1718.1511842357854,1667.5503692711786,1596.0166280192811,1527.2474934996915,1468.5993748868714,7977.5650499128078,1595.5130099825615]
[null,null,null,null,null,null,null,null,"Recalculated allowances (calculated revenue)",null,"Rt"]
[null,null,null,"NGET","CalculatedRevenue","FM","NGET_CalculatedRevenue_FM",23,"Fast money","£m 18/19 prices","FMt",334.45725335471479,339.71781191220975,318.84921003845147,293.1080962690491,272.62676811801913,1558.7591396924443,311.75182793848887]
[null,null,null,"NGET","CalculatedRevenue","PT","NGET_CalculatedRevenue_PT",24,"Pass-through expenditure","£m 18/19 prices","PTt",148.00506829213856,145.2262017030944,126.47439304585417,114.1110138243213,114.10794690547505,647.9246237708835,129.58492475417671]
[null,null,null,"NGET","CalculatedRevenue","DPN","NGET_CalculatedRevenue_DPN",25,"Depreciation","£m 18/19 prices","DPNt",870.49843103772128,871.76061102662993,875.33637537455934,877.97459700002219,872.7948769242181,4368.3648913631514,873.6729782726303]
[null,null,null,"NGET","CalculatedRevenue","RTN","NGET_CalculatedRevenue_RTN",26,"Return","£m 18/19 prices","RTNt",426.38109100670499,427.69948992155747,432.02124061586932,438.86264836979007,445.10667845674789,2170.07114837067,434.01422967413401]
[null,null,null,"NGET","CalculatedRevenue","EIC","NGET_CalculatedRevenue_EIC",27,"Equity issuance costs","£m 18/19 prices","EICt",33.771601898613262,0,0,0,0,33.771601898613262,6.7543203797226523]
[null,null,null,"NGET","CalculatedRevenue","RTNA","NGET_CalculatedRevenue_RTNA",28,"Return adjustment","£m 18/19 prices","RTNAt",0,0,0,0,0,0,0]
[null,null,null,"NGET","CalculatedRevenue","DRS","NGET_CalculatedRevenue_DRS",29,"Directly remunerated services adjustment","£m 18/19 prices","DRSt",-145.0793182736827,-154.411,-149.81100000000004,-146.21100000000001,-144.71100000000001,-740.22331827368271,-148.04466365473655]
[null,null,null,"NGET","CalculatedRevenue","BPI","NGET_CalculatedRevenue_BPI",30,"Business plan incentive","£m 18/19 prices","BPIt",-13,-13,-13,-13,-13,-65,-13]
[null,null,null,"NGET","CalculatedRevenue","ODI","NGET_CalculatedRevenue_ODI",31,"Output delivery incentives","£m 18/19 prices","ODIt",0,0,0,0,1.6500263667574984E-5,1.6500263667574984E-5,3.3000527335149968E-6]
[null,null,null,"NGET","CalculatedRevenue","ORA","NGET_CalculatedRevenue_ORA",32,"Other revenue allowance","£m 18/19 prices","ORAt",14.380807234566547,11.36,11.86,11.86,14.36,63.820807234566544,12.76416144691331]
[null,null,null,"NGET","CalculatedRevenue","TAX","NGET_CalculatedRevenue_TAX",33,"Tax allowance","£m 18/19 prices","TAXt",93.742593445161347,45.455500864070409,135.83915674408058,129.02852489986924,111.53736200701768,515.60313796019921,103.12062759203984]
[null,null,null,"NGET","CalculatedRevenue","TAXA","NGET_CalculatedRevenue_TAXA",34,"Tax allowance adjustment","£m 18/19 prices","TAXAt",0,0,0,0,0,0,0]
[null,null,null,"NGET","CalculatedRevenue","R","NGET_CalculatedRevenue_R",35,"Calculated revenue","£m 18/19 prices","Rt",1763.1575279959382,1673.8086154275618,1737.5693758188149,1705.7338803630519,1672.8226489117415,8553.0920485171082,1710.6184097034215]
[null,null,null,null,null,null,null,null,"Price Control Revenue"]
[null,null,null,"NGET","TotalRevenue","Rnominal","NGET_TotalRevenue_Rnominal",36,"Calculated revenue","£m nominal","Rt ∙ (Pt / P2018/19)",1808.3990191529267,1873.1623223280244,"","","",3681.5613414809513,1840.7806707404757]
[null,null,null,"NGET","TotalRevenue","ADJ","NGET_TotalRevenue_ADJ",37,"AIP adjustment term","£m nominal","ADJt",0,102.96048989806536,"","","",102.96048989806536,51.480244949032681]
[null,null,null,"NGET","TotalRevenue","ADJR","NGET_TotalRevenue_ADJR",38,"Adjusted revenue","£m nominal","Rt ∙ (Pt / P2018/19) + ADJt",1808.3990191529267,1976.1228122260898,1991.1973853230857,1995.2348564198855,1995.8973469106688,9766.8514200326572,1953.3702840065314]
[null,null,null,"NGET","TotalRevenue","LAR","NGET_TotalRevenue_LAR",39,"Legacy allowed revenue","£m nominal","LARt",-43.747463466164703,-174.53057804911131,0,0,0,-218.27804151527602,-43.655608303055203]
[null,null,null,"NGET","TotalRevenue","K","NGET_TotalRevenue_K",40,"Correction term","£m nominal","Kt",-15.416465335266759,-6.1432735347836802,0,0,0,-21.559738870050438,-4.311947774010088]
[null,null,null,"NGET","TotalRevenue","AR","NGET_TotalRevenue_AR",41,"Allowed revenue","£m nominal","ARt",1749.2350903514953,1795.4489606421948,1991.1973853230857,1995.2348564198855,1995.8973469106688,9527.0136396473299,1905.402727929466]
[null,null,null,"NGET","TotalRevenue","DRSrevenue","NGET_TotalRevenue_DRSrevenue",42,"Directly remunerated services revenue","£m nominal","-",160.1142961999816,176.25999542426283,175.29118459334612,174.67813135677036,176.38420467214297,862.72781224650385,172.54556244930077]
[null,null,null,"NGET","TotalRevenue","TR","NGET_TotalRevenue_TR",43,"Total revenue","£m nominal","-",1909.349386551477,1971.7089560664576,2166.488569916432,2169.9129877766559,2172.281551582812,10389.741451893833,2077.9482903787666]
[null,null,null,null,null,null,null,null,"Inflation rate",null,"(PIt / PIt-1) - 1"]
[null,null,null,"NGET","Inflation",2022,"NGET_Inflation_2022",44,"2022-03-31","annual %",null,1.3646061451968894E-2,1.5977818886124817E-2,1.7808816853933429E-2,1.9331180897115718E-2,1.9965453580682135E-2,null,1.7345866333964999E-2]
[null,null,null,"NGET","Inflation",2023,"NGET_Inflation_2023",45,"2023-03-31","annual %",null,4.0504430498107924E-2,3.5628913618373614E-2,2.4416717530456822E-2,2.0525543471916041E-2,2.001263978442136E-2,null,2.8217648980655152E-2]
[null,null,null,"NGET","Inflation",2024,"NGET_Inflation_2024",46,"2024-03-31","annual %",null,"","","","","",null,""]
[null,null,null,"NGET","Inflation",2025,"NGET_Inflation_2025",47,"2025-03-31","annual %",null,"","","","","",null,""]
[null,null,null,"NGET","Inflation",2026,"NGET_Inflation_2026",48,"2026-03-31","annual %",null,"","","","","",null,""]
[null,null,null,"NGET","Inflation",2027,"NGET_Inflation_2027",49,"2027-03-31","annual %",null,"","","","","",null,""]
[null,null,null,"NGET","Inflation",2028,"NGET_Inflation_2028",50,"2028-03-31","annual %",null,"","","","","",null,""]
[null,null,null,null,null,null,null,null,"Nominal Time Value of Money",null,"TVMt"]
[null,null,null,"NGET","TVM",2022,"NGET_TVM_2022",51,"2022-03-31","annual nominal %",null,4.6835861623045094E-2,4.7855581877666253E-2,4.88900270007111E-2,4.906084980220915E-2,0,null,3.8528464060726318E-2]
[null,null,null,"NGET","TVM",2023,"NGET_TVM_2023",52,"2023-03-31","annual nominal %",null,6.7083814189985436E-2,5.4767359529577453E-2,5.0263303482219301E-2,4.9527938507862412E-2,0,null,4.4328483141928922E-2]
[null,null,null,"NGET","TVM",2024,"NGET_TVM_2024",53,"2024-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"NGET","TVM",2025,"NGET_TVM_2025",54,"2025-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"NGET","TVM",2026,"NGET_TVM_2026",55,"2026-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"NGET","TVM",2027,"NGET_TVM_2027",56,"2027-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"NGET","TVM",2028,"NGET_TVM_2028",57,"2028-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,null,null,null,null,null,"Sterling Overnight Index Average (SONIA)",null,"It"]
[null,null,null,"NGET","SONIA",2022,"NGET_SONIA_2022",58,"2022-03-31","annual nominal %",null,4.5973702505714439E-4,8.648026937470648E-4,1.4141542757024586E-3,2.0702335211076469E-3,2.600000849653616E-3,null,1.4817856730535862E-3]
[null,null,null,"NGET","SONIA",2023,"NGET_SONIA_2023",59,"2023-03-31","annual nominal %",null,1.9356540168711655E-3,1.1477022788122274E-2,1.2762770988666359E-2,1.136654040444305E-2,9.9597269163601947E-3,null,9.5003430228926093E-3]
[null,null,null,"NGET","SONIA",2024,"NGET_SONIA_2024",60,"2024-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"NGET","SONIA",2025,"NGET_SONIA_2025",61,"2025-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"NGET","SONIA",2026,"NGET_SONIA_2026",62,"2026-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"NGET","SONIA",2027,"NGET_SONIA_2027",63,"2027-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,"NGET","SONIA",2028,"NGET_SONIA_2028",64,"2028-03-31","annual nominal %",null,"","","","","",null,""]
[null,null,null,null,null,null,null,null,"Calculated revenue",null,"Rt"]
[null,null,null,"NGET","R",2022,"NGET_R_2022",65,"2022-03-31","£m 18/19 prices",null,1718.1511842357854,1667.5503692711786,1596.0166280192811,1527.2474934996915,1468.5993748868714,7977.5650499128078,1595.5130099825615]
[null,null,null,"NGET","R",2023,"NGET_R_2023",66,"2023-03-31","£m 18/19 prices",null,1763.1575279959382,1673.8086154275618,1737.5693758188149,1705.7338803630519,1672.8226489117415,8553.0920485171082,1710.6184097034215]
[null,null,null,"NGET","R",2024,"NGET_R_2024",67,"2024-03-31","£m 18/19 prices",null,"","","","","",0,0]
[null,null,null,"NGET","R",2025,"NGET_R_2025",68,"2025-03-31","£m 18/19 prices",null,"","","","","",0,0]
[null,null,null,"NGET","R",2026,"NGET_R_2026",69,"2026-03-31","£m 18/19 prices",null,"","","","","",0,0]
[null,null,null,"NGET","R",2027,"NGET_R_2027",70,"2027-03-31","£m 18/19 prices",null,"","","","","",0,0]
[null,null,null,"NGET","R",2028,"NGET_R_2028",71,"2028-03-31","£m 18/19 prices",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Calculated revenue (nominal)",null,"Rt ∙ (Pt / P2018/19)"]
[null,null,null,"NGET","Rnominal",2022,"NGET_Rnominal_2022",72,"2022-03-31","£m nominal",null,1808.3990191529267,1783.1836535894699,1737.0836549029607,1694.3692161734768,1661.8332067124943,8684.8687505313283,1736.9737501062657]
[null,null,null,"NGET","Rnominal",2023,"NGET_Rnominal_2023",73,"2023-03-31","£m nominal",null,1904.8867444177147,1872.7853776437555,1991.5949742724006,1995.2348564198855,1995.8973469106688,9760.3992996644247,1952.079859932885]
[null,null,null,"NGET","Rnominal",2024,"NGET_Rnominal_2024",74,"2024-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","Rnominal",2025,"NGET_Rnominal_2025",75,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","Rnominal",2026,"NGET_Rnominal_2026",76,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","Rnominal",2027,"NGET_Rnominal_2027",77,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","Rnominal",2028,"NGET_Rnominal_2028",78,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"AIP adjustment term",null,"ADJt"]
[null,null,null,"NGET","ADJ",2022,"NGET_ADJ_2022",79,"2022-03-31","£m nominal",null,0,0,0,0,0,0,0]
[null,null,null,"NGET","ADJ",2023,"NGET_ADJ_2023",80,"2023-03-31","£m nominal",null,0,102.96048989806536,-0.39758894931500965,0,0,102.56290094875035,20.512580189750071]
[null,null,null,"NGET","ADJ",2024,"NGET_ADJ_2024",81,"2024-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","ADJ",2025,"NGET_ADJ_2025",82,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","ADJ",2026,"NGET_ADJ_2026",83,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","ADJ",2027,"NGET_ADJ_2027",84,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","ADJ",2028,"NGET_ADJ_2028",85,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Adjusted revenue",null,"ADJRt"]
[null,null,null,"NGET","ADJR",2022,"NGET_ADJR_2022",86,"2022-03-31","£m nominal",null,1808.3990191529267,1783.1836535894699,1737.0836549029607,1694.3692161734768,1661.8332067124943,8684.8687505313283,1736.9737501062657]
[null,null,null,"NGET","ADJR",2023,"NGET_ADJR_2023",87,"2023-03-31","£m nominal",null,1808.3990191529267,1976.1228122260898,1991.1973853230857,1995.2348564198855,1995.8973469106688,9766.8514200326572,1953.3702840065314]
[null,null,null,"NGET","ADJR",2024,"NGET_ADJR_2024",88,"2024-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","ADJR",2025,"NGET_ADJR_2025",89,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","ADJR",2026,"NGET_ADJR_2026",90,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","ADJR",2027,"NGET_ADJR_2027",91,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","ADJR",2028,"NGET_ADJR_2028",92,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Legacy allowed revenue",null,"LARt"]
[null,null,null,"NGET","LAR",2022,"NGET_LAR_2022",93,"2022-03-31","£m nominal",null,-17.16181613817599,18.82373968254808,0,0,0,1.6619235443720903,0.33238470887441807]
[null,null,null,"NGET","LAR",2023,"NGET_LAR_2023",94,"2023-03-31","£m nominal",null,-43.747463466164703,-174.53057804911131,0,0,0,-218.27804151527602,-43.655608303055203]
[null,null,null,"NGET","LAR",2024,"NGET_LAR_2024",95,"2024-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","LAR",2025,"NGET_LAR_2025",96,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","LAR",2026,"NGET_LAR_2026",97,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","LAR",2027,"NGET_LAR_2027",98,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","LAR",2028,"NGET_LAR_2028",99,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Correction term",null,"Kt"]
[null,null,null,"NGET","K",2022,"NGET_K_2022",100,"2022-03-31","£m nominal",null,0,0,0,0,0,0,0]
[null,null,null,"NGET","K",2023,"NGET_K_2023",101,"2023-03-31","£m nominal",null,-15.416465335266759,-6.1432735347836802,0,0,0,-21.559738870050438,-4.311947774010088]
[null,null,null,"NGET","K",2024,"NGET_K_2024",102,"2024-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","K",2025,"NGET_K_2025",103,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","K",2026,"NGET_K_2026",104,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","K",2027,"NGET_K_2027",105,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","K",2028,"NGET_K_2028",106,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Allowed revenue",null,"ARt"]
[null,null,null,"NGET","AR",2022,"NGET_AR_2022",107,"2022-03-31","£m nominal",null,1791.2372030147508,1802.0073932720179,1737.0836549029607,1694.3692161734768,1661.8332067124943,8686.5306740757005,1737.30613481514]
[null,null,null,"NGET","AR",2023,"NGET_AR_2023",108,"2023-03-31","£m nominal",null,1749.2350903514953,1795.4489606421948,1991.1973853230857,1995.2348564198855,1995.8973469106688,9527.0136396473299,1905.402727929466]
[null,null,null,"NGET","AR",2024,"NGET_AR_2024",109,"2024-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","AR",2025,"NGET_AR_2025",110,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","AR",2026,"NGET_AR_2026",111,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","AR",2027,"NGET_AR_2027",112,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","AR",2028,"NGET_AR_2028",113,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Recovered revenue",null,"RRt"]
[null,null,null,"NGET","RR",2022,"NGET_RR_2022",114,"2022-03-31","£m nominal",null,0,0,0,0,0,0,0]
[null,null,null,"NGET","RR",2023,"NGET_RR_2023",115,"2023-03-31","£m nominal",null,1755.2969192504827,0,0,0,0,1755.2969192504827,351.05938385009654]
[null,null,null,"NGET","RR",2024,"NGET_RR_2024",116,"2024-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","RR",2025,"NGET_RR_2025",117,"2025-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","RR",2026,"NGET_RR_2026",118,"2026-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","RR",2027,"NGET_RR_2027",119,"2027-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,"NGET","RR",2028,"NGET_RR_2028",120,"2028-03-31","£m nominal",null,"","","","","",0,0]
[null,null,null,null,null,null,null,null,"Operational performance and Return adjustment"]
[null,null,null,"NGET","OPP","TotexOPM","NGET_OPP_TotexOPM",121,"Totex outperformance (operator share)","£m 18/19 prices",null,0,0,0,0,0,0,0]
[null,null,null,"NGET","OPP","ODI","NGET_OPP_ODI",122,"Output delivery incentives","£m 18/19 prices","ODIt",0,0,0,0,1.6500263667574984E-5,1.6500263667574984E-5,3.3000527335149968E-6]
[null,null,null,"NGET","OPP","NPVRAV","NGET_OPP_NPVRAV",123,"NPV-neutral RAV return base","£m 18/19 prices","RAVLt",14038.276327130134,14436.021075520885,14825.888406462735,15166.556593612569,15437.161452513195,73903.903855239521,14780.780771047905]
[]
[null,"End of sheet"]

{"sheet":"Annual Inflation","index":15,"n_rows":55,"n_cols":46,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
["Annual Inflation"]
[]
[null,null,null,null,"Parameter","Licence condition","Units","Term","Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,null,null,null,"Calendar year",null,"year",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(V4)","v":2002},2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[]
[null,null,null,null,"Last year of actual data",null,"year",null,{"$f":"YEAR( INDEX('Monthly Inflation'!$A:$A, COUNTIF('Monthly Inflation'!$C:$C, \"<>\")))","v":2021}]
[null,null,null,null,"Last month of actual data",null,"month",null,{"$f":"MONTH( INDEX('Monthly Inflation'!$A:$A, COUNTIF('Monthly Inflation'!$C:$C, \"<>\")))","v":6}]
[]
[null,null,null,null,"First month of financial year",null,"month",null,4]
[null,null,null,null,"First day of financial year",null,"day",null,1]
[]
[null,null,null,null,"RIIO-2 real price base",null,"year ending",null,"2019-03-31"]
[null,null,null,null,"Start of RIIO-2",null,"year ending",null,"2022-03-31"]
[]
[null,"Derivation of annual inflation rates and price indices"]
[]
[null,null,"Financial year average price indices and inflation rates"]
[]
[null,null,null,null,"Outturn/Forecast (financial year average inflation)",null,"text",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DATE($I8, $I9, $I12) >= DATE(V$6, $I11 - 1, $I12),\"OUTTURN\",\"FORECAST\")","v":"OUTTURN"},"OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","FORECAST","FORECAST","FORECAST","FORECAST","FORECAST"]
[]
[null,null,null,null,"Retail Prices Index (financial year average)",null,"index value","RPIt",null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(V$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(V$6, $I11 - 1, $I12))","v":173.875},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(W$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(W$6, $I11 - 1, $I12))","v":177.51666666666665},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(X$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(X$6, $I11 - 1, $I12))","v":182.47499999999999},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(Y$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(Y$6, $I11 - 1, $I12))","v":188.15},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(Z$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(Z$6, $I11 - 1, $I12))","v":193.10833333333332},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AA$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AA$6, $I11 - 1, $I12))","v":200.31666666666669},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AB$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AB$6, $I11 - 1, $I12))","v":208.5916666666667},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AC$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AC$6, $I11 - 1, $I12))","v":214.78333333333339},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AD$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AD$6, $I11 - 1, $I12))","v":215.76666666666662},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AE$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AE$6, $I11 - 1, $I12))","v":226.47499999999999},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AF$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AF$6, $I11 - 1, $I12))","v":237.3416666666667},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AG$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AG$6, $I11 - 1, $I12))","v":244.67499999999998},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AH$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AH$6, $I11 - 1, $I12))","v":251.73333333333335},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AI$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AI$6, $I11 - 1, $I12))","v":256.66666666666669},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AJ$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AJ$6, $I11 - 1, $I12))","v":259.43333333333334},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AK$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AK$6, $I11 - 1, $I12))","v":264.99166666666673},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AL$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AL$6, $I11 - 1, $I12))","v":274.90833333333336},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AM$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AM$6, $I11 - 1, $I12))","v":283.30833333333334},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AN$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AN$6, $I11 - 1, $I12))","v":290.64166666666665},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AO$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AO$6, $I11 - 1, $I12))","v":294.16666666666669},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AP$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AP$6, $I11 - 1, $I12))","v":308.24752975690751},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AQ$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AQ$6, $I11 - 1, $I12))","v":322.17424840004259},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AR$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AR$6, $I11 - 1, $I12))","v":332.71176722642105},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AS$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AS$6, $I11 - 1, $I12))","v":342.0979774371304},{"$f":"AVERAGEIFS('Monthly Inflation'!$H:$H,'Monthly Inflation'!$A:$A,\">=\"&DATE(AT$6 - 1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AT$6, $I11 - 1, $I12))","v":351.71431819859919}]
[null,null,null,null,"RPI inflation (financial year average)",null,"annual %",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W23/V23-1","v":2.0944164869398429E-2},2.7931649610365206E-2,3.1100150705576146E-2,2.635308707591455E-2,3.7327924739999352E-2,4.1309593144188472E-2,2.9683192840877393E-2,4.57825715837612E-3,4.9629229105515371E-2,4.7981749273282803E-2,3.0897791510129391E-2,{"$f":"AH23/AG23-1","v":2.8847791287762714E-2},{"$f":"AI23/AH23-1","v":1.9597457627118731E-2},1.0779220779220777E-2,2.1424900424001248E-2,3.7422560457875953E-2,3.0555639758707454E-2,2.5884636879724532E-2,1.2128336726209277E-2,4.7866956680705286E-2,4.5180309000750318E-2,3.2707514268160987E-2,2.8211236076666202E-2,2.8109902413077092E-2]
[]
[null,null,null,null,"Consumer Prices Index incl. housing costs (financial year average)",null,"index value","CPIHt",null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(V$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(V$6,$I11-1,$I12))","v":74.86666666666666},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(W$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(W$6,$I11-1,$I12))","v":75.958333333333329},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(X$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(X$6,$I11-1,$I12))","v":76.974999999999994},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(Y$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(Y$6,$I11-1,$I12))","v":78.124999999999986},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(Z$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(Z$6,$I11-1,$I12))","v":79.825000000000003},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AA$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AA$6,$I11-1,$I12))","v":81.916666666666671},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AB$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AB$6,$I11-1,$I12))","v":83.825000000000003},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AC$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AC$6,$I11-1,$I12))","v":86.858333333333334},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AD$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AD$6,$I11-1,$I12))","v":88.433333333333337},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AE$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AE$6,$I11-1,$I12))","v":90.908333333333317},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AF$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AF$6,$I11-1,$I12))","v":94.308333333333351},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AG$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AG$6,$I11-1,$I12))","v":96.583333333333314},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AH$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AH$6,$I11-1,$I12))","v":98.600000000000009},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AI$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AI$6,$I11-1,$I12))","v":99.72499999999998},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AJ$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AJ$6,$I11-1,$I12))","v":100.16666666666667},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AK$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AK$6,$I11-1,$I12))","v":101.54166666666667},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AL$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AL$6,$I11-1,$I12))","v":104.21666666666665},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AM$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AM$6,$I11-1,$I12))","v":106.43333333333334},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AN$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AN$6,$I11-1,$I12))","v":108.24166666666663},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AO$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AO$6,$I11-1,$I12))","v":109.10833333333335},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AP$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AP$6,$I11-1,$I12))","v":112.65787622554632},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AQ$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AQ$6,$I11-1,$I12))","v":116.67175396601571},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AR$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AR$6,$I11-1,$I12))","v":119.52049522638687},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AS$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AS$6,$I11-1,$I12))","v":121.973718346941},{"$f":"AVERAGEIFS('Monthly Inflation'!$G:$G,'Monthly Inflation'!$A:$A,\">=\"&DATE(AT$6-1,$I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AT$6,$I11-1,$I12))","v":124.41473443538483}]
[null,null,null,null,"CPIH inflation (financial year average)",null,"annual %",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W26/V26-1","v":1.4581478183437246E-2},1.3384530992868848E-2,1.4939915556998917E-2,2.1760000000000224E-2,2.6203152729930013E-2,2.3296032553407953E-2,3.6186499652052895E-2,1.8132975151108122E-2,2.7987184319637981E-2,3.7400311669264275E-2,2.4123000795263305E-2,{"$f":"AH26/AG26-1","v":2.088006902502193E-2},{"$f":"AI26/AH26-1","v":1.1409736308316099E-2},4.4288459931480784E-3,1.3727121464226277E-2,2.6343865408288814E-2,2.1269790500559882E-2,1.6990291262135582E-2,8.0067749634311625E-3,3.2532280383835266E-2,3.5628913618373392E-2,2.4416717530456822E-2,2.0525543471916041E-2,2.0012639784421582E-2]
[]
[null,null,null,null,"Combined RPI-CPIH price index (financial year average)",null,"index value","PIt",null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(V$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(V$6, $I11 - 1, $I12))","v":173.875},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(W$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(W$6, $I11 - 1, $I12))","v":177.51666666666665},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(X$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(X$6, $I11 - 1, $I12))","v":182.47499999999999},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(Y$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(Y$6, $I11 - 1, $I12))","v":188.15},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(Z$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(Z$6, $I11 - 1, $I12))","v":193.10833333333332},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AA$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AA$6, $I11 - 1, $I12))","v":200.31666666666669},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AB$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AB$6, $I11 - 1, $I12))","v":208.5916666666667},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AC$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AC$6, $I11 - 1, $I12))","v":214.78333333333339},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AD$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AD$6, $I11 - 1, $I12))","v":215.76666666666662},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AE$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AE$6, $I11 - 1, $I12))","v":226.47499999999999},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AF$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AF$6, $I11 - 1, $I12))","v":237.3416666666667},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AG$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AG$6, $I11 - 1, $I12))","v":244.67499999999998},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AH$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AH$6, $I11 - 1, $I12))","v":251.73333333333335},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AI$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AI$6, $I11 - 1, $I12))","v":256.66666666666669},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AJ$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AJ$6, $I11 - 1, $I12))","v":259.43333333333334},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AK$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AK$6, $I11 - 1, $I12))","v":264.99166666666673},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AL$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AL$6, $I11 - 1, $I12))","v":274.90833333333336},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AM$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AM$6, $I11 - 1, $I12))","v":283.30833333333334},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AN$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AN$6, $I11 - 1, $I12))","v":290.64166666666665},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AO$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AO$6, $I11 - 1, $I12))","v":294.16666666666669},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AP$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AP$6, $I11 - 1, $I12))","v":306.08171997152675},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AQ$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AQ$6, $I11 - 1, $I12))","v":316.98707913255549},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AR$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AR$6, $I11 - 1, $I12))","v":324.72686310453963},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AS$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AS$6, $I11 - 1, $I12))","v":331.39205844969081},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AT$6-1, $I11, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AT$6, $I11 - 1, $I12))","v":338.02408834286234}]
[null,null,null,null,"Combined RPI-CPIH inflation (financial year average)",null,"annual %",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W29/V29-1","v":2.0944164869398429E-2},2.7931649610365206E-2,3.1100150705576146E-2,2.635308707591455E-2,3.7327924739999352E-2,4.1309593144188472E-2,2.9683192840877393E-2,4.57825715837612E-3,4.9629229105515371E-2,4.7981749273282803E-2,3.0897791510129391E-2,{"$f":"AH29/AG29-1","v":2.8847791287762714E-2},{"$f":"AI29/AH29-1","v":1.9597457627118731E-2},1.0779220779220777E-2,2.1424900424001248E-2,3.7422560457875953E-2,3.0555639758707454E-2,2.5884636879724532E-2,1.2128336726209277E-2,4.0504430498107924E-2,{"$f":"AQ29/AP29-1","v":3.5628913618373614E-2},{"$f":"AR29/AQ29-1","v":2.4416717530456822E-2},2.0525543471916041E-2,2.001263978442136E-2]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor",null,"scalar",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V29/INDEX($V$29:$AT$29,MATCH($I$14,$V$4:$AT$4,0))","v":0.61373062329029027},0.62658469864988076,0.64408624290378558,0.66411742212548164,0.68161896637938635,0.70706238785775222,0.73627084742771431,0.7581257169750274,0.76159661146571744,0.79939406418213366,0.83775038974027127,0.8636350266199958,0.8885489896167309,0.90596229079036394,0.91572785834044179,0.93534723652086971,0.97035032502867913,1,1.0258846368797245,1.0383269111980469,1.0803837514069832,1.118876650760557,1.1461959458936011,1.1697222406083743,1.1931314704574956]
[]
[null,null,null,null,"Long term CPIH inflation forecast",null,"annual %","LTCPIHt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,0.02,0.02,0.02,0.02]
[]
[null,null,"Financial year end price index"]
[]
[null,null,null,null,"Outturn/Forecast (financial year start inflation)",null,"text",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DATE($I8, $I9, $I12) >= DATE(V$6 - 1, $I11, $I12),\"OUTTURN\",\"FORECAST\")","v":"OUTTURN"},{"$f":"IF(DATE($I8, $I9, $I12) >= DATE(W$6 - 1, $I11, $I12),\"OUTTURN\",\"FORECAST\")","v":"OUTTURN"},"OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","FORECAST","FORECAST","FORECAST","FORECAST"]
[null,null,null,null,"Combined RPI-CPIH price index (financial year start)",null,"index value",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(V$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(V$6 - 1, $I11, $I12))","v":172.64999999999998},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(W$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(W$6 - 1, $I11, $I12))","v":175.1},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(X$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(X$6 - 1, $I11, $I12))","v":180.55},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(Y$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(Y$6 - 1, $I11, $I12))","v":185.14999999999998},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(Z$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(Z$6 - 1, $I11, $I12))","v":191.05},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AA$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AA$6 - 1, $I11, $I12))","v":195.75},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AB$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AB$6 - 1, $I11, $I12))","v":204.9},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AC$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AC$6 - 1, $I11, $I12))","v":213.05},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AD$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AD$6 - 1, $I11, $I12))","v":211.4},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AE$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AE$6 - 1, $I11, $I12))","v":221.75},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AF$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AF$6 - 1, $I11, $I12))","v":233.45},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AG$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AG$6 - 1, $I11, $I12))","v":241.65},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AH$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AH$6 - 1, $I11, $I12))","v":249.1},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AI$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AI$6 - 1, $I11, $I12))","v":255.25},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AJ$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AJ$6 - 1, $I11, $I12))","v":257.55},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AK$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AK$6 - 1, $I11, $I12))","v":261.25},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AL$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AL$6 - 1, $I11, $I12))","v":269.95000000000005},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AM$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AM$6 - 1, $I11, $I12))","v":279},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AN$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AN$6 - 1, $I11, $I12))","v":286.64999999999998},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AO$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AO$6 - 1, $I11, $I12))","v":292.60000000000002},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AP$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AP$6 - 1, $I11, $I12))","v":298.42363263445759},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AQ$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AQ$6 - 1, $I11, $I12))","v":312.17439748782652},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AR$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AR$6 - 1, $I11, $I12))","v":321.12328503356645},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AS$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AS$6 - 1, $I11, $I12))","v":328.0848843456032},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AT$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AT$6 - 1, $I11, $I12))","v":334.68840383435139}]
[]
[null,null,null,null,"Outturn/Forecast (financial year end inflation)",null,"text",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DATE($I8, $I9, $I12) >= DATE(V$6, $I11, $I12),\"OUTTURN\",\"FORECAST\")","v":"OUTTURN"},{"$f":"IF(DATE($I8, $I9, $I12) >= DATE(W$6, $I11, $I12),\"OUTTURN\",\"FORECAST\")","v":"OUTTURN"},"OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","FORECAST","FORECAST","FORECAST","FORECAST","FORECAST"]
[null,null,null,null,"Combined RPI-CPIH price index (financial year end)",null,"index value",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(V$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(V$6, $I11, $I12))","v":175.1},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(W$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(W$6, $I11, $I12))","v":180.55},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(X$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(X$6, $I11, $I12))","v":185.14999999999998},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(Y$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(Y$6, $I11, $I12))","v":191.05},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(Z$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(Z$6, $I11, $I12))","v":195.75},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AA$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AA$6, $I11, $I12))","v":204.9},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AB$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AB$6, $I11, $I12))","v":213.05},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AC$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AC$6, $I11, $I12))","v":211.4},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AD$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AD$6, $I11, $I12))","v":221.75},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AE$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AE$6, $I11, $I12))","v":233.45},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AF$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AF$6, $I11, $I12))","v":241.65},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AG$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AG$6, $I11, $I12))","v":249.1},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AH$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AH$6, $I11, $I12))","v":255.25},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AI$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AI$6, $I11, $I12))","v":257.55},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AJ$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AJ$6, $I11, $I12))","v":261.25},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AK$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AK$6, $I11, $I12))","v":269.95000000000005},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AL$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AL$6, $I11, $I12))","v":279},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AM$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AM$6, $I11, $I12))","v":286.64999999999998},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AN$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AN$6, $I11, $I12))","v":292.60000000000002},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AO$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AO$6, $I11, $I12))","v":298.42363263445759},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AP$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AP$6, $I11, $I12))","v":312.17439748782652},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AQ$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AQ$6, $I11, $I12))","v":321.12328503356645},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AR$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AR$6, $I11, $I12))","v":328.0848843456032},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AS$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AS$6, $I11, $I12))","v":334.68840383435139},{"$f":"AVERAGEIFS('Monthly Inflation'!$I:$I,'Monthly Inflation'!$A:$A,\">=\"&DATE(AT$6,$I11 - 1, $I12),'Monthly Inflation'!$A:$A,\"<=\"&DATE(AT$6, $I11, $I12))","v":341.10049431179806}]
[]
[null,null,null,null,"Combined real to nominal prices conversion factor (financial year start)",null,"scalar",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V39/INDEX($V$29:$AT$29,MATCH($I$14,$V$4:$AT$4,0))","v":0.60940671235697264},{"$f":"W39/INDEX($V$29:$AT$29,MATCH($I$14,$V$4:$AT$4,0))","v":0.6180545342236079},0.63729152572285797,0.65352825249286695,0.67435361943700922,0.69094331852810542,0.72324028590758005,0.75200753007618326,0.7461834867782452,0.78271612201076568,0.82401388357796268,0.85295761390710945,0.87925405182810246,0.9009618495749625,0.9090802129599671,0.92214018884019178,{"$f":"AL39/INDEX($V$29:$AT$29,MATCH($I$14,$V$4:$AT$4,0))","v":0.95284878077477442},0.98479277583316172,1.0117951583963289,1.0327970115010148,1.0533528227824487,1.1018892166526217,1.1334763127342993,1.1580488314107829,1.18135742742366]
[null,null,null,null,"Combined real to nominal prices conversion factor (financial year end)",null,"scalar",null,null,">",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V42/INDEX($V$29:$AT$29,MATCH($I$14,$V$4:$AT$4,0))","v":0.6180545342236079},0.63729152572285797,0.65352825249286695,0.67435361943700922,0.69094331852810542,0.72324028590758005,0.75200753007618326,0.7461834867782452,0.78271612201076568,0.82401388357796268,0.85295761390710945,0.87925405182810246,0.9009618495749625,0.9090802129599671,0.92214018884019178,0.95284878077477442,0.98479277583316172,1.0117951583963289,1.0327970115010148,1.0533528227824487,1.1018892166526217,1.1334763127342993,1.1580488314107829,1.18135742742366,1.2039903320121119]
[]
[null,null,"Inflation forecasts for monthly rates forecasting"]
[]
[null,null,null,null,"RPI inflation forecast (calendar year)",null,"scalar","CYRPIFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5628884588821732,1.5033471260387898,3.5810937849055202,4.9664764376409654,3.4342743474441884,2.8171307074363439,2.789574913786419,2.8558678072435839]
[null,null,null,null,"RPI (financial year) forecast",null,"annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.75*(AM49/100)+0.25*(AN49/100)","v":2.2980031256713274E-2},2.0227837907554724E-2,3.9274394480893815E-2,4.5834259150917711E-2,3.2799884374422272E-2,2.8102417590238626E-2,2.8061481371507102E-2]
[]
[null,null,null,null,"CPI inflation forecast (calendar year)",null,"scalar","CYCPIFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7910205867057716,0.85065402820156955,2.3485583575714619,3.9851657123920692,2.5743836843038048,2.0612115898362537,2.000000000000024,1.9999999999999796]
[null,null,null,null,"CPI (financial year) forecast",null,"annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.75*(AM52/100)+0.25*(AN52/100)","v":1.5559289470797211E-2},1.2251301105440426E-2,2.7577101962766137E-2,3.6324702053700031E-2,2.4460906606869171E-2,2.0459086923771963E-2,2.0000000000000129E-2]
[]
[null,"End of sheet"]

{"sheet":"Monthly Inflation","index":16,"n_rows":325,"n_cols":9,"rows_kept":325,"cut":false,"hidden":false,"merged":[]}
["Year-Month","FYE","CPIH Outturn","RPI Outturn","CPI % forecast","RPI % forecast","CPIH","RPI","Price Index"]
["1999-04-01",{"$f":"IF(MONTH(A2)>=4,YEAR(A2)+1,YEAR(A2))","v":2000},72.599999999999994,165.2,{"$f":"IF($A2<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A2,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A2<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A2,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF(ISBLANK(C2),G1*((1+E2)^(1/12)),C2)","v":72.599999999999994},{"$f":"IF(ISBLANK(D2),H1*((1+F2)^(1/12)),D2)","v":165.2},{"$f":"IF($A2<DATE(2021,4,1),H2,IF(A2=DATE(2021,4,1),I1*((0.5*G2/G1)+(0.5*H2/H1)),I1*(G2/G1)))","v":165.2}]
["1999-05-01",{"$f":"IF(MONTH(A3)>=4,YEAR(A3)+1,YEAR(A3))","v":2000},72.8,165.6,{"$f":"IF($A3<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A3,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A3<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A3,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF(ISBLANK(C3),G2*((1+E3)^(1/12)),C3)","v":72.8},{"$f":"IF(ISBLANK(D3),H2*((1+F3)^(1/12)),D3)","v":165.6},165.6]
["1999-06-01",2000,72.7,165.6,{"$f":"IF($A4<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A4,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A4<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A4,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},72.7,165.6,165.6]
["1999-07-01",2000,72.400000000000006,165.1,{"$f":"IF($A5<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A5,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A5<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A5,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},72.400000000000006,165.1,165.1]
["1999-08-01",2000,72.599999999999994,165.5,{"$f":"IF($A6<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A6,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A6<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A6,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},72.599999999999994,165.5,165.5]
["1999-09-01",2000,72.8,166.2,{"$f":"IF($A7<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A7,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A7<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A7,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},72.8,166.2,166.2]
["1999-10-01",2000,72.8,166.5,{"$f":"IF($A8<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A8,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A8<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A8,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},72.8,166.5,166.5]
["1999-11-01",2000,72.900000000000006,166.7,{"$f":"IF($A9<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A9,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A9<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A9,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},72.900000000000006,166.7,166.7]
["1999-12-01",2000,73.099999999999994,167.3,{"$f":"IF($A10<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A10,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A10<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A10,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},73.099999999999994,167.3,167.3]
["2000-01-01",2000,72.599999999999994,166.6,{"$f":"IF($A11<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A11,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A11<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A11,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},72.599999999999994,166.6,166.6]
["2000-02-01",2000,72.8,167.5,{"$f":"IF($A12<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A12,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A12<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A12,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},72.8,167.5,167.5]
["2000-03-01",2000,73,168.4,{"$f":"IF($A13<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A13,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A13<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A13,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},73,168.4,168.4]
["2000-04-01",2001,73.3,170.1,{"$f":"IF($A14<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A14,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A14<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A14,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},73.3,170.1,170.1]
["2000-05-01",2001,73.5,170.7,{"$f":"IF($A15<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A15,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A15<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A15,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},73.5,170.7,170.7]
["2000-06-01",2001,73.599999999999994,171.1,{"$f":"IF($A16<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A16,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A16<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A16,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},73.599999999999994,171.1,171.1]
["2000-07-01",2001,73.3,170.5,{"$f":"IF($A17<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A17,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A17<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A17,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},73.3,170.5,170.5]
["2000-08-01",2001,73.3,170.5,{"$f":"IF($A18<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A18,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A18<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A18,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},73.3,170.5,170.5]
["2000-09-01",2001,73.8,171.7,{"$f":"IF($A19<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A19,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A19<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A19,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},73.8,171.7,171.7]
["2000-10-01",2001,73.8,171.6,{"$f":"IF($A20<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A20,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A20<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A20,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},73.8,171.6,171.6]
["2000-11-01",2001,74,172.1,{"$f":"IF($A21<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A21,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A21<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A21,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},74,172.1,172.1]
["2000-12-01",2001,74,172.2,{"$f":"IF($A22<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A22,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A22<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A22,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},74,172.2,172.2]
["2001-01-01",2001,73.5,171.1,{"$f":"IF($A23<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A23,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A23<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A23,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},73.5,171.1,171.1]
["2001-02-01",2001,73.7,172,{"$f":"IF($A24<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A24,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A24<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A24,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},73.7,172,172]
["2001-03-01",2001,73.900000000000006,172.2,{"$f":"IF($A25<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A25,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A25<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A25,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},73.900000000000006,172.2,172.2]
["2001-04-01",2002,74.400000000000006,173.1,{"$f":"IF($A26<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A26,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A26<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A26,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},74.400000000000006,173.1,173.1]
["2001-05-01",2002,74.900000000000006,174.2,{"$f":"IF($A27<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A27,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A27<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A27,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},74.900000000000006,174.2,174.2]
["2001-06-01",2002,75,174.4,{"$f":"IF($A28<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A28,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A28<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A28,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},75,174.4,174.4]
["2001-07-01",2002,74.5,173.3,{"$f":"IF($A29<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A29,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A29<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A29,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},74.5,173.3,173.3]
["2001-08-01",2002,74.8,174,{"$f":"IF($A30<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A30,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A30<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A30,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},74.8,174,174]
["2001-09-01",2002,75,174.6,{"$f":"IF($A31<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A31,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A31<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A31,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},75,174.6,174.6]
["2001-10-01",2002,74.900000000000006,174.3,{"$f":"IF($A32<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A32,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A32<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A32,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},74.900000000000006,174.3,174.3]
["2001-11-01",2002,74.900000000000006,173.6,{"$f":"IF($A33<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A33,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A33<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A33,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},74.900000000000006,173.6,173.6]
["2001-12-01",2002,75,173.4,{"$f":"IF($A34<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A34,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A34<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A34,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},75,173.4,173.4]
["2002-01-01",2002,74.8,173.3,{"$f":"IF($A35<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A35,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A35<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A35,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},74.8,173.3,173.3]
["2002-02-01",2002,75,173.8,{"$f":"IF($A36<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A36,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A36<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A36,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},75,173.8,173.8]
["2002-03-01",2002,75.2,174.5,{"$f":"IF($A37<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A37,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A37<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A37,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},75.2,174.5,174.5]
["2002-04-01",2003,75.599999999999994,175.7,{"$f":"IF($A38<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A38,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A38<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A38,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},75.599999999999994,175.7,175.7]
["2002-05-01",2003,75.8,176.2,{"$f":"IF($A39<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A39,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A39<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A39,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},75.8,176.2,176.2]
["2002-06-01",2003,75.8,176.2,{"$f":"IF($A40<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A40,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A40<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A40,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},75.8,176.2,176.2]
["2002-07-01",2003,75.599999999999994,175.9,{"$f":"IF($A41<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A41,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A41<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A41,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},75.599999999999994,175.9,175.9]
["2002-08-01",2003,75.8,176.4,{"$f":"IF($A42<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A42,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A42<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A42,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},75.8,176.4,176.4]
["2002-09-01",2003,76,177.6,{"$f":"IF($A43<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A43,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A43<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A43,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},76,177.6,177.6]
["2002-10-01",2003,76.099999999999994,177.9,{"$f":"IF($A44<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A44,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A44<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A44,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},76.099999999999994,177.9,177.9]
["2002-11-01",2003,76.099999999999994,178.2,{"$f":"IF($A45<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A45,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A45<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A45,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},76.099999999999994,178.2,178.2]
["2002-12-01",2003,76.3,178.5,{"$f":"IF($A46<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A46,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A46<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A46,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},76.3,178.5,178.5]
["2003-01-01",2003,75.900000000000006,178.4,{"$f":"IF($A47<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A47,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A47<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A47,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},75.900000000000006,178.4,178.4]
["2003-02-01",2003,76.099999999999994,179.3,{"$f":"IF($A48<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A48,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A48<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A48,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},76.099999999999994,179.3,179.3]
["2003-03-01",2003,76.400000000000006,179.9,{"$f":"IF($A49<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A49,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A49<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A49,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},76.400000000000006,179.9,179.9]
["2003-04-01",2004,76.8,181.2,{"$f":"IF($A50<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A50,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A50<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A50,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},76.8,181.2,181.2]
["2003-05-01",2004,76.8,181.5,{"$f":"IF($A51<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A51,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A51<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A51,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},76.8,181.5,181.5]
["2003-06-01",2004,76.7,181.3,{"$f":"IF($A52<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A52,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A52<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A52,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},76.7,181.3,181.3]
["2003-07-01",2004,76.599999999999994,181.3,{"$f":"IF($A53<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A53,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A53<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A53,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},76.599999999999994,181.3,181.3]
["2003-08-01",2004,76.8,181.6,{"$f":"IF($A54<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A54,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A54<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A54,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},76.8,181.6,181.6]
["2003-09-01",2004,77,182.5,{"$f":"IF($A55<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A55,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A55<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A55,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},77,182.5,182.5]
["2003-10-01",2004,77.099999999999994,182.6,{"$f":"IF($A56<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A56,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A56<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A56,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},77.099999999999994,182.6,182.6]
["2003-11-01",2004,77.099999999999994,182.7,{"$f":"IF($A57<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A57,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A57<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A57,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},77.099999999999994,182.7,182.7]
["2003-12-01",2004,77.3,183.5,{"$f":"IF($A58<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A58,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A58<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A58,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},77.3,183.5,183.5]
["2004-01-01",2004,77,183.1,{"$f":"IF($A59<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A59,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A59<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A59,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},77,183.1,183.1]
["2004-02-01",2004,77.2,183.8,{"$f":"IF($A60<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A60,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A60<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A60,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},77.2,183.8,183.8]
["2004-03-01",2004,77.3,184.6,{"$f":"IF($A61<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A61,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A61<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A61,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},77.3,184.6,184.6]
["2004-04-01",2005,77.599999999999994,185.7,{"$f":"IF($A62<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A62,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A62<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A62,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},77.599999999999994,185.7,185.7]
["2004-05-01",2005,77.900000000000006,186.5,{"$f":"IF($A63<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A63,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A63<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A63,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},77.900000000000006,186.5,186.5]
["2004-06-01",2005,77.900000000000006,186.8,{"$f":"IF($A64<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A64,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A64<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A64,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},77.900000000000006,186.8,186.8]
["2004-07-01",2005,77.7,186.8,{"$f":"IF($A65<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A65,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A65<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A65,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},77.7,186.8,186.8]
["2004-08-01",2005,77.900000000000006,187.4,{"$f":"IF($A66<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A66,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A66<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A66,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},77.900000000000006,187.4,{"$f":"IF($A66<DATE(2021,4,1),H66,IF(A66=DATE(2021,4,1),I65*((0.5*G66/G65)+(0.5*H66/H65)),I65*(G66/G65)))","v":187.4}]
["2004-09-01",{"$f":"IF(MONTH(A67)>=4,YEAR(A67)+1,YEAR(A67))","v":2005},77.900000000000006,188.1,{"$f":"IF($A67<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A67,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A67<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A67,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF(ISBLANK(C67),G66*((1+E67)^(1/12)),C67)","v":77.900000000000006},{"$f":"IF(ISBLANK(D67),H66*((1+F67)^(1/12)),D67)","v":188.1},188.1]
["2004-10-01",2005,78.099999999999994,188.6,{"$f":"IF($A68<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A68,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A68<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A68,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},78.099999999999994,188.6,188.6]
["2004-11-01",2005,78.3,189,{"$f":"IF($A69<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A69,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A69<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A69,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},78.3,189,189]
["2004-12-01",2005,78.599999999999994,189.9,{"$f":"IF($A70<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A70,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A70<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A70,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},78.599999999999994,189.9,189.9]
["2005-01-01",2005,78.3,188.9,{"$f":"IF($A71<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A71,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A71<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A71,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},78.3,188.9,188.9]
["2005-02-01",2005,78.5,189.6,{"$f":"IF($A72<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A72,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A72<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A72,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},78.5,189.6,189.6]
["2005-03-01",2005,78.8,190.5,{"$f":"IF($A73<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A73,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A73<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A73,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},78.8,190.5,190.5]
["2005-04-01",2006,79.099999999999994,191.6,{"$f":"IF($A74<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A74,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A74<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A74,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},79.099999999999994,191.6,191.6]
["2005-05-01",2006,79.400000000000006,192,{"$f":"IF($A75<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A75,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A75<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A75,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},79.400000000000006,192,192]
["2005-06-01",2006,79.400000000000006,192.2,{"$f":"IF($A76<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A76,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A76<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A76,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},79.400000000000006,192.2,192.2]
["2005-07-01",2006,79.5,192.2,{"$f":"IF($A77<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A77,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A77<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A77,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},79.5,192.2,192.2]
["2005-08-01",2006,79.7,192.6,{"$f":"IF($A78<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A78,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A78<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A78,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},79.7,192.6,192.6]
["2005-09-01",2006,79.900000000000006,193.1,{"$f":"IF($A79<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A79,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A79<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A79,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},79.900000000000006,193.1,193.1]
["2005-10-01",2006,80,193.3,{"$f":"IF($A80<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A80,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A80<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A80,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},80,193.3,193.3]
["2005-11-01",2006,80,193.6,{"$f":"IF($A81<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A81,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A81<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A81,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},80,193.6,193.6]
["2005-12-01",2006,80.3,194.1,{"$f":"IF($A82<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A82,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A82<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A82,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},80.3,194.1,194.1]
["2006-01-01",2006,80,193.4,{"$f":"IF($A83<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A83,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A83<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A83,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},80,193.4,193.4]
["2006-02-01",2006,80.2,194.2,{"$f":"IF($A84<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A84,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A84<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A84,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},80.2,194.2,194.2]
["2006-03-01",2006,80.400000000000006,195,{"$f":"IF($A85<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A85,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A85<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A85,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},80.400000000000006,195,195]
["2006-04-01",2007,80.900000000000006,196.5,{"$f":"IF($A86<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A86,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A86<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A86,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},80.900000000000006,196.5,196.5]
["2006-05-01",2007,81.3,197.7,{"$f":"IF($A87<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A87,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A87<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A87,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},81.3,197.7,197.7]
["2006-06-01",2007,81.5,198.5,{"$f":"IF($A88<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A88,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A88<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A88,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},81.5,198.5,198.5]
["2006-07-01",2007,81.5,198.5,{"$f":"IF($A89<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A89,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A89<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A89,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},81.5,198.5,198.5]
["2006-08-01",2007,81.8,199.2,{"$f":"IF($A90<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A90,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A90<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A90,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},81.8,199.2,199.2]
["2006-09-01",2007,81.900000000000006,200.1,{"$f":"IF($A91<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A91,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A91<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A91,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},81.900000000000006,200.1,200.1]
["2006-10-01",2007,82,200.4,{"$f":"IF($A92<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A92,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A92<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A92,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},82,200.4,200.4]
["2006-11-01",2007,82.2,201.1,{"$f":"IF($A93<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A93,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A93<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A93,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},82.2,201.1,201.1]
["2006-12-01",2007,82.6,202.7,{"$f":"IF($A94<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A94,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A94<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A94,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},82.6,202.7,202.7]
["2007-01-01",2007,82.1,201.6,{"$f":"IF($A95<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A95,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A95<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A95,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},82.1,201.6,201.6]
["2007-02-01",2007,82.4,203.1,{"$f":"IF($A96<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A96,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A96<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A96,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},82.4,203.1,203.1]
["2007-03-01",2007,82.8,204.4,{"$f":"IF($A97<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A97,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A97<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A97,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},82.8,204.4,204.4]
["2007-04-01",2008,83.1,205.4,{"$f":"IF($A98<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A98,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A98<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A98,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},83.1,205.4,205.4]
["2007-05-01",2008,83.3,206.2,{"$f":"IF($A99<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A99,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A99<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A99,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},83.3,206.2,206.2]
["2007-06-01",2008,83.5,207.3,{"$f":"IF($A100<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A100,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A100<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A100,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},83.5,207.3,207.3]
["2007-07-01",2008,83.1,206.1,{"$f":"IF($A101<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A101,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A101<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A101,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},83.1,206.1,206.1]
["2007-08-01",2008,83.4,207.3,{"$f":"IF($A102<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A102,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A102<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A102,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},83.4,207.3,207.3]
["2007-09-01",2008,83.5,208,{"$f":"IF($A103<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A103,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A103<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A103,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},83.5,208,208]
["2007-10-01",2008,83.8,208.9,{"$f":"IF($A104<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A104,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A104<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A104,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},83.8,208.9,208.9]
["2007-11-01",2008,84.1,209.7,{"$f":"IF($A105<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A105,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A105<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A105,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},84.1,209.7,209.7]
["2007-12-01",2008,84.5,210.9,{"$f":"IF($A106<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A106,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A106<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A106,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},84.5,210.9,210.9]
["2008-01-01",2008,84.1,209.8,{"$f":"IF($A107<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A107,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A107<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A107,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},84.1,209.8,209.8]
["2008-02-01",2008,84.6,211.4,{"$f":"IF($A108<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A108,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A108<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A108,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},84.6,211.4,211.4]
["2008-03-01",2008,84.9,212.1,{"$f":"IF($A109<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A109,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A109<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A109,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},84.9,212.1,212.1]
["2008-04-01",2009,85.6,214,{"$f":"IF($A110<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A110,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A110<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A110,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},85.6,214,214]
["2008-05-01",2009,86.1,215.1,{"$f":"IF($A111<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A111,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A111<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A111,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},86.1,215.1,215.1]
["2008-06-01",2009,86.6,216.8,{"$f":"IF($A112<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A112,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A112<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A112,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},86.6,216.8,216.8]
["2008-07-01",2009,86.6,216.5,{"$f":"IF($A113<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A113,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A113<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A113,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},86.6,216.5,216.5]
["2008-08-01",2009,87.1,217.2,{"$f":"IF($A114<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A114,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A114<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A114,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},87.1,217.2,217.2]
["2008-09-01",2009,87.5,218.4,{"$f":"IF($A115<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A115,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A115<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A115,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},87.5,218.4,218.4]
["2008-10-01",2009,87.3,217.7,{"$f":"IF($A116<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A116,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A116<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A116,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},87.3,217.7,217.7]
["2008-11-01",2009,87.3,216,{"$f":"IF($A117<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A117,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A117<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A117,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},87.3,216,216]
["2008-12-01",2009,87.1,212.9,{"$f":"IF($A118<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A118,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A118<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A118,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},87.1,212.9,212.9]
["2009-01-01",2009,86.6,210.1,{"$f":"IF($A119<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A119,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A119<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A119,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},86.6,210.1,210.1]
["2009-02-01",2009,87.2,211.4,{"$f":"IF($A120<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A120,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A120<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A120,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},87.2,211.4,211.4]
["2009-03-01",2009,87.3,211.3,{"$f":"IF($A121<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A121,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A121<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A121,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},87.3,211.3,211.3]
["2009-04-01",2010,87.5,211.5,{"$f":"IF($A122<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A122,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A122<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A122,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},87.5,211.5,211.5]
["2009-05-01",2010,87.9,212.8,{"$f":"IF($A123<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A123,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A123<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A123,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},87.9,212.8,212.8]
["2009-06-01",2010,88.1,213.4,{"$f":"IF($A124<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A124,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A124<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A124,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},88.1,213.4,213.4]
["2009-07-01",2010,88,213.4,{"$f":"IF($A125<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A125,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A125<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A125,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},88,213.4,213.4]
["2009-08-01",2010,88.3,214.4,{"$f":"IF($A126<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A126,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A126<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A126,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},88.3,214.4,214.4]
["2009-09-01",2010,88.3,215.3,{"$f":"IF($A127<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A127,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A127<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A127,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},88.3,215.3,215.3]
["2009-10-01",2010,88.4,216,{"$f":"IF($A128<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A128,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A128<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A128,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},88.4,216,216]
["2009-11-01",2010,88.6,216.6,{"$f":"IF($A129<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A129,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A129<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A129,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},88.6,216.6,216.6]
["2009-12-01",2010,88.9,218,{"$f":"IF($A130<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A130,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A130<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A130,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},88.9,218,{"$f":"IF($A130<DATE(2021,4,1),H130,IF(A130=DATE(2021,4,1),I129*((0.5*G130/G129)+(0.5*H130/H129)),I129*(G130/G129)))","v":218}]
["2010-01-01",{"$f":"IF(MONTH(A131)>=4,YEAR(A131)+1,YEAR(A131))","v":2010},88.8,217.9,{"$f":"IF($A131<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A131,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A131<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A131,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF(ISBLANK(C131),G130*((1+E131)^(1/12)),C131)","v":88.8},{"$f":"IF(ISBLANK(D131),H130*((1+F131)^(1/12)),D131)","v":217.9},217.9]
["2010-02-01",2010,89,219.2,{"$f":"IF($A132<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A132,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A132<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A132,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},89,219.2,219.2]
["2010-03-01",2010,89.4,220.7,{"$f":"IF($A133<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A133,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A133<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A133,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},89.4,220.7,220.7]
["2010-04-01",2011,89.9,222.8,{"$f":"IF($A134<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A134,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A134<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A134,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},89.9,222.8,222.8]
["2010-05-01",2011,90.1,223.6,{"$f":"IF($A135<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A135,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A135<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A135,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},90.1,223.6,223.6]
["2010-06-01",2011,90.2,224.1,{"$f":"IF($A136<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A136,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A136<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A136,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},90.2,224.1,224.1]
["2010-07-01",2011,90,223.6,{"$f":"IF($A137<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A137,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A137<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A137,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},90,223.6,223.6]
["2010-08-01",2011,90.4,224.5,{"$f":"IF($A138<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A138,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A138<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A138,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},90.4,224.5,224.5]
["2010-09-01",2011,90.4,225.3,{"$f":"IF($A139<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A139,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A139<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A139,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},90.4,225.3,225.3]
["2010-10-01",2011,90.6,225.8,{"$f":"IF($A140<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A140,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A140<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A140,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},90.6,225.8,225.8]
["2010-11-01",2011,90.9,226.8,{"$f":"IF($A141<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A141,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A141<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A141,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},90.9,226.8,226.8]
["2010-12-01",2011,91.7,228.4,{"$f":"IF($A142<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A142,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A142<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A142,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},91.7,228.4,228.4]
["2011-01-01",2011,91.8,229,{"$f":"IF($A143<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A143,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A143<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A143,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},91.8,229,229]
["2011-02-01",2011,92.3,231.3,{"$f":"IF($A144<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A144,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A144<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A144,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},92.3,231.3,231.3]
["2011-03-01",2011,92.6,232.5,{"$f":"IF($A145<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A145,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A145<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A145,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},92.6,232.5,232.5]
["2011-04-01",2012,93.3,234.4,{"$f":"IF($A146<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A146,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A146<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A146,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},93.3,234.4,234.4]
["2011-05-01",2012,93.5,235.2,{"$f":"IF($A147<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A147,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A147<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A147,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},93.5,235.2,235.2]
["2011-06-01",2012,93.5,235.2,{"$f":"IF($A148<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A148,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A148<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A148,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},93.5,235.2,235.2]
["2011-07-01",2012,93.5,234.7,{"$f":"IF($A149<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A149,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A149<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A149,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},93.5,234.7,234.7]
["2011-08-01",2012,93.9,236.1,{"$f":"IF($A150<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A150,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A150<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A150,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},93.9,236.1,236.1]
["2011-09-01",2012,94.5,237.9,{"$f":"IF($A151<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A151,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A151<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A151,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},94.5,237.9,237.9]
["2011-10-01",2012,94.5,238,{"$f":"IF($A152<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A152,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A152<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A152,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},94.5,238,238]
["2011-11-01",2012,94.7,238.5,{"$f":"IF($A153<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A153,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A153<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A153,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},94.7,238.5,238.5]
["2011-12-01",2012,95,239.4,{"$f":"IF($A154<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A154,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A154<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A154,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},95,239.4,239.4]
["2012-01-01",2012,94.7,238,{"$f":"IF($A155<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A155,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A155<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A155,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},94.7,238,238]
["2012-02-01",2012,95.2,239.9,{"$f":"IF($A156<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A156,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A156<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A156,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},95.2,239.9,239.9]
["2012-03-01",2012,95.4,240.8,{"$f":"IF($A157<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A157,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A157<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A157,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},95.4,240.8,240.8]
["2012-04-01",2013,95.9,242.5,{"$f":"IF($A158<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A158,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A158<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A158,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},95.9,242.5,242.5]
["2012-05-01",2013,95.9,242.4,{"$f":"IF($A159<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A159,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A159<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A159,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},95.9,242.4,242.4]
["2012-06-01",2013,95.6,241.8,{"$f":"IF($A160<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A160,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A160<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A160,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},95.6,241.8,241.8]
["2012-07-01",2013,95.7,242.1,{"$f":"IF($A161<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A161,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A161<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A161,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},95.7,242.1,242.1]
["2012-08-01",2013,96.1,243,{"$f":"IF($A162<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A162,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A162<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A162,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},96.1,243,243]
["2012-09-01",2013,96.4,244.2,{"$f":"IF($A163<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A163,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A163<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A163,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},96.4,244.2,244.2]
["2012-10-01",2013,96.8,245.6,{"$f":"IF($A164<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A164,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A164<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A164,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},96.8,245.6,245.6]
["2012-11-01",2013,97,245.6,{"$f":"IF($A165<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A165,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A165<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A165,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},97,245.6,245.6]
["2012-12-01",2013,97.3,246.8,{"$f":"IF($A166<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A166,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A166<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A166,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},97.3,246.8,246.8]
["2013-01-01",2013,97,245.8,{"$f":"IF($A167<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A167,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A167<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A167,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},97,245.8,245.8]
["2013-02-01",2013,97.5,247.6,{"$f":"IF($A168<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A168,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A168<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A168,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},97.5,247.6,247.6]
["2013-03-01",2013,97.8,248.7,{"$f":"IF($A169<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A169,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A169<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A169,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},97.8,248.7,248.7]
["2013-04-01",2014,98,249.5,{"$f":"IF($A170<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A170,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A170<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A170,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},98,249.5,249.5]
["2013-05-01",2014,98.2,250,{"$f":"IF($A171<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A171,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A171<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A171,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},98.2,250,250]
["2013-06-01",2014,98,249.7,{"$f":"IF($A172<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A172,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A172<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A172,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},98,249.7,249.7]
["2013-07-01",2014,98,249.7,{"$f":"IF($A173<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A173,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A173<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A173,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},98,249.7,249.7]
["2013-08-01",2014,98.4,251,{"$f":"IF($A174<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A174,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A174<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A174,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},98.4,251,251]
["2013-09-01",2014,98.7,251.9,{"$f":"IF($A175<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A175,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A175<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A175,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},98.7,251.9,251.9]
["2013-10-01",2014,98.8,251.9,{"$f":"IF($A176<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A176,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A176<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A176,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},98.8,251.9,251.9]
["2013-11-01",2014,98.8,252.1,{"$f":"IF($A177<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A177,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A177<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A177,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},98.8,252.1,252.1]
["2013-12-01",2014,99.2,253.4,{"$f":"IF($A178<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A178,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A178<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A178,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.2,253.4,253.4]
["2014-01-01",2014,98.7,252.6,{"$f":"IF($A179<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A179,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A179<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A179,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},98.7,252.6,252.6]
["2014-02-01",2014,99.1,254.2,{"$f":"IF($A180<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A180,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A180<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A180,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.1,254.2,254.2]
["2014-03-01",2014,99.3,254.8,{"$f":"IF($A181<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A181,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A181<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A181,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.3,254.8,254.8]
["2014-04-01",2015,99.6,255.7,{"$f":"IF($A182<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A182,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A182<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A182,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.6,255.7,255.7]
["2014-05-01",2015,99.6,255.9,{"$f":"IF($A183<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A183,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A183<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A183,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.6,255.9,255.9]
["2014-06-01",2015,99.8,256.3,{"$f":"IF($A184<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A184,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A184<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A184,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.8,256.3,256.3]
["2014-07-01",2015,99.6,256,{"$f":"IF($A185<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A185,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A185<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A185,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.6,256,256]
["2014-08-01",2015,99.9,257,{"$f":"IF($A186<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A186,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A186<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A186,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.9,257,257]
["2014-09-01",2015,100,257.60000000000002,{"$f":"IF($A187<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A187,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A187<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A187,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100,257.60000000000002,257.60000000000002]
["2014-10-01",2015,100.1,257.7,{"$f":"IF($A188<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A188,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A188<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A188,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100.1,257.7,257.7]
["2014-11-01",2015,99.9,257.10000000000002,{"$f":"IF($A189<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A189,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A189<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A189,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.9,257.10000000000002,257.10000000000002]
["2014-12-01",2015,99.9,257.5,{"$f":"IF($A190<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A190,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A190<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A190,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.9,257.5,257.5]
["2015-01-01",2015,99.2,255.4,{"$f":"IF($A191<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A191,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A191<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A191,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.2,255.4,255.4]
["2015-02-01",2015,99.5,256.7,{"$f":"IF($A192<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A192,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A192<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A192,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.5,256.7,256.7]
["2015-03-01",2015,99.6,257.10000000000002,{"$f":"IF($A193<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A193,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A193<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A193,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.6,257.10000000000002,257.10000000000002]
["2015-04-01",2016,99.9,258,{"$f":"IF($A194<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A194,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A194<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A194,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.9,258,{"$f":"IF($A194<DATE(2021,4,1),H194,IF(A194=DATE(2021,4,1),I193*((0.5*G194/G193)+(0.5*H194/H193)),I193*(G194/G193)))","v":258}]
["2015-05-01",{"$f":"IF(MONTH(A195)>=4,YEAR(A195)+1,YEAR(A195))","v":2016},100.1,258.5,{"$f":"IF($A195<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A195,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A195<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A195,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF(ISBLANK(C195),G194*((1+E195)^(1/12)),C195)","v":100.1},{"$f":"IF(ISBLANK(D195),H194*((1+F195)^(1/12)),D195)","v":258.5},258.5]
["2015-06-01",2016,100.1,258.89999999999998,{"$f":"IF($A196<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A196,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A196<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A196,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100.1,258.89999999999998,258.89999999999998]
["2015-07-01",2016,100,258.60000000000002,{"$f":"IF($A197<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A197,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A197<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A197,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100,258.60000000000002,258.60000000000002]
["2015-08-01",2016,100.3,259.8,{"$f":"IF($A198<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A198,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A198<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A198,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100.3,259.8,259.8]
["2015-09-01",2016,100.2,259.60000000000002,{"$f":"IF($A199<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A199,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A199<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A199,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100.2,259.60000000000002,259.60000000000002]
["2015-10-01",2016,100.3,259.5,{"$f":"IF($A200<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A200,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A200<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A200,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100.3,259.5,259.5]
["2015-11-01",2016,100.3,259.8,{"$f":"IF($A201<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A201,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A201<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A201,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100.3,259.8,259.8]
["2015-12-01",2016,100.4,260.60000000000002,{"$f":"IF($A202<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A202,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A202<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A202,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100.4,260.60000000000002,260.60000000000002]
["2016-01-01",2016,99.9,258.8,{"$f":"IF($A203<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A203,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A203<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A203,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},99.9,258.8,258.8]
["2016-02-01",2016,100.1,260,{"$f":"IF($A204<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A204,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A204<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A204,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100.1,260,260]
["2016-03-01",2016,100.4,261.10000000000002,{"$f":"IF($A205<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A205,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A205<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A205,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100.4,261.10000000000002,261.10000000000002]
["2016-04-01",2017,100.6,261.39999999999998,{"$f":"IF($A206<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A206,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A206<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A206,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100.6,261.39999999999998,261.39999999999998]
["2016-05-01",2017,100.8,262.10000000000002,{"$f":"IF($A207<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A207,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A207<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A207,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100.8,262.10000000000002,262.10000000000002]
["2016-06-01",2017,101,263.10000000000002,{"$f":"IF($A208<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A208,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A208<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A208,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},101,263.10000000000002,263.10000000000002]
["2016-07-01",2017,100.9,263.39999999999998,{"$f":"IF($A209<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A209,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A209<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A209,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},100.9,263.39999999999998,263.39999999999998]
["2016-08-01",2017,101.2,264.39999999999998,{"$f":"IF($A210<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A210,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A210<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A210,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},101.2,264.39999999999998,264.39999999999998]
["2016-09-01",2017,101.5,264.89999999999998,{"$f":"IF($A211<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A211,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A211<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A211,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},101.5,264.89999999999998,264.89999999999998]
["2016-10-01",2017,101.6,264.8,{"$f":"IF($A212<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A212,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A212<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A212,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},101.6,264.8,264.8]
["2016-11-01",2017,101.8,265.5,{"$f":"IF($A213<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A213,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A213<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A213,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},101.8,265.5,265.5]
["2016-12-01",2017,102.2,267.10000000000002,{"$f":"IF($A214<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A214,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A214<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A214,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},102.2,267.10000000000002,267.10000000000002]
["2017-01-01",2017,101.8,265.5,{"$f":"IF($A215<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A215,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A215<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A215,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},101.8,265.5,265.5]
["2017-02-01",2017,102.4,268.39999999999998,{"$f":"IF($A216<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A216,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A216<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A216,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},102.4,268.39999999999998,268.39999999999998]
["2017-03-01",2017,102.7,269.3,{"$f":"IF($A217<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A217,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A217<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A217,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},102.7,269.3,269.3]
["2017-04-01",2018,103.2,270.60000000000002,{"$f":"IF($A218<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A218,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A218<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A218,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},103.2,270.60000000000002,270.60000000000002]
["2017-05-01",2018,103.5,271.7,{"$f":"IF($A219<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A219,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A219<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A219,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},103.5,271.7,271.7]
["2017-06-01",2018,103.5,272.3,{"$f":"IF($A220<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A220,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A220<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A220,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},103.5,272.3,272.3]
["2017-07-01",2018,103.5,272.89999999999998,{"$f":"IF($A221<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A221,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A221<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A221,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},103.5,272.89999999999998,272.89999999999998]
["2017-08-01",2018,104,274.7,{"$f":"IF($A222<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A222,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A222<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A222,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},104,274.7,274.7]
["2017-09-01",2018,104.3,275.10000000000002,{"$f":"IF($A223<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A223,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A223<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A223,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},104.3,275.10000000000002,275.10000000000002]
["2017-10-01",2018,104.4,275.3,{"$f":"IF($A224<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A224,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A224<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A224,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},104.4,275.3,275.3]
["2017-11-01",2018,104.7,275.8,{"$f":"IF($A225<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A225,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A225<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A225,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},104.7,275.8,275.8]
["2017-12-01",2018,105,278.10000000000002,{"$f":"IF($A226<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A226,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A226<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A226,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},105,278.10000000000002,278.10000000000002]
["2018-01-01",2018,104.5,276,{"$f":"IF($A227<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A227,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A227<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A227,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},104.5,276,276]
["2018-02-01",2018,104.9,278.10000000000002,{"$f":"IF($A228<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A228,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A228<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A228,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},104.9,278.10000000000002,278.10000000000002]
["2018-03-01",2018,105.1,278.3,{"$f":"IF($A229<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A229,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A229<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A229,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},105.1,278.3,278.3]
["2018-04-01",2019,105.5,279.7,{"$f":"IF($A230<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A230,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A230<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A230,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},105.5,279.7,279.7]
["2018-05-01",2019,105.9,280.7,{"$f":"IF($A231<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A231,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A231<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A231,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},105.9,280.7,280.7]
["2018-06-01",2019,105.9,281.5,{"$f":"IF($A232<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A232,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},{"$f":"IF($A232<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A232,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":"-"},105.9,281.5,281.5]
["2018-07-01",2019,105.9,281.7,{"$f":"IF($A233<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A233,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($A233<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A233,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5628884588821732E-2},105.9,281.7,281.7]
["2018-08-01",2019,106.5,284.2,{"$f":"IF($A234<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A234,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($A234<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A234,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5628884588821732E-2},106.5,284.2,284.2]
["2018-09-01",2019,106.6,284.10000000000002,{"$f":"IF($A235<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A235,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($A235<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A235,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5628884588821732E-2},106.6,284.10000000000002,284.10000000000002]
["2018-10-01",2019,106.7,284.5,{"$f":"IF($A236<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A236,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($A236<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A236,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5628884588821732E-2},106.7,284.5,284.5]
["2018-11-01",2019,106.9,284.60000000000002,{"$f":"IF($A237<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A237,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($A237<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A237,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5628884588821732E-2},106.9,284.60000000000002,284.60000000000002]
["2018-12-01",2019,107.1,285.60000000000002,{"$f":"IF($A238<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A238,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($A238<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A238,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5628884588821732E-2},107.1,285.60000000000002,285.60000000000002]
["2019-01-01",2019,106.4,283,{"$f":"IF($A239<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A239,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($A239<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A239,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5628884588821732E-2},106.4,283,283]
["2019-02-01",2019,106.8,285,{"$f":"IF($A240<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A240,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($A240<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A240,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5628884588821732E-2},106.8,285,285]
["2019-03-01",2019,107,285.10000000000002,{"$f":"IF($A241<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A241,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($A241<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A241,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5628884588821732E-2},107,285.10000000000002,285.10000000000002]
["2019-04-01",2020,107.6,288.2,{"$f":"IF($A242<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A242,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($A242<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A242,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5628884588821732E-2},107.6,288.2,288.2]
["2019-05-01",2020,107.9,289.2,{"$f":"IF($A243<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A243,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($A243<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A243,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5628884588821732E-2},107.9,289.2,289.2]
["2019-06-01",2020,107.9,289.60000000000002,{"$f":"IF($A244<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A244,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($A244<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A244,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5628884588821732E-2},107.9,289.60000000000002,289.60000000000002]
["2019-07-01",2020,108,289.5,{"$f":"IF($A245<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A245,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($A245<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A245,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.5033471260387898E-2},108,289.5,289.5]
["2019-08-01",2020,108.3,291.7,{"$f":"IF($A246<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A246,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($A246<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A246,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.5033471260387898E-2},108.3,291.7,291.7]
["2019-09-01",2020,108.4,291,{"$f":"IF($A247<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A247,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($A247<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A247,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.5033471260387898E-2},108.4,291,291]
["2019-10-01",2020,108.3,290.39999999999998,{"$f":"IF($A248<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A248,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($A248<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A248,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.5033471260387898E-2},108.3,290.39999999999998,290.39999999999998]
["2019-11-01",2020,108.5,291,{"$f":"IF($A249<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A249,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($A249<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A249,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.5033471260387898E-2},108.5,291,291]
["2019-12-01",2020,108.5,291.89999999999998,{"$f":"IF($A250<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A250,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($A250<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A250,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.5033471260387898E-2},108.5,291.89999999999998,291.89999999999998]
["2020-01-01",2020,108.3,290.60000000000002,{"$f":"IF($A251<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A251,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($A251<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A251,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.5033471260387898E-2},108.3,290.60000000000002,290.60000000000002]
["2020-02-01",2020,108.6,292,{"$f":"IF($A252<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A252,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($A252<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A252,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.5033471260387898E-2},108.6,292,292]
["2020-03-01",2020,108.6,292.60000000000002,{"$f":"IF($A253<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A253,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($A253<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A253,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.5033471260387898E-2},108.6,292.60000000000002,292.60000000000002]
["2020-04-01",2021,108.6,292.60000000000002,{"$f":"IF($A254<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A254,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($A254<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A254,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.5033471260387898E-2},108.6,292.60000000000002,292.60000000000002]
["2020-05-01",2021,108.6,292.2,{"$f":"IF($A255<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A255,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($A255<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A255,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.5033471260387898E-2},108.6,292.2,292.2]
["2020-06-01",2021,108.8,292.7,{"$f":"IF($A256<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A256,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($A256<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A256,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.5033471260387898E-2},108.8,292.7,292.7]
["2020-07-01",2021,109.2,294.2,{"$f":"IF($A257<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A257,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.3485583575714619E-2},{"$f":"IF($A257<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A257,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.5810937849055202E-2},109.2,294.2,294.2]
["2020-08-01",2021,108.8,293.3,{"$f":"IF($A258<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A258,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.3485583575714619E-2},{"$f":"IF($A258<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A258,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.5810937849055202E-2},108.8,293.3,{"$f":"IF($A258<DATE(2021,4,1),H258,IF(A258=DATE(2021,4,1),I257*((0.5*G258/G257)+(0.5*H258/H257)),I257*(G258/G257)))","v":293.3}]
["2020-09-01",{"$f":"IF(MONTH(A259)>=4,YEAR(A259)+1,YEAR(A259))","v":2021},109.2,294.3,{"$f":"IF($A259<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A259,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.3485583575714619E-2},{"$f":"IF($A259<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A259,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.5810937849055202E-2},{"$f":"IF(ISBLANK(C259),G258*((1+E259)^(1/12)),C259)","v":109.2},{"$f":"IF(ISBLANK(D259),H258*((1+F259)^(1/12)),D259)","v":294.3},294.3]
["2020-10-01",2021,109.2,294.3,{"$f":"IF($A260<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A260,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.3485583575714619E-2},{"$f":"IF($A260<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A260,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.5810937849055202E-2},109.2,294.3,294.3]
["2020-11-01",2021,109.1,293.5,{"$f":"IF($A261<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A261,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.3485583575714619E-2},{"$f":"IF($A261<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A261,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.5810937849055202E-2},{"$f":"IF(ISBLANK(C261),G260*((1+E261)^(1/12)),C261)","v":109.1},293.5,293.5]
["2020-12-01",2021,109.4,295.39999999999998,{"$f":"IF($A262<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A262,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.3485583575714619E-2},{"$f":"IF($A262<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A262,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.5810937849055202E-2},109.4,295.39999999999998,295.39999999999998]
["2021-01-01",2021,109.3,294.60000000000002,{"$f":"IF($A263<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A263,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.3485583575714619E-2},{"$f":"IF($A263<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A263,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.5810937849055202E-2},109.3,294.60000000000002,294.60000000000002]
["2021-02-01",2021,109.4,296,{"$f":"IF($A264<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A264,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.3485583575714619E-2},{"$f":"IF($A264<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A264,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.5810937849055202E-2},109.4,296,296]
["2021-03-01",2021,109.7,296.89999999999998,{"$f":"IF($A265<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A265,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.3485583575714619E-2},{"$f":"IF($A265<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A265,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.5810937849055202E-2},109.7,296.89999999999998,296.89999999999998]
["2021-04-01",2022,110.4,301.10000000000002,{"$f":"IF($A266<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A266,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.3485583575714619E-2},{"$f":"IF($A266<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A266,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.5810937849055202E-2},110.4,301.10000000000002,299.94726526891526]
["2021-05-01",2022,111,301.89999999999998,{"$f":"IF($A267<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A267,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.3485583575714619E-2},{"$f":"IF($A267<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A267,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.5810937849055202E-2},111,301.89999999999998,301.57741344972453]
["2021-06-01",2022,111.4,304,{"$f":"IF($A268<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A268,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.3485583575714619E-2},{"$f":"IF($A268<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A268,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.5810937849055202E-2},111.4,304,302.66417890359742]
["2021-07-01",2022,null,null,{"$f":"IF($A269<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A269,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.9851657123920692E-2},{"$f":"IF($A269<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A269,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":4.9664764376409654E-2},111.76336603960284,305.2304112645931,303.65141305097484]
["2021-08-01",2022,null,null,{"$f":"IF($A270<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A270,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.9851657123920692E-2},{"$f":"IF($A270<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A270,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":4.9664764376409654E-2},112.12791731151032,306.46580250247581,304.64186737216096]
["2021-09-01",2022,null,null,{"$f":"IF($A271<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A271,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.9851657123920692E-2},{"$f":"IF($A271<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A271,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":4.9664764376409654E-2},112.49365768172933,307.70619386961926,305.6355523707627]
["2021-10-01",2022,null,null,{"$f":"IF($A272<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A272,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.9851657123920692E-2},{"$f":"IF($A272<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A272,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":4.9664764376409654E-2},112.86059102887697,308.95160560357402,306.63247858464769]
["2021-11-01",2022,null,null,{"$f":"IF($A273<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A273,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.9851657123920692E-2},{"$f":"IF($A273<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A273,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":4.9664764376409654E-2},113.22872124422166,310.20205802380019,307.63265658605616]
["2021-12-01",2022,null,null,{"$f":"IF($A274<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A274,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.9851657123920692E-2},{"$f":"IF($A274<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A274,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":4.9664764376409654E-2},113.59805223172441,311.45757153199901,308.63609698171302]
["2022-01-01",2022,null,null,{"$f":"IF($A275<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A275,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.9851657123920692E-2},{"$f":"IF($A275<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A275,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":4.9664764376409654E-2},113.96858790808022,312.71816661244566,309.64281041294032]
["2022-02-01",2022,null,null,{"$f":"IF($A276<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A276,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.9851657123920692E-2},{"$f":"IF($A276<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A276,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":4.9664764376409654E-2},114.34033220275964,313.98386383232349,310.65280755577015]
["2022-03-01",2022,null,null,{"$f":"IF($A277<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A277,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.9851657123920692E-2},{"$f":"IF($A277<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A277,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":4.9664764376409654E-2},114.71328905805039,315.25468384205953,311.66609912105775]
["2022-04-01",2023,null,null,{"$f":"IF($A278<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A278,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.9851657123920692E-2},{"$f":"IF($A278<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A278,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":4.9664764376409654E-2},115.08746242909922,316.53064737566154,312.68269585459529]
["2022-05-01",2023,null,null,{"$f":"IF($A279<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A279,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.9851657123920692E-2},{"$f":"IF($A279<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A279,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":4.9664764376409654E-2},115.46285628395381,317.81177525105613,313.70260853722567]
["2022-06-01",2023,null,null,{"$f":"IF($A280<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A280,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.9851657123920692E-2},{"$f":"IF($A280<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A280,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":4.9664764376409654E-2},115.8394746036049,319.09808837042863,314.72584798495683]
["2022-07-01",2023,null,null,{"$f":"IF($A281<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A281,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5743836843038048E-2},{"$f":"IF($A281<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A281,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.4342743474441884E-2},116.08510238991133,319.99724683626056,315.39319746662954]
["2022-08-01",2023,null,null,{"$f":"IF($A282<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A282,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5743836843038048E-2},{"$f":"IF($A282<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A282,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.4342743474441884E-2},116.33125100911701,320.89893896172924,316.06196200630768]
["2022-09-01",2023,null,null,{"$f":"IF($A283<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A283,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5743836843038048E-2},{"$f":"IF($A283<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A283,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.4342743474441884E-2},116.57792156560396,321.8031718862116,316.73214460450174]
["2022-10-01",2023,null,null,{"$f":"IF($A284<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A284,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5743836843038048E-2},{"$f":"IF($A284<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A284,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.4342743474441884E-2},116.82511516609593,322.70995276920189,317.4037482680846]
["2022-11-01",2023,null,null,{"$f":"IF($A285<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A285,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5743836843038048E-2},{"$f":"IF($A285<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A285,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.4342743474441884E-2},117.0728329196634,323.61928879036856,318.07677601030491]
["2022-12-01",2023,null,null,{"$f":"IF($A286<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A286,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5743836843038048E-2},{"$f":"IF($A286<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A286,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.4342743474441884E-2},117.32107593772854,324.5311871496109,318.75123085080077]
["2023-01-01",2023,null,null,{"$f":"IF($A287<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A287,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5743836843038048E-2},{"$f":"IF($A287<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A287,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.4342743474441884E-2},117.56984533407018,325.44565506711632,319.42711581561304]
["2023-02-01",2023,null,null,{"$f":"IF($A288<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A288,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5743836843038048E-2},{"$f":"IF($A288<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A288,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.4342743474441884E-2},117.81914222482885,326.36269978341721,320.10443393719913]
["2023-03-01",2023,null,null,{"$f":"IF($A289<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A289,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5743836843038048E-2},{"$f":"IF($A289<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A289,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.4342743474441884E-2},118.06896772851174,327.2823285594485,320.78318825444654]
["2023-04-01",2024,null,null,{"$f":"IF($A290<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A290,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5743836843038048E-2},{"$f":"IF($A290<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A290,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.4342743474441884E-2},118.31932296599774,328.2045486766051,321.46338181268635]
["2023-05-01",2024,null,null,{"$f":"IF($A291<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A291,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5743836843038048E-2},{"$f":"IF($A291<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A291,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.4342743474441884E-2},118.57020906054248,329.12936743679944,322.14501766370711]
["2023-06-01",2024,null,null,{"$f":"IF($A292<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A292,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.5743836843038048E-2},{"$f":"IF($A292<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A292,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":3.4342743474441884E-2},118.82162713778335,330.0567921625194,322.82809886576842]
["2023-07-01",2024,null,null,{"$f":"IF($A293<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A293,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.0612115898362537E-2},{"$f":"IF($A293<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A293,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.8171307074363439E-2},119.02382109943427,330.82180820893495,323.37744239702823]
["2023-08-01",2024,null,null,{"$f":"IF($A294<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A294,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.0612115898362537E-2},{"$f":"IF($A294<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A294,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.8171307074363439E-2},119.22635912637963,331.58859743367975,323.9277207239777]
["2023-09-01",2024,null,null,{"$f":"IF($A295<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A295,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.0612115898362537E-2},{"$f":"IF($A295<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A295,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.8171307074363439E-2},119.42924180410145,332.35716394668242,324.47893543732096]
["2023-10-01",2024,null,null,{"$f":"IF($A296<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A296,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.0612115898362537E-2},{"$f":"IF($A296<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A296,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.8171307074363439E-2},119.63246971907803,333.1275118673978,325.03108813046885]
["2023-11-01",2024,null,null,{"$f":"IF($A297<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A297,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.0612115898362537E-2},{"$f":"IF($A297<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A297,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.8171307074363439E-2},119.83604345878565,333.8996453248289,325.58418039954375]
["2023-12-01",2024,null,null,{"$f":"IF($A298<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A298,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.0612115898362537E-2},{"$f":"IF($A298<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A298,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.8171307074363439E-2},120.03996361170029,334.67356845754898,326.13821384338399]
["2024-01-01",2024,null,null,{"$f":"IF($A299<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A299,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.0612115898362537E-2},{"$f":"IF($A299<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A299,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.8171307074363439E-2},120.2442307672993,335.44928541372394,326.69319006354868]
["2024-02-01",2024,null,null,{"$f":"IF($A300<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A300,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.0612115898362537E-2},{"$f":"IF($A300<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A300,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.8171307074363439E-2},120.44884551606313,336.22680035113439,327.24911066432219]
["2024-03-01",2024,null,null,{"$f":"IF($A301<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A301,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.0612115898362537E-2},{"$f":"IF($A301<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A301,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.8171307074363439E-2},120.65380844947703,337.00611743719799,327.80597725271883]
["2024-04-01",2025,null,null,{"$f":"IF($A302<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A302,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.0612115898362537E-2},{"$f":"IF($A302<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A302,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.8171307074363439E-2},120.85912016003273,337.7872408489917,328.36379143848757]
["2024-05-01",2025,null,null,{"$f":"IF($A303<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A303,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.0612115898362537E-2},{"$f":"IF($A303<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A303,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.8171307074363439E-2},121.06478124123022,338.57017477327429,328.92255483411651]
["2024-06-01",2025,null,null,{"$f":"IF($A304<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A304,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.0612115898362537E-2},{"$f":"IF($A304<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A304,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.8171307074363439E-2},121.2707922875794,339.35492340650876,329.48226905483773]
["2024-07-01",2025,null,null,{"$f":"IF($A305<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A305,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.000000000000024E-2},{"$f":"IF($A305<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A305,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.789574913786419E-2},121.47108086059062,340.13389330699971,330.02643580972295]
["2024-08-01",2025,null,null,{"$f":"IF($A306<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A306,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.000000000000024E-2},{"$f":"IF($A306<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A306,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.789574913786419E-2},121.67170022646401,340.91465128853508,330.57150130024564]
["2024-09-01",2025,null,null,{"$f":"IF($A307<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A307,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.000000000000024E-2},{"$f":"IF($A307<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A307,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.789574913786419E-2},121.87265093153088,341.69720145555306,331.11746701074082]
["2024-10-01",2025,null,null,{"$f":"IF($A308<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A308,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.000000000000024E-2},{"$f":"IF($A308<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A308,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.789574913786419E-2},122.07393352302485,342.48154792191337,331.66433442799496]
["2024-11-01",2025,null,null,{"$f":"IF($A309<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A309,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.000000000000024E-2},{"$f":"IF($A309<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A309,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.789574913786419E-2},122.27554854908333,343.26769481091884,332.21210504125003]
["2024-12-01",2025,null,null,{"$f":"IF($A310<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A310,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.000000000000024E-2},{"$f":"IF($A310<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A310,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.789574913786419E-2},122.47749655874902,344.05564625533714,332.76078034220774]
["2025-01-01",2025,null,null,{"$f":"IF($A311<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A311,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.000000000000024E-2},{"$f":"IF($A311<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A311,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.789574913786419E-2},122.67977810197145,344.84540639742244,333.31036182503328]
["2025-02-01",2025,null,null,{"$f":"IF($A312<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A312,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.000000000000024E-2},{"$f":"IF($A312<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A312,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.789574913786419E-2},122.8823937296084,345.63697938893722,333.86085098635976]
["2025-03-01",2025,null,null,{"$f":"IF($A313<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A313,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.000000000000024E-2},{"$f":"IF($A313<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A313,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.789574913786419E-2},123.08534399342741,346.43036939117411,334.41224932529201]
["2025-04-01",2026,null,null,{"$f":"IF($A314<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A314,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.000000000000024E-2},{"$f":"IF($A314<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A314,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.789574913786419E-2},123.28862944610738,347.22558057497776,334.96455834341077]
["2025-05-01",2026,null,null,{"$f":"IF($A315<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A315,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.000000000000024E-2},{"$f":"IF($A315<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A315,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.789574913786419E-2},123.49225064123993,348.02261712076671,335.51777954477672]
["2025-06-01",2026,null,null,{"$f":"IF($A316<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A316,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.000000000000024E-2},{"$f":"IF($A316<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A316,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.789574913786419E-2},123.69620813333106,348.8214832185555,336.07191443593467]
["2025-07-01",2026,null,null,{"$f":"IF($A317<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A317,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.9999999999999796E-2},{"$f":"IF($A317<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A317,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.8558678072435839E-2},123.90050247780249,349.64096789918358,336.62696452591757]
["2025-08-01",2026,null,null,{"$f":"IF($A318<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A318,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.9999999999999796E-2},{"$f":"IF($A318<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A318,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.8558678072435839E-2},124.10513423099334,350.4623777913427,337.18293132625075]
["2025-09-01",2026,null,null,{"$f":"IF($A319<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A319,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.9999999999999796E-2},{"$f":"IF($A319<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A319,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.8558678072435839E-2},124.31010395016155,351.28571741792342,337.73981635095583]
["2025-10-01",2026,null,null,{"$f":"IF($A320<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A320,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.9999999999999796E-2},{"$f":"IF($A320<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A320,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.8558678072435839E-2},124.51541219348539,352.11099131244174,338.29762111655504]
["2025-11-01",2026,null,null,{"$f":"IF($A321<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A321,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.9999999999999796E-2},{"$f":"IF($A321<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A321,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.8558678072435839E-2},124.72105952006504,352.93820401906424,338.85634714207521]
["2025-12-01",2026,null,null,{"$f":"IF($A322<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A322,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.9999999999999796E-2},{"$f":"IF($A322<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A322,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.8558678072435839E-2},124.92704648992405,353.76736009263323,{"$f":"IF($A322<DATE(2021,4,1),H322,IF(A322=DATE(2021,4,1),I321*((0.5*G322/G321)+(0.5*H322/H321)),I321*(G322/G321)))","v":339.41599594905205}]
["2026-01-01",{"$f":"IF(MONTH(A323)>=4,YEAR(A323)+1,YEAR(A323))","v":2026},null,null,{"$f":"IF($A323<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A323,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.9999999999999796E-2},{"$f":"IF($A323<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A323,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.8558678072435839E-2},{"$f":"IF(ISBLANK(C323),G322*((1+E323)^(1/12)),C323)","v":125.13337366401093},{"$f":"IF(ISBLANK(D323),H322*((1+F323)^(1/12)),D323)","v":354.59846409869152},339.97656906153412]
["2026-02-01",2026,null,null,{"$f":"IF($A324<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A324,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.9999999999999796E-2},{"$f":"IF($A324<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A324,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.8558678072435839E-2},125.34004160420061,355.43152061350787,340.53806800608714]
["2026-03-01",2026,null,null,{"$f":"IF($A325<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$52:$AT$52, MATCH(YEAR(EOMONTH($A325,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":1.9999999999999796E-2},{"$f":"IF($A325<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$49:$AT$49, MATCH(YEAR(EOMONTH($A325,6)), 'Annual Inflation'!$AM$6:$AT$6, 0))/100)","v":2.8558678072435839E-2},125.547050873296,356.26653422410197,341.10049431179806]

{"sheet":"SHET","index":17,"n_rows":677,"n_cols":58,"rows_kept":677,"cut":false,"hidden":false,"merged":[[2,54,3,54],[2,55,3,55],[2,56,3,56],[2,57,3,57]]}
["Input"]
[null,"SHET"]
[null,null,null,null,"Parameter","Licence condition","Units","Term","Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values",null,null,null,null,null,null,null,null,null,null,null,null,"TIM/\nNon-TIM","RPE Incl. or Excl.","Baseline/UM","Fast/slow split or 100% fast money award"]
[null,null,null,null,"PCFM year ending",{"$f":"Cover!C4","v":"Model Version"},null,null,{"$f":"UserInterface!$G$10","v":"2023-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Totex allowance"]
[]
[null,null,"Non-variant allowances"]
[]
[null,null,null,null,"Non-variant allowed load related capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.8421709430404007E-14,0,2.0782638474551618,2.0543638132094344,2.0307386293575433]
[null,null,null,null,"Non-variant allowed asset replacement capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4720027185943536,4.4679965058244306,19.56207715079168,13.306151781296734,3.9734922353412401]
[null,null,null,null,"Non-variant allowed other capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.136926792675402,5.2216632213314549,5.1704367455562483,3.7079230614838967,3.6104189824007857]
[null,null,null,null,"Non-variant allowed network operating costs (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.733001200600249,25.451769859985628,24.983487379230425,27.960844187882824,13.715269632504741]
[null,null,null,null,"Non-variant allowed indirects (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.586883141208723,24.526051400337636,33.523003524019536,31.335444083535116,42.51070240581965]
[null,null,null,null,"Non-variant allowed non-operational capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1608844295717446,17.268302188530491,14.67827526858488,-4.2934144533078822,-1.6720902363151966]
[]
[null,null,"Variant allowances (including Real Price Effects)"]
[null,null,"Note: RPEs in the table below are calculated for information only. The calculation by totex category is detailed and then aggregated in the \"Input\" tab."]
[]
[null,null,null,null,"Enhancing Pre-existing Infrastructure Projects","SpC 3.10","£m 18/19 prices","EPIt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0540000000000003,0.88900000000000001,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank","SpC 3.13","£m 18/19 prices","LOTIAt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Wider Works Price Control Deliverable","SpC 3.9","£m 18/19 prices","WWt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59.79,69.484105264891454,67.322527050428022,91.527835801749973,83.913716603970073,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Physical Security Price Control Deliverable","SpC 3.4","£m 18/19 prices","PSUPt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.82274293158651,2.8333691760780213,0.94709294618996331,2.3082477351489005E-2,2.2793946384595393E-2,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Cyber Resilience OT Price Control Deliverable","SpC 3.2","£m 18/19 prices","CROTt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6339999999999999,0,0,0,0,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Cyber Resilience IT Price Control Deliverable","SpC 3.3","£m 18/19 prices","CRITt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4917170011179006,2.0379212140068055,1.4540296473158321,1.1113739712793649,1.149280480576387,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Baseline Network Risk Output","SpC 3.1","£m 18/19 prices","NARMt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92.595407329358778,156.82758514852136,153.21552600785992,216.78548761981165,110.18219767995393,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)","SpC 3.20","£m 18/19 prices","GRIt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)","SpC 3.18","£m 18/19 prices","ROt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.270627603822629,39.608918340046024,39.196528943948543,39.327553108731628,24.176246965322658,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)","SpC 3.21","£m 18/19 prices","OTCt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Shared Schemes Price Control Deliverable (SHET and SPTL only)","SpC 3.17","£m 18/19 prices","SSt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100.15,147.23760289264476,65.443759002381142,-7.7798433422252815,1.0528395025281534,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)","SpC 3.19","£m 18/19 prices","EERt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)","SpC 3.27","£m 18/19 prices","SF6t","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)","SpC 3.26","£m 18/19 prices","SASt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)","SpC 3.22","£m 18/19 prices","InTt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)","SpC 3.23","£m 18/19 prices","BAt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)","SpC 3.24","£m 18/19 prices","PCt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)","SpC 3.25","£m 18/19 prices","OCt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable","SpC 3.15","£m 18/19 prices","PCFt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.759791158671227,18.542227844344861,18.327189329583263,18.114646293923322,17.904569757653089,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance","SpC 3.5","£m 18/19 prices","RDFt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4,2.4,2.4,2.4,2.4,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Spare PCD 1",null,"£m 18/19 prices",null,"PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Spare PCD 2",null,"£m 18/19 prices",null,"PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Spare PCD 3",null,"£m 18/19 prices",null,"PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Visual Impact Mitigation Re-opener","SpC 3.10","£m 18/19 prices","VIMREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.957690923863339,3.0492577494915984,4.8593581102763883,3.2880455424392157,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189.35673465807571,158.36475143212954,97.799435546050162,22.505346074503194,5.3471280072914595,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.512492900128597E-17,0,105.39182734782784,110.72289074006453,53.27350270466183,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2574843447890665,3.6838229353809822,92.410665763375391,151.95502074463602,57.692936960415224,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.5891321133882359,87.497941883939575,127.52525306571819,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 10","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Generation Connections volume driver","SpC 3.11","£m 18/19 prices","GCEt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.262575000000002,37.716549999999998,46.681574999999995,44.025625000000005,27.074950000000001,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)","SpC 3.12","£m 18/19 prices","DRIt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Net zero Re-opener","SpC 3.6","£m 18/19 prices","NZt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener","SpC 3.8","£m 18/19 prices","CAMt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Medium Sized Investment Projects Re-opener","SpC 3.14","£m 18/19 prices","MSIPREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9773274706963284,6.4306293750725816,43.703173029011573,70.619596970110635,39.204095704907822,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)","SpC 3.27","£m 18/19 prices","SF6REt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)","SpC 3.28","£m 18/19 prices","SCRt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)","SpC 3.29","£m 18/19 prices","UNLREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Non-operational IT Capex Reopener","SpC 3.7","£m 18/19 prices","NOITt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Tyne Crossing Project Re-opener (NGET only)","SpC 3.34","£m 18/19 prices","TCRt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Bengeworth Road GSP Project Re-opener (NGET only)","SpC 3.35","£m 18/19 prices","BRGt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)","SpC 3.32","£m 18/19 prices","CWRt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)","SpC 3.33","£m 18/19 prices","TSFt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Wider Works Volume Driver (NGET only)","SpC 3.30","£m 18/19 prices","WWVt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)","SpC 3.31","£m 18/19 prices","FWRt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Access Reform Change Re-Opener","SpC 3.16","£m 18/19 prices","ARRt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"T1/T2 offset adjusment (NGET only)","SpC 3.38","£m 18/19 prices","T1OAt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Pre-Construction Funding Re-Opener","SpC 3.15","£m 18/19 prices","PCFREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0321726242635325,23.419729168455014,28.41140435931699,26.930361579017916,30.269776331223902,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Physical Security Re-Opener","SpC 3.4","£m 18/19 prices","PSUPREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Cyber Resilience OT Re-Opener","SpC 3.2","£m 18/19 prices","CROTREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5179999999999998,7.0190000000000001,7.4379999999999997,7.9630000000000001,5.2210000000000001,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Cyber Resilience IT Re-Opener","SpC 3.3","£m 18/19 prices","CRITREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.85,-0.38,-0.18,0.48,-1E-3,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Opex escalator","SpC 3.36","£m 18/19 prices","OEt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.259988797503432,22.629754308335464,42.333538045419523,53.059734940169982,33.53910840782919,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Entry and Exit Connection Asset Allowance","Spc 3.37","£m 18/19 prices","EECAt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.170687023352379,18.220541749833306,53.956132647737704,71.483209004209513,36.959560573620436,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)","SpC 3.39","£m 18/19 prices","LGCEt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88.413443295878892,30.6027175843709,0.23215992466277918,0.22925792560449448,0.22639220153443829,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Spare UM 3",null,"£m 18/19 prices",null,"UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"RPE non-variant allowances - FYI only",null,"£m 18/19 prices","RPEAt (non-variant)","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP10:AP15) * (PRODUCT(1 + $AN$159:AP$159) - 1)","v":0.32963988301442165},{"$f":"SUM(AQ10:AQ15) * (PRODUCT(1 + $AN$159:AQ$159) - 1)","v":0.15474948849151821},{"$f":"SUM(AR10:AR15) * (PRODUCT(1 + $AN$159:AR$159) - 1)","v":0.33535546609204581},{"$f":"SUM(AS10:AS15) * (PRODUCT(1 + $AN$159:AS$159) - 1)","v":0.48384717286476098},{"$f":"SUM(AT10:AT15) * (PRODUCT(1 + $AN$159:AT$159) - 1)","v":0.8603421668616974},null,null,null,null,null,null,null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE PCDs - FYI only",null,"£m 18/19 prices","RPEAt (PCD)","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$20:AP$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 1 (Baseline)\")) * (PRODUCT(1 + $AN$159:AP$159) - 1)","v":1.3034897564982941},{"$f":"SUMPRODUCT((AQ$20:AQ$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 1 (Baseline)\")) * (PRODUCT(1 + $AN$159:AQ$159) - 1)","v":0.8781252246995559},{"$f":"SUMPRODUCT((AR$20:AR$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 1 (Baseline)\")) * (PRODUCT(1 + $AN$159:AR$159) - 1)","v":1.1600685618028777},{"$f":"SUMPRODUCT((AS$20:AS$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 1 (Baseline)\")) * (PRODUCT(1 + $AN$159:AS$159) - 1)","v":2.3457721783702259},{"$f":"SUMPRODUCT((AT$20:AT$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 1 (Baseline)\")) * (PRODUCT(1 + $AN$159:AT$159) - 1)","v":3.1963796352633942},null,null,null,null,null,null,null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE UMs - FYI only",null,"£m 18/19 prices","RPEAt (UM)","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$20:AP$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 2 (UM)\")) * (PRODUCT(1 + $AN$159:AP$159) - 1)","v":9.6447124699311645E-2},{"$f":"SUMPRODUCT((AQ$20:AQ$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 2 (UM)\")) * (PRODUCT(1 + $AN$159:AQ$159) - 1)","v":7.5863487433566065E-2},{"$f":"SUMPRODUCT((AR$20:AR$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 2 (UM)\")) * (PRODUCT(1 + $AN$159:AR$159) - 1)","v":0.15655618969624482},{"$f":"SUMPRODUCT((AS$20:AS$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 2 (UM)\")) * (PRODUCT(1 + $AN$159:AS$159) - 1)","v":0.28758332312934942},{"$f":"SUMPRODUCT((AT$20:AT$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 2 (UM)\")) * (PRODUCT(1 + $AN$159:AT$159) - 1)","v":0.36300848020099025},null,null,null,null,null,null,null,null,"TIM",0,"CapRate 2 (UM)","Fast/Slow Split"]
[]
[null,"Actual totex"]
[]
[null,null,null,null,"Capitalisation rate 1:"]
[null,null,null,null,"Actual load related capex expenditure",null,"£m 18/19 prices","ALC",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159.0182506628795,329.02920277293549,529.07492470353475,428.74358940395456,352.90827899198854,249.53854633681465,223.86764587166158,290.75881524887927,129.90576477256454,169.54172566205489,186.1826113672837,177.74783428461166,136.3780247258546,{"$f":"Totex!AU14","v":0},"AIP 2020 PCFMs"]
[null,null,null,null,"Actual asset replacement capex expenditure",null,"£m 18/19 prices","ARC",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.55502869108112,21.530028657804532,14.252018970321885,22.513210274656114,41.365046722110087,44.694887547529518,63.825826672750587,74.125734242207642,112.7847898007263,150.12615179318996,167.97772740590636,160.279690160889,122.51703569260633,{"$f":"Totex!AU15","v":0},"AIP 2020 PCFMs"]
[null,null,null,null,"Actual other capex expenditure",null,"£m 18/19 prices","AOC",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.73100097300766909,2.9491364566800313,5.0686965005896596,11.164258614961193,11.268354256675376,8.8782654248178812,26.205649596356441,29.24991151602844,2.4545247516303754,3.2671812936342475,3.6556834513669685,3.4881517922642455,2.6663267018115935,{"$f":"Totex!AU16","v":0},"AIP 2020 PCFMs"]
[null,null,null,null,"Actual network operating costs (opex)",null,"£m 18/19 prices","ACO",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.741006428690527,18.006343515020696,21.877546681313198,25.811105597775672,33.202884395100064,39.11814986868557,41.743940460465481,51.271856026433305,24.893342109761328,38.06518430585205,38.771128961098945,41.50074249747599,23.351547944170946,{"$f":"Totex!AU17","v":0},"AIP 2020 PCFMs"]
[null,null,null,null,"Actual Indirects (opex)",null,"£m 18/19 prices","AIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64.85111281034257,63.886073953272799,77.738882937141341,73.475163453630927,76.507823193082558,{"$f":"Totex!AU18","v":0},"AIP 2020 PCFMs"]
[null,null,null,null,"Actual non-operational capex",null,"£m 18/19 prices","ANC",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33800044989957884,2.122002824517474,1.8050024025702358,5.279007026686025,5.366007142488578,3.1352041731513585,3.8230381534336391,7.096024103588868,10.35643531783577,13.785296610551947,15.424513108460971,14.717642749938573,11.250096380241539,{"$f":"Totex!AU19","v":0},"AIP 2020 PCFMs"]
[]
[null,null,null,null,"Capitalisation rate 2:"]
[null,null,null,null,"Actual load related capex expenditure",null,"£m 18/19 prices","ALCU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311.0983612784907,259.0116277361596,475.73182517251053,607.2775220220135,375.70233958081542]
[null,null,null,null,"Actual asset replacement capex expenditure",null,"£m 18/19 prices","ARCU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2029941591160886,9.2916205272366543,11.272034191933649,10.684440398676715,12.009330812112738]
[null,null,null,null,"Actual other capex expenditure",null,"£m 18/19 prices","AOCU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6180648515055308E-2,0.20221266189487885,0.24531221784612367,0.23252446949812583,0.26135793470848151]
[null,null,null,null,"Actual network operating costs (opex)",null,"£m 18/19 prices","ACOU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2070077557908641E-2,0.63388837886733329,0.76899518867748795,0.7289086530782003,0.81929467711868043]
[null,null,null,null,"Actual Indirects (opex)",null,"£m 18/19 prices","AIOU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.316088452210931,22.222354178198387,45.525582485758832,58.889354695103663,38.044089376066005]
[null,null,null,null,"Actual non-operational capex",null,"£m 18/19 prices","ANCU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11046463994509102,0.8532007477091722,1.0350517407130218,0.98109608655274771,1.1027538197826809]
[]
[null,"Pass-through costs"]
[]
[null,null,null,null,"Prescribed Rates","SpC 6.1","£m 18/19 prices","RBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41.115227394342675,40.335064521483837,40.07488709995399,40.027985828694561,40.026134117626583]
[null,null,null,null,"Pension Scheme Established Deficit repair ","SpC 6.1","£m 18/19 prices","EDEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.89549418801747049,-1.8112566666706018,0,0,0]
[null,null,null,null,"Temporary physical disconnection costs ","SpC 6.1","£m 18/19 prices","TPDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Energy not supplied compensatory scheme (SHET only)","SpC 6.2","£m 18/19 prices","SHCPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"Incentive revenue"]
[]
[null,null,null,null,"Business plan incentive",null,"£m 18/19 prices","BPIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3620000000000001,4.3620000000000001,4.3620000000000001,4.3620000000000001,4.3620000000000001]
[]
[null,null,null,null,"Energy not supplied ODI ","SpC 4.2","£m 18/19 prices","ENSIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.70712928000000008,0.70712928000000008,0.70712928000000008,0.70712928000000008,0.70712928000000008]
[null,null,null,null,"Insulation And Interruption Gas emissions ODI ","SpC 4.3","£m 18/19 prices","IIGIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Timely Connections ODI ","SpC 4.4","£m 18/19 prices","CONADJt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Quality of connections satisfaction survey ODI ","SpC 4.5","£m 18/19 prices","QCSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"SO-TO Optimisation ODI","SpC 4.7","£m 18/19 prices","SOTOt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Environmental scorecard ODI ","SpC 4.6","£m 18/19 prices","ESIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"Other revenue allowances"]
[]
[null,null,null,null,"RIIO-2 network innovation allowance ","SpC 5.2","£m 18/19 prices","NIAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6,1.6,1.6,1.6,1.6]
[null,null,null,null,"Carry-over Network Innovation Allowance ","SpC 5.3","£m 18/19 prices","CNIAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Net Zero Fund use it or lose it allowance (SHET and SPTL only)","SpC 5.5","£m 18/19 prices","NZFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Net zero carbon Capital Construction use it or lose it allowance (NGET only)","SpC 5.6","£m 18/19 prices","NZ3Ct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Non-Technical Mitigation Projects allowance ","SpC 5.4","£m 18/19 prices","NTMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.7,1.7,3.2,1.7000000000000002]
[null,null,null,null,"Spare 1",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Spare 2",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Spare 3",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Transmission investment for renewable generation (SHET and SPTL only)","SpC 5.7","£m nominal","LTIRGt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82.881360588952006,0,0,0,0]
[null,null,null,null,"Pre-RIIO-1 pension true-up",null,"£m 18/19 prices","PRPN",5.5908540410210525]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,null,"Close-out of RIIO-ET1 pass-through items","SpC 7.2","£m nominal","LPTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.219564455827893,30.85566251342518]
[null,null,null,null,"Legacy MOD","SpC 7.3","£m nominal","LMODt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-16.192665053661976,57.660142890867903]
[null,null,null,null,"Legacy K correction","SpC 7.4","£m nominal","LKt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.14583959725802445]
[null,null,null,null,"Legacy TRU term","SpC 7.5","£m nominal","LTRUt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.6008301804478182,-5.2232022287207878]
[null,null,null,null,"Close-out of RIIO-ET1 network outputs","SpC 7.10","£m nominal","NOCOt"]
[null,null,null,null,"Close-out of RIIO-ET1 stakeholder satisfaction output","SpC 7.6","£m nominal","LSSOt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4144735298132582,1.594659418635886]
[null,null,null,null,"Close-out of RIIO-ET1  environmental discretionary reward scheme adjustment","SpC 7.7","£m nominal","LEDRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0164143999999999,0]
[null,null,null,null,"Close-out of RIIO-ET1  sulphur hexaflouride gas emissions incentive","SpC 7.8","£m nominal","LSFIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.7241031613407913E-2,-0.11162961893663102]
[null,null,null,null,"Close-out of RIIO-ET1 energy not supplied reliability incentive","SpC 7.9","£m nominal","LRIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7703115467935469,1.8446322613980488]
[null,null,null,null,"RIIO-1 net RAV additions (after disposals)","SpC 7.12","£m 18/19 prices","LRAVt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110.08371168655941,367.10649927353927,639.14794995571617,537.80245411944748,389.53440376163809,254.17383320983018,278.8404425726639,381.85659995369343,null,null,null,null,null,null,"RAV carry over"]
[]
[null,"Directly remunerated services"]
[]
[null,null,null,null,"Pre-vesting directly remunerated services","SpC 9.7","£m 18/19 prices","PREDRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3409680000000002,2.1389040000000001,2.1389040000000001,2.1389040000000001,2.1389040000000001]
[null,null,null,null,"Post-vesting directly remunerated services","SpC 9.7","£m 18/19 prices","POSDRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.0913249999999994,13.383504,13.383504,13.383504,13.383504]
[null,null,null,null,"Other Income directly remunerated services","SpC 9.7","£m 18/19 prices","OIDRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Identified directly remunerated services costs","SpC 9.7","£m 18/19 prices","IDRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"Finance inputs"]
[]
[null,null,null,null,"iBoxx trailing average",null,"annual real %","iBTAt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7499999999999999E-2,3.6299999999999999E-2,3.5099999999999999E-2,3.3700000000000001E-2,3.2300000000000002E-2,2.98E-2,2.6800000000000001E-2,2.35E-2,2.0500000000000001E-2,1.9E-2,1.83E-2,1.78E-2,1.7500000000000002E-2]
[null,null,null,null,"iBoxx average (Financial Year)",null,"annual real %","iBAFYt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.81E-2,2.3800000000000002E-2,2.3300000000000001E-2,1.4200000000000001E-2,1.26E-2,1.5800000000000002E-2,8.5000000000000006E-3,3.8999999999999998E-3,7.7000000000000002E-3,1.15E-2,1.21E-2,1.2699999999999999E-2,1.3299999999999999E-2]
[null,null,null,null,"iBoxx average (April - October)",null,"annual real %","iBAAOt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.76E-2,2.6700000000000002E-2,2.2700000000000001E-2,1.4200000000000001E-2,1.2E-2,1.5800000000000002E-2,9.4000000000000004E-3,3.5000000000000001E-3,5.4999999999999997E-3,1.1299999999999999E-2,1.2E-2,1.26E-2,1.32E-2]
[null,null,null,null,"Risk-free rate",null,"annual real %","RFRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.7100000000000001E-2,-1.55E-2,-1.6199999999999999E-2,-1.52E-2,-1.44E-2]
[null,null,null,null,"Sterling Overnight Index Average (SONIA)","SpC 2.1","annual nominal %","It",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5921739130434752E-4,1.9356540168711655E-3,1.1477022788122274E-2,1.2762770988666359E-2,1.136654040444305E-2,9.9597269163601947E-3]
[]
[null,null,null,null,"RPE annual growth",null,"annual %","RPEt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.8734757508982094E-5,-6.8372363580017298E-3,1.1285556226740075E-2,-2.3108315684256886E-3,1.3395985185582671E-3,3.1678522200091269E-3,6.8307401967619592E-3]
[]
[null,null,null,null,"Adjusted net debt",null,"£m nominal","ANDt"]
[null,null,null,null,"Tax deductible net interest cost",null,"£m nominal","TDNIt"]
[null,null,null,null,"Tax allowance adjustment","SpC 2.2","£m nominal","TAXAt"]
[null,null,null,null,"Tax liability - tax trigger events",null,"£m 18/19 prices","TTEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-15.156501278948369,-14.16091536476584,0,0,0]
[]
[null,null,null,null,"Notional gearing for \"Tax clawback gearing level test\"",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,null,"Tax trigger deadband",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4458842789006556,1.7460048691359407,1.7400275177290305,1.7353254561791309,1.6416771715292762]
[]
[null,null,null,null,"General pool capital allowance opening balance brought forward",null,"£m nominal","OGPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87.677426195327456,null,null,null,null,null,"AIP 2020 PCFMs"]
[null,null,null,null,"Special Rate capital allowance opening balance brought forward",null,"£m nominal","OSRPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1756.9308547938135,null,null,null,null,null,"AIP 2020 PCFMs"]
[null,null,null,null,"Structures and buildings capital allowance opening balance brought forward",null,"£m nominal","OSBPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,"AIP 2020 PCFMs"]
[null,null,null,null,"Deferred revenue expenditure opening balance brought forward",null,"£m nominal","ODRPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375.9085964925905,null,null,null,null,null,"AIP 2020 PCFMs"]
[null,null,null,null,"Deferred revenue pool additions (RIIO1) plus opening balance at start of RIIO1",null,"£m nominal","LODRPt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,419.21370189098519,null,null,null,null,null,null,"AIP 2020 PCFMs"]
[null,null,null,null,"Tax loss brought forward",null,"£m nominal","OTLt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,"AIP 2020 PCFMs"]
[]
[null,null,null,null,"Totex allocation to \"General\" tax pool",null,"%","ARGPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6386414329529777E-2,1.2840998843518329E-2,1.5856458290434024E-2,1.3801707631427604E-3,4.5906771193481889E-3]
[null,null,null,null,"Totex allocation to \"Special Rate\" tax pool",null,"%","ARSRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.82201579868933483,0.81781952841697658,0.81641938137376446,0.82113209529297837,0.79735010570427689]
[null,null,null,null,"Totex allocation to \"Structures and Buildings\" tax pool",null,"%","ARSBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3677359626840213E-2,5.509753690255105E-2,6.0076387904818222E-2,7.728768960323136E-2,6.4175987663201539E-2]
[null,null,null,null,"Totex allocation to \"Deferred Revenue\" tax pool",null,"%","ARDRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9291328264152263E-4,3.1797687272045247E-4,3.8633369561034384E-4,3.1941723485606191E-4,4.8048187013920548E-4]
[null,null,null,null,"Totex allocation to \"Revenue\" tax pool",null,"%","ARRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.01E-2,9.6000000000000016E-2,9.0099999999999972E-2,8.4199999999999983E-2,0.11880000000000002]
[null,null,null,null,"Totex allocation to \"Non Qualifying\" tax pool",null,"%","ARNQt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7227514071653804E-2,1.7923958964233565E-2,1.7161438735372847E-2,1.5680627105791045E-2,1.4602747643034075E-2]
[null,null,null,null,"Totex allocation check",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP176:AP181)","v":1.0000000000000002},{"$f":"SUM(AQ176:AQ181)","v":1},{"$f":"SUM(AR176:AR181)","v":0.99999999999999978},{"$f":"SUM(AS176:AS181)","v":0.99999999999999956},{"$f":"SUM(AT176:AT181)","v":0.99999999999999989}]
[]
[null,null,null,null,"Corporation tax rate",null,"%","CTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19,0.19,0.25,0.25,0.25]
[null,null,null,null,"General pool capital allowance rate",null,"%","GCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18,0.18,0.18,0.18,0.18]
[null,null,null,null,"Special Rates capital allowance rate",null,"%","SRCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06,0.06,0.06,0.06,0.06]
[null,null,null,null,"Structures and buildings capital allowance rate",null,"%","SBCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,0.03,0.03,0.03,0.03]
[null,null,null,null,"Deferred Revenue Expenditure capital allowance rate",null,"%","DRCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,0.03,0.03,0.03,0.03]
[]
[null,null,null,null,"RIIO-1 allowed revenue","SpC 2.1","£m nominal","RIIO-1 ARt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,372.14566889492579]
[null,null,null,null,"Recovered revenue","SpC 2.1","£m nominal","RRt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,377.20299999999997,582.89739420605292]
[null,null,null,null,"K rate margin","SpC 2.1","annual nominal %",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.15E-2,1.15E-2,1.15E-2,1.15E-2,1.15E-2,1.15E-2]
[]
[null,"Operational performance and return adjustment"]
[]
[null,null,null,null,"Threshold 1","SpC 2.3","annual real %","T1",0.03]
[null,null,null,null,"Threshold 2","SpC 2.3","annual real %","T2",0.04]
[null,null,null,null,"Adjustment rate 1","SpC 2.3","%","AR1",0.5]
[null,null,null,null,"Adjustment rate 2","SpC 2.3","%","AR2",0.9]
[]
[null,"Policy"]
[]
[null,null,"Allowed return on capital"]
[]
[null,null,null,null,"Equity Beta",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75861000000000001,0.75861000000000001,0.75861000000000001,0.75861000000000001,0.75861000000000001]
[null,null,null,null,"Total Market Return",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2]
[null,null,null,null,"Benchmark gearing (60%)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,"RIIO-2 notional gearing","SpC 2.3","%","G",0.55000000000000004]
[null,null,null,null,"Annual notional gearing",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55000000000000004,{"$f":"$I$208","v":0.55000000000000004},{"$f":"$I$208","v":0.55000000000000004},{"$f":"$I$208","v":0.55000000000000004},{"$f":"$I$208","v":0.55000000000000004},{"$f":"$I$208","v":0.55000000000000004}]
[]
[null,null,null,null,"Not used",null,"Not used"]
[]
[null,null,null,null,"RIIO-1 vanilla allowed return on capital",null,"annual real %",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7560000000000005E-2,4.5249999999999999E-2,4.3325000000000002E-2,4.1345E-2,3.9805E-2,3.7879999999999997E-2,3.7054999999999998E-2,3.5680000000000003E-2]
[]
[null,null,"Finance"]
[]
[null,null,null,null,"Minimum equity issuance threshold",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Equity issuance costs",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.05,0.05,0.05,0.05]
[null,null,null,null,"Assumed dividends as % of notional equity portion of RAV",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,0.03,0.03,0.03,0.03]
[null,null,null,null,"Equity issuance gearing target",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,null,"CPIH index-linked debt as a percentage of net debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3]
[]
[null,null,"TIM and capitalisation"]
[]
[null,null,null,null,"Years from t until normal reporting of actual costs",null,"years",null,2]
[]
[null,null,null,null,"Capitalisation rate 1",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.77,0.77,0.77,0.77,0.77]
[null,null,null,null,"Capitalisation rate 2",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,0.85,0.85,0.85,0.85]
[]
[null,null,null,null,"RIIO-2 Funding Adjustment Rate ('sharing factor')",null,"%",null,0.64]
[]
[null,"Totex variant allowances allocation percentages"]
[]
[null,null,null,null,{"$f":"INDEX($E$20:$E$80, AV234)","v":"Enhancing Pre-existing Infrastructure Projects"},null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9,0.9,0.9,0.9,null,1]
[null,null,null,null,"Enhancing Pre-existing Infrastructure Projects",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,1]
[null,null,null,null,"Enhancing Pre-existing Infrastructure Projects",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,1]
[null,null,null,null,"Enhancing Pre-existing Infrastructure Projects",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,1]
[null,null,null,null,"Enhancing Pre-existing Infrastructure Projects",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,null,1]
[null,null,null,null,"Enhancing Pre-existing Infrastructure Projects",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,1]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9,0.9,0.9,0.9,null,{"$f":"AV234 + 1","v":2}]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"AV235 + 1","v":2}]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,2]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,2]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,null,2]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,2]
[null,null,null,null,"Wider Works Price Control Deliverable",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,null,{"$f":"AV240 + 1","v":3}]
[null,null,null,null,"Wider Works Price Control Deliverable",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,null,3]
[null,null,null,null,"Wider Works Price Control Deliverable",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,null,3]
[null,null,null,null,"Wider Works Price Control Deliverable",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,null,3]
[null,null,null,null,"Wider Works Price Control Deliverable",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,null,3]
[null,null,null,null,"Wider Works Price Control Deliverable",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,null,3]
[null,null,null,null,"Physical Security Price Control Deliverable",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,null,{"$f":"AV246 + 1","v":4}]
[null,null,null,null,"Physical Security Price Control Deliverable",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,null,4]
[null,null,null,null,"Physical Security Price Control Deliverable",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,null,4]
[null,null,null,null,"Physical Security Price Control Deliverable",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,null,4]
[null,null,null,null,"Physical Security Price Control Deliverable",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,null,4]
[null,null,null,null,"Physical Security Price Control Deliverable",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,null,4]
[null,null,null,null,"Cyber Resilience OT Price Control Deliverable",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,null,{"$f":"AV252 + 1","v":5}]
[null,null,null,null,"Cyber Resilience OT Price Control Deliverable",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,null,5]
[null,null,null,null,"Cyber Resilience OT Price Control Deliverable",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,null,5]
[null,null,null,null,"Cyber Resilience OT Price Control Deliverable",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,null,5]
[null,null,null,null,"Cyber Resilience OT Price Control Deliverable",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,null,5]
[null,null,null,null,"Cyber Resilience OT Price Control Deliverable",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,null,5]
[null,null,null,null,"Cyber Resilience IT Price Control Deliverable",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,null,6]
[null,null,null,null,"Cyber Resilience IT Price Control Deliverable",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,null,6]
[null,null,null,null,"Cyber Resilience IT Price Control Deliverable",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,null,6]
[null,null,null,null,"Cyber Resilience IT Price Control Deliverable",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,null,6]
[null,null,null,null,"Cyber Resilience IT Price Control Deliverable",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,null,6]
[null,null,null,null,"Cyber Resilience IT Price Control Deliverable",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,null,6]
[null,null,null,null,"Baseline Network Risk Output",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,null,7]
[null,null,null,null,"Baseline Network Risk Output",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,null,7]
[null,null,null,null,"Baseline Network Risk Output",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,null,7]
[null,null,null,null,"Baseline Network Risk Output",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,null,7]
[null,null,null,null,"Baseline Network Risk Output",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,null,7]
[null,null,null,null,"Baseline Network Risk Output",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,null,7]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,null,8]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,null,8]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,null,8]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,null,8]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,null,8]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,null,8]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,null,9]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,null,9]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,null,9]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,null,9]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,null,9]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,null,9]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,null,10]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,null,10]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,null,10]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,null,10]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,null,10]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,null,10]
[null,null,null,null,"Shared Schemes Price Control Deliverable (SHET and SPTL only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,null,11]
[null,null,null,null,"Shared Schemes Price Control Deliverable (SHET and SPTL only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,null,11]
[null,null,null,null,"Shared Schemes Price Control Deliverable (SHET and SPTL only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,null,11]
[null,null,null,null,"Shared Schemes Price Control Deliverable (SHET and SPTL only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,null,11]
[null,null,null,null,{"$f":"INDEX($E$20:$E$80, AV298)","v":"Shared Schemes Price Control Deliverable (SHET and SPTL only)"},null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,null,11]
[null,null,null,null,"Shared Schemes Price Control Deliverable (SHET and SPTL only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,null,11]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,null,12]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,null,12]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,null,12]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,null,12]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,null,12]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,null,12]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,null,13]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,null,13]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,null,13]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,null,13]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,null,13]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,null,13]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,null,14]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,null,14]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,null,14]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,null,14]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,null,14]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,null,14]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,null,15]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,null,15]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,null,15]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,null,15]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,null,{"$f":"AV316 + 1","v":15}]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,null,15]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,null,16]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,null,16]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,null,16]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,null,16]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,null,16]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,null,16]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,null,17]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,null,17]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,null,17]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,null,17]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,null,17]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,null,17]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,null,18]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,null,18]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,null,18]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,null,18]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,null,18]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,null,18]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,null,19]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,null,19]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,null,19]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,null,19]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,null,19]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,null,19]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9,0.9,0.9,0.9,null,20]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,20]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,20]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,20]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,null,20]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,20]
[null,null,null,null,"Spare PCD 1",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,21]
[null,null,null,null,"Spare PCD 1",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,21]
[null,null,null,null,"Spare PCD 1",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,21]
[null,null,null,null,"Spare PCD 1",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,21]
[null,null,null,null,"Spare PCD 1",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,21]
[null,null,null,null,"Spare PCD 1",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,21]
[null,null,null,null,"Spare PCD 2",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,22]
[null,null,null,null,"Spare PCD 2",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,22]
[null,null,null,null,{"$f":"INDEX($E$20:$E$80, AV362)","v":"Spare PCD 2"},null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,22]
[null,null,null,null,"Spare PCD 2",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,22]
[null,null,null,null,"Spare PCD 2",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,22]
[null,null,null,null,"Spare PCD 2",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,22]
[null,null,null,null,"Spare PCD 3",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,23]
[null,null,null,null,"Spare PCD 3",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,23]
[null,null,null,null,"Spare PCD 3",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,23]
[null,null,null,null,"Spare PCD 3",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,23]
[null,null,null,null,"Spare PCD 3",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,23]
[null,null,null,null,"Spare PCD 3",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,23]
[null,null,null,null,"Visual Impact Mitigation Re-opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,24]
[null,null,null,null,"Visual Impact Mitigation Re-opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,24]
[null,null,null,null,"Visual Impact Mitigation Re-opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,24]
[null,null,null,null,"Visual Impact Mitigation Re-opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,24]
[null,null,null,null,"Visual Impact Mitigation Re-opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,24]
[null,null,null,null,"Visual Impact Mitigation Re-opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,24]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,25]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,25]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,25]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,25]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,25]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,25]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,26]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,26]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"AV380 + 1","v":26}]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,26]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,26]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,26]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,27]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,27]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,27]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,27]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,27]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,27]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,28]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,28]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,28]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,28]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,28]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,28]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,29]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,29]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,29]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,29]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,29]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,29]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,30]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,30]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,30]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,30]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,30]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,30]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,31]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,31]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,31]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,31]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,31]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,31]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,32]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,32]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,32]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,32]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,32]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,32]
[null,null,null,null,{"$f":"INDEX($E$20:$E$80, AV426)","v":"Large Onshore Transmission Investment Re-opener Project 10"},null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,33]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 10",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,33]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 10",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,33]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 10",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,33]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 10",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,33]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 10",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,33]
[null,null,null,null,"Generation Connections volume driver",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,34]
[null,null,null,null,"Generation Connections volume driver",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,34]
[null,null,null,null,"Generation Connections volume driver",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,34]
[null,null,null,null,"Generation Connections volume driver",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,34]
[null,null,null,null,"Generation Connections volume driver",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,34]
[null,null,null,null,"Generation Connections volume driver",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,34]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,35]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,35]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,35]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,35]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,35]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,35]
[null,null,null,null,"Net zero Re-opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,36]
[null,null,null,null,"Net zero Re-opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,36]
[null,null,null,null,"Net zero Re-opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,36]
[null,null,null,null,"Net zero Re-opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,36]
[null,null,null,null,"Net zero Re-opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,36]
[null,null,null,null,"Net zero Re-opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,36]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"AV444 + 1","v":37}]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,37]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,37]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,37]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,37]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,37]
[null,null,null,null,"Medium Sized Investment Projects Re-opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,38]
[null,null,null,null,"Medium Sized Investment Projects Re-opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,38]
[null,null,null,null,"Medium Sized Investment Projects Re-opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,38]
[null,null,null,null,"Medium Sized Investment Projects Re-opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,38]
[null,null,null,null,"Medium Sized Investment Projects Re-opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,38]
[null,null,null,null,"Medium Sized Investment Projects Re-opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,38]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9,0.9,0.9,0.9,null,39]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,39]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,39]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,39]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,null,39]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,39]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,40]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,40]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,40]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,40]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,40]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,40]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,41]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,41]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,41]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,41]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,41]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,41]
[null,null,null,null,"Non-operational IT Capex Reopener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,42]
[null,null,null,null,"Non-operational IT Capex Reopener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,42]
[null,null,null,null,"Non-operational IT Capex Reopener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,42]
[null,null,null,null,"Non-operational IT Capex Reopener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,42]
[null,null,null,null,"Non-operational IT Capex Reopener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,42]
[null,null,null,null,"Non-operational IT Capex Reopener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,42]
[null,null,null,null,"Tyne Crossing Project Re-opener (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,43]
[null,null,null,null,"Tyne Crossing Project Re-opener (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,43]
[null,null,null,null,"Tyne Crossing Project Re-opener (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,43]
[null,null,null,null,"Tyne Crossing Project Re-opener (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,43]
[null,null,null,null,{"$f":"INDEX($E$20:$E$80, AV490)","v":"Tyne Crossing Project Re-opener (NGET only)"},null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,43]
[null,null,null,null,"Tyne Crossing Project Re-opener (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,43]
[null,null,null,null,"Bengeworth Road GSP Project Re-opener (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,44]
[null,null,null,null,"Bengeworth Road GSP Project Re-opener (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,44]
[null,null,null,null,"Bengeworth Road GSP Project Re-opener (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,44]
[null,null,null,null,"Bengeworth Road GSP Project Re-opener (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,44]
[null,null,null,null,"Bengeworth Road GSP Project Re-opener (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,44]
[null,null,null,null,"Bengeworth Road GSP Project Re-opener (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,44]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,45]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,45]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,45]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,45]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,45]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,45]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,46]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,46]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,46]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,46]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,46]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,46]
[null,null,null,null,"Wider Works Volume Driver (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,47]
[null,null,null,null,"Wider Works Volume Driver (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,47]
[null,null,null,null,"Wider Works Volume Driver (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,47]
[null,null,null,null,"Wider Works Volume Driver (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,47]
[null,null,null,null,"Wider Works Volume Driver (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"AV508 + 1","v":47}]
[null,null,null,null,"Wider Works Volume Driver (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,47]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,48]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,48]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,48]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,48]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,48]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,48]
[null,null,null,null,"Access Reform Change Re-Opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,49]
[null,null,null,null,"Access Reform Change Re-Opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,49]
[null,null,null,null,"Access Reform Change Re-Opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,49]
[null,null,null,null,"Access Reform Change Re-Opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,49]
[null,null,null,null,"Access Reform Change Re-Opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,49]
[null,null,null,null,"Access Reform Change Re-Opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,49]
[null,null,null,null,"T1/T2 offset adjusment (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,50]
[null,null,null,null,"T1/T2 offset adjusment (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,50]
[null,null,null,null,"T1/T2 offset adjusment (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,50]
[null,null,null,null,"T1/T2 offset adjusment (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,50]
[null,null,null,null,"T1/T2 offset adjusment (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,50]
[null,null,null,null,"T1/T2 offset adjusment (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,50]
[null,null,null,null,"Pre-Construction Funding Re-Opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,0.4346373017716515,null,51]
[null,null,null,null,"Pre-Construction Funding Re-Opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,0.39674329538156727,null,51]
[null,null,null,null,"Pre-Construction Funding Re-Opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,8.6342869484266841E-3,null,51]
[null,null,null,null,"Pre-Construction Funding Re-Opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,2.7066426529011416E-2,null,51]
[null,null,null,null,"Pre-Construction Funding Re-Opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,9.6487834786345358E-2,null,51]
[null,null,null,null,"Pre-Construction Funding Re-Opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,3.6430854582997614E-2,null,51]
[null,null,null,null,"Physical Security Re-Opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,52]
[null,null,null,null,"Physical Security Re-Opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,52]
[null,null,null,null,"Physical Security Re-Opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,52]
[null,null,null,null,"Physical Security Re-Opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,52]
[null,null,null,null,"Physical Security Re-Opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,52]
[null,null,null,null,"Physical Security Re-Opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,52]
[null,null,null,null,"Cyber Resilience OT Re-Opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9,0.9,0.9,0.9,null,53]
[null,null,null,null,"Cyber Resilience OT Re-Opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,53]
[null,null,null,null,"Cyber Resilience OT Re-Opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,53]
[null,null,null,null,"Cyber Resilience OT Re-Opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,53]
[null,null,null,null,"Cyber Resilience OT Re-Opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,null,53]
[null,null,null,null,"Cyber Resilience OT Re-Opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,53]
[null,null,null,null,"Cyber Resilience IT Re-Opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9,0.9,0.9,0.9,null,54]
[null,null,null,null,"Cyber Resilience IT Re-Opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,54]
[null,null,null,null,{"$f":"INDEX($E$20:$E$80, AV554)","v":"Cyber Resilience IT Re-Opener"},null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,54]
[null,null,null,null,"Cyber Resilience IT Re-Opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,54]
[null,null,null,null,"Cyber Resilience IT Re-Opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,null,54]
[null,null,null,null,"Cyber Resilience IT Re-Opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,54]
[null,null,null,null,"Opex escalator",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,55]
[null,null,null,null,"Opex escalator",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,55]
[null,null,null,null,"Opex escalator",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,55]
[null,null,null,null,"Opex escalator",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,55]
[null,null,null,null,"Opex escalator",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,55]
[null,null,null,null,"Opex escalator",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,55]
[null,null,null,null,"Entry and Exit Connection Asset Allowance",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,56]
[null,null,null,null,"Entry and Exit Connection Asset Allowance",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,56]
[null,null,null,null,"Entry and Exit Connection Asset Allowance",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,56]
[null,null,null,null,"Entry and Exit Connection Asset Allowance",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,56]
[null,null,null,null,"Entry and Exit Connection Asset Allowance",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,56]
[null,null,null,null,"Entry and Exit Connection Asset Allowance",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,56]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,57]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,57]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,57]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,57]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,57]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,57]
[null,null,null,null,"Spare UM 3",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,58]
[null,null,null,null,"Spare UM 3",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,58]
[null,null,null,null,"Spare UM 3",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"AV572 + 1","v":58}]
[null,null,null,null,"Spare UM 3",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,58]
[null,null,null,null,"Spare UM 3",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,58]
[null,null,null,null,"Spare UM 3",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,58]
[]
[null,"Incentives and other non-base revenue items"]
[]
[null,null,null,null,"Assumed cost multipliers:"]
[null,null,null,null,{"$f":"E120","v":"RIIO-2 network innovation allowance "},null,"%",null,1.1111111111111112]
[null,null,null,null,"Carry-over Network Innovation Allowance ",null,"%",null,1.1111111111111112]
[null,null,null,null,"Net Zero Fund use it or lose it allowance (SHET and SPTL only)",null,"%",null,1]
[null,null,null,null,"Net zero carbon Capital Construction use it or lose it allowance (NGET only)",null,"%",null,1]
[null,null,null,null,"Non-Technical Mitigation Projects allowance ",null,"%",null,1]
[null,null,null,null,"Spare 1",null,"%",null,0]
[null,null,null,null,"Spare 2",null,"%",null,0]
[null,null,null,null,"Spare 3",null,"%",null,0]
[null,null,null,null,"Transmission investment for renewable generation (SHET and SPTL only)",null,"%",null,0]
[null,null,null,null,"Pre-RIIO-1 pension true-up",null,"%",null,0]
[]
[null,"RAV and assets"]
[]
[null,null,"Pre-vesting assets"]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,22]
[]
[null,null,null,null,"Years of pre-vesting depreciation remaining",null,"years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,44,43,42,41,40,39,38,37,36,35,34,33]
[]
[null,null,"Post-vesting assets"]
[]
[null,null,null,null,"Transmission"]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,">",48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,48,21.5625,23.125,24.6875,26.25,27.8125,29.375,30.9375,32.5,35,37.5,40,42.5,45]
[null,null,null,null,"Accelerated post-vesting asset life",null,"years",null,null,">",20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,21.5625,23.125,24.6875,26.25,27.8125,29.375,30.9375,32.5,35,37.5,40,42.5,45]
[null,null,null,null,"Smoothing period following full depreciation of pre-vesting assets",null,"years",null,30]
[null,null,null,null,"Start of smoothing period",null,"year ending",null,"1991-03-31"]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 18/19 prices",null,null,">",34.596183616359212,31.19088293431426,3.0564996559931772,34.679749277268357,14.532811294588573,14.878858221050402,17.791076080381934,21.27128943424675,15.687442997725716,28.611804416613086,14.882551897939578,10.867005463801142,12.498516584652592,13.415875912692483,63.638911779341491,29.182009658951468,34.897864148598345,61.135512561137432,71.225559186628885,51.796379997469451,43.922551752209486,38.003154653955008,100.31543885131481]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 18/19 prices",null,null,">",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO post-vesting RAV additions",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO post-vesting RAV disposals",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RIIO-2 disposals net sales proceeds",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,null,"Project assets (except TIRG)"]
[]
[null,null,null,null,"PLUGS asset life",null,"years",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,30,30,30,30,30,30,18,18,18,18,18,18,18,18,18,18,18,18,18,18]
[null,null,null,null,"PLUGS net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.725401151442295,0,0,0,0,0,0,0]
[]
[null,null,null,null,"TOI accelerated post-vesting asset life",null,"years",null,20]
[null,null,null,null,"TOI net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,11.423354947728258,48.437730284649675,56.699390840364835,133.666383181464]
[null,null,null,null,"TOI deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.72211656355849152,4.6704773890565114]
[]
[null,null,null,null,"England-Scotland interconnector asset life applied",null,"years",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,29,29,29,29,29,29,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5]
[null,null,null,null,"England-Scotland Interconnector net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.794470908488677,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Logged-up items and security costs asset life",null,"years",null,20,">"]
[]
[null,null,null,null,"Logged-up items net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Security costs net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.26380813802966363,7.5807799407044713E-2,1.1788813400583849,2.387342772225888,0]
[]
[null,null,"TIRG"]
[null,null,"Note: \"TIRG commissioned in 2017 revenue\" below is blank from 2022 onwards, as the values are sourced from the \"Transmission investment for renewables generation\" Variable Value. See TIRG section in Input tab."]
[]
[null,null,null,null,"TIRG asset life before transfer to RAV",null,"years",null,20]
[null,null,null,null,"Years from TIRG commissioning to RAV transfer",null,"years",null,5]
[null,null,null,null,"Years from TIRG commissioning to RAV transfer - Beauly Denny (SHET only)",null,"years",null,7]
[]
[null,null,null,null,"General pool capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002]
[null,null,null,null,"Special Rates capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.06,0.06]
[]
[null,null,null,null,"TIRG allocation to \"General\" pool",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,0,0,0,0,0]
[null,null,null,null,"TIRG allocation to \"Special Rate\" pool",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.89100000000000001,0.89100000000000001,0.89100000000000001,0.89100000000000001,0.89100000000000001,0.89100000000000001,0.89100000000000001,0.89100000000000001,0.89100000000000001,0.8909999999999999,0.8909999999999999,0.8909999999999999,0.8909999999999999,0.8909999999999999,0.8909999999999999,0.8909999999999999,0.8909999999999999,0.92091999999999996,0.92740999999999996,0.91927000000000003,0.87880000000000003,0.89095000000000002]
[]
[null,null,null,null,"TIRG commissioned in 2010 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2148463675921306,-5.5001330578609799,0.70715023604049321,2.0372910439784322,12.794694694438686,6.8277523825502238,0.15071924477107476,-0.40970657529973381]
[null,null,null,null,"TIRG commissioned in 2011 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2012 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2013 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2014 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2015 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2016 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2017 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,34.958138730109681,139.56600961687008,210.67451927236212,174.44799254596015,112.62392545960142,37.198169704928162,13.706731152479529,0,0,0,0,40.703962613934806]
[]
[null,null,null,null,"TIRG commissioned in 2010 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.17295772948750382,0.65500377869293114,1.1126820079279274,1.1126820079279274,1.1126820079279274,1.1126820079279274,1.1126820079279274]
[null,null,null,null,"TIRG commissioned in 2011 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2012 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2013 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2014 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2015 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2016 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2017 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,1.7479069365054842,8.7262074173489879,19.259933380967095,27.982333008265101,33.613529281245171,35.473437766491578,36.158774324115562,36.158774324115562,36.158774324115562,36.158774324115562,36.158774324115562]
[]
[null,null,null,null,"TIRG commissioned in 2010 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.8157927311054749,2.0606018396145265,1.3721515096461481,1.3303388512380439,1.3059559343478471,1.2647623471091745,1.2194680882267741]
[null,null,null,null,"TIRG commissioned in 2011 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2012 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2013 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2014 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2015 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2016 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2017 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.9558864309187416,4.5840382236051509,1.346289432725402,6.3906357359314452,3.2589885127011788,15.840695749011667,39.95074453267889,60.235597488880323,79.291115533858161,88.037888400640171,83.812962294916204,81.097547143565293,78.38192001601206,75.666292888458869,72.950665760905636]
[]
[null,"End of sheet"]

{"sheet":"SPTL","index":18,"n_rows":677,"n_cols":58,"rows_kept":677,"cut":false,"hidden":false,"merged":[[2,54,3,54],[2,55,3,55],[2,56,3,56],[2,57,3,57]]}
["Input"]
[null,"SPTL"]
[null,null,null,null,"Parameter","Licence condition","Units","Term","Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values",null,null,null,null,null,null,null,null,null,null,null,null,"TIM/\nNon-TIM","RPE Incl. or Excl.","Baseline/UM (Repex = 100% Capitalised)","Fast/slow split or 100% fast money award"]
[null,null,null,null,"PCFM year ending",{"$f":"Cover!C4","v":"Model Version"},null,null,{"$f":"UserInterface!$G$10","v":"2023-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Totex allowance"]
[]
[null,null,"Non-variant allowances"]
[]
[null,null,null,null,"Non-variant allowed load related capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66.654812143730652,35.595567136421195,20.588378394274912,15.772896480776867,12.618935765288871]
[null,null,null,null,"Non-variant allowed asset replacement capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.464599934181216,24.718612090555098,29.000633027867238,27.977500948056928,43.429716931163881]
[null,null,null,null,"Non-variant allowed other capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.879077910640092,14.097739810185638,14.957791838402551,12.306229248725014,10.261221860344451]
[null,null,null,null,"Non-variant allowed network operating costs (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.36961317080881,13.694421726500519,13.307803569485269,12.927179560732586,13.161233097256229]
[null,null,null,null,"Non-variant allowed indirects (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.076768914221525,18.570064508895115,19.31567171325808,20.371454239907514,21.353574897647487]
[null,null,null,null,"Non-variant allowed non-operational capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8117714971354428,2.1809532869177208,1.5455645519118899,1.7472547847090121,1.2985607719216257]
[]
[null,null,"Variant allowances (including Real Price Effects)"]
[null,null,"Note: RPEs in the table below are calculated for information only. The calculation by totex category is detailed and then aggregated in the \"Input\" tab."]
[]
[null,null,null,null,"Enhancing Pre-existing Infrastructure Projects","SpC 3.10","£m 18/19 prices","EPIt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank","SpC 3.13","£m 18/19 prices","LOTIAt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Wider Works Price Control Deliverable","SpC 3.9","£m 18/19 prices","WWt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.6775889567242,62.782736937922849,50.248225081947204,15.771102175539321,23.848524489929094,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Physical Security Price Control Deliverable","SpC 3.4","£m 18/19 prices","PSUPt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Cyber Resilience OT Price Control Deliverable","SpC 3.2","£m 18/19 prices","CROTt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2858000000000001,0,0,0,0,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Cyber Resilience IT Price Control Deliverable","SpC 3.3","£m 18/19 prices","CRITt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Baseline Network Risk Output","SpC 3.1","£m 18/19 prices","NARMt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69.600664089392922,84.50116541548428,70.987999223294111,76.339680870107557,36.786689141154994,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)","SpC 3.20","£m 18/19 prices","GRIt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)","SpC 3.18","£m 18/19 prices","ROt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.262587490727913,22.538538859972856,23.280273818601056,11.479454224650338,4.7916155554577244,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)","SpC 3.21","£m 18/19 prices","OTCt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Shared Schemes Price Control Deliverable (SHET and SPTL only)","SpC 3.17","£m 18/19 prices","SSt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0083604541257829,4.4330442073459873,0.98981353747035838,4.1534828749726339E-2,4.1098713047854216E-2,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)","SpC 3.19","£m 18/19 prices","EERt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.84,2.84,2.84,2.84,2.84,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)","SpC 3.27","£m 18/19 prices","SF6t","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)","SpC 3.26","£m 18/19 prices","SASt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)","SpC 3.22","£m 18/19 prices","InTt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0.00","0.00","0.00","0.00","0.00",null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)","SpC 3.23","£m 18/19 prices","BAt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0.00","0.00","0.00","0.00","0.00",null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)","SpC 3.24","£m 18/19 prices","PCt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0.00","0.00","0.00","0.00","0.00",null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)","SpC 3.25","£m 18/19 prices","OCt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0.00","0.00","0.00","0.00","0.00",null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable","SpC 3.15","£m 18/19 prices","PCFt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9186965056358507,1.9004036116275311,1.8822851855229408,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance","SpC 3.5","£m 18/19 prices","RDFt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4,2.4,2.4,2.4,2.4,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Spare PCD 1",null,"£m 18/19 prices",null,"PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Spare PCD 2",null,"£m 18/19 prices",null,"PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Spare PCD 3",null,"£m 18/19 prices",null,"PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Visual Impact Mitigation Re-opener","SpC 3.10","£m 18/19 prices","VIMREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9578754876023217,1.9828998208147093,14.045144151922317,73.02376039800879,105.05729376369914,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 10","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Generation Connections volume driver","SpC 3.11","£m 18/19 prices","GCEt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)","SpC 3.12","£m 18/19 prices","DRIt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Net zero Re-opener","SpC 3.6","£m 18/19 prices","NZt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener","SpC 3.8","£m 18/19 prices","CAMt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Medium Sized Investment Projects Re-opener","SpC 3.14","£m 18/19 prices","MSIPREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4599999999999991,25.699999999999996,43.05,42.22,87.65,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)","SpC 3.27","£m 18/19 prices","SF6REt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)","SpC 3.28","£m 18/19 prices","SCRt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)","SpC 3.29","£m 18/19 prices","UNLREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Non-operational IT Capex Reopener","SpC 3.7","£m 18/19 prices","NOITt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Tyne Crossing Project Re-opener (NGET only)","SpC 3.34","£m 18/19 prices","TCRt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Bengeworth Road GSP Project Re-opener (NGET only)","SpC 3.35","£m 18/19 prices","BRGt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)","SpC 3.32","£m 18/19 prices","CWRt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)","SpC 3.33","£m 18/19 prices","TSFt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Wider Works Volume Driver (NGET only)","SpC 3.30","£m 18/19 prices","WWVt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)","SpC 3.31","£m 18/19 prices","FWRt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Access Reform Change Re-Opener","SpC 3.16","£m 18/19 prices","ARRt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"T1/T2 offset adjusment (NGET only)","SpC 3.38","£m 18/19 prices","T1OAt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Pre-Construction Funding Re-Opener","SpC 3.15","£m 18/19 prices","PCFREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Physical Security Re-Opener","SpC 3.4","£m 18/19 prices","PSUPREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Cyber Resilience OT Re-Opener","SpC 3.2","£m 18/19 prices","CROTREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.87,3.45,1.24,1.06,1.1599999999999999,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Cyber Resilience IT Re-Opener","SpC 3.3","£m 18/19 prices","CRITREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Opex escalator","SpC 3.36","£m 18/19 prices","OEt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99570599508673807,3.7158926917874573,7.7407163622286905,15.801640932450221,25.971868722955094,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Entry and Exit Connection Asset Allowance","Spc 3.37","£m 18/19 prices","EECAt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.302,19.314,13.192,10.983000000000001,5.7910000000000004,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)","SpC 3.39","£m 18/19 prices","LGCEt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Spare UM 3",null,"£m 18/19 prices",null,"UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"RPE non-variant allowances - FYI only",null,"£m 18/19 prices","RPEAt (non-variant)","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP10:AP15) * (PRODUCT(1 + $AN$159:AP$159) - 1)","v":1.6522946617727161},{"$f":"SUM(AQ10:AQ15) * (PRODUCT(1 + $AN$159:AQ$159) - 1)","v":0.95565924281538506},{"$f":"SUM(AR10:AR15) * (PRODUCT(1 + $AN$159:AR$159) - 1)","v":1.0135424762769896},{"$f":"SUM(AS10:AS15) * (PRODUCT(1 + $AN$159:AS$159) - 1)","v":1.188235744764492},{"$f":"SUM(AT10:AT15) * (PRODUCT(1 + $AN$159:AT$159) - 1)","v":1.9346006421774005},null,null,null,null,null,null,null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE PCDs - FYI only",null,"£m 18/19 prices","RPEAt (PCD)","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$20:AP$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 1 (Baseline)\")) * (PRODUCT(1 + $AN$159:AP$159) - 1)","v":1.2083595446119182},{"$f":"SUMPRODUCT((AQ$20:AQ$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 1 (Baseline)\")) * (PRODUCT(1 + $AN$159:AQ$159) - 1)","v":1.5464733460177889},{"$f":"SUMPRODUCT((AR$20:AR$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 1 (Baseline)\")) * (PRODUCT(1 + $AN$159:AR$159) - 1)","v":1.5132789098409321},{"$f":"SUMPRODUCT((AS$20:AS$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 1 (Baseline)\")) * (PRODUCT(1 + $AN$159:AS$159) - 1)","v":1.351652866509941},{"$f":"SUMPRODUCT((AT$20:AT$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 1 (Baseline)\")) * (PRODUCT(1 + $AN$159:AT$159) - 1)","v":1.2402102717714314},null,null,null,null,null,null,null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE UMs - FYI only",null,"£m 18/19 prices","RPEAt (UM)","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$20:AP$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 2 (UM)\")) * (PRODUCT(1 + $AN$159:AP$159) - 1)","v":0},{"$f":"SUMPRODUCT((AQ$20:AQ$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 2 (UM)\")) * (PRODUCT(1 + $AN$159:AQ$159) - 1)","v":0},{"$f":"SUMPRODUCT((AR$20:AR$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 2 (UM)\")) * (PRODUCT(1 + $AN$159:AR$159) - 1)","v":0},{"$f":"SUMPRODUCT((AS$20:AS$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 2 (UM)\")) * (PRODUCT(1 + $AN$159:AS$159) - 1)","v":0},{"$f":"SUMPRODUCT((AT$20:AT$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 2 (UM)\")) * (PRODUCT(1 + $AN$159:AT$159) - 1)","v":0},null,null,null,null,null,null,null,null,"TIM",0,"CapRate 2 (UM)","Fast/Slow Split"]
[]
[null,"Actual totex"]
[]
[null,null,null,null,"Capitalisation rate 1:"]
[null,null,null,null,"Actual load related capex expenditure",null,"£m 18/19 prices","ALC",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137.92886633849437,186.78960274174415,290.23030258391407,244.23778310347558,137.42917151915341,62.390232078395456,33.65240386837938,50.723934790890276,30.99432283419489,61.340985464864993,101.65604763023431,105.832689962991,106.61780443484814,null,null,null,null,null,null,null,35.873043451968613]
[null,null,null,null,"Actual asset replacement capex expenditure",null,"£m 18/19 prices","ARC",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82.638985234984588,69.745638225993702,35.059446309267408,64.490781518338608,58.145836617929099,57.967567149743232,58.986804039587099,68.357608540572755,118.550883036087,107.58956238441853,122.48672341069773,108.45526490266202,45.638492616672252,null,null,null,null,null,null,null,83.53911809371904]
[null,null,null,null,"Actual other capex expenditure",null,"£m 18/19 prices","AOC",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.828034332676214,22.485488010412713,26.977466469035136,21.405048934411866,18.153506791719526,29.675790581139527,51.350065364570554,61.311263591709704,23.252136587930025,19.222412087753742,20.045140209574313,17.395206858081721,15.35395151274593,null,"AIP 2020 PCFMs",null,null,null,null,null,15.396863167749082]
[null,null,null,null,"Actual network operating costs (opex)",null,"£m 18/19 prices","ACO",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.484055170875102,27.142686662454516,32.22043372992183,37.06080098119719,29.583457248879412,36.850741441447965,54.253628849029205,37.903003375378901,14.358375379990793,13.744336233046315,13.488891953745794,13.345729280204658,14.076796146751544,null,"AIP 2020 PCFMs",null,null,null,null,null,13.891308740574342]
[null,null,null,null,"Actual Indirects (opex)",null,"£m 18/19 prices","AIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.073993905204819,24.643125930128672,24.543055516056036,24.233545937395125,24.040339342532977,null,"AIP 2020 PCFMs",null,null,null,null,null,23.878311091133298]
[null,null,null,null,"Actual non-operational capex",null,"£m 18/19 prices","ANC",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5661246865637946,2.4796614062484603,3.5140343312488467,2.344467118778506,2.7824923954569192,0.80327684180491898,1.1150676373212278,1.3935652313971472,2.8095897790032067,2.1889290365992906,1.5597016630650278,1.7735847406860576,1.3253412830529301,null,"AIP 2020 PCFMs",null,null,null,null,null,1.3253412830529321]
[]
[null,null,null,null,"Capitalisation rate 2:"]
[null,null,null,null,"Actual load related capex expenditure",null,"£m 18/19 prices","ALCU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.771201219247288,48.978844209769107,75.299516386194995,137.01926634272127,216.68277318374572]
[null,null,null,null,"Actual asset replacement capex expenditure",null,"£m 18/19 prices","ARCU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Actual other capex expenditure",null,"£m 18/19 prices","AOCU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0752519574791082,2.9796520196681282,3.0596590553770175,2.9684688686457816,2.9382867280256129]
[null,null,null,null,"Actual network operating costs (opex)",null,"£m 18/19 prices","ACOU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.6498476536463189E-3,5.3866354450282976E-2,9.2561425577299669E-2,0.12272789959958423]
[null,null,null,null,"Actual Indirects (opex)",null,"£m 18/19 prices","AIOU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.94454151214864579,1.7270545999107825,2.6744758723971103,4.9166619675381877,7.6643356562019669]
[null,null,null,null,"Actual non-operational capex",null,"£m 18/19 prices","ANCU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"Pass-through costs"]
[]
[null,null,null,null,"Prescribed Rates","SpC 6.1","£m 18/19 prices","RBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.432565005685191,32.798180919426578,35.845281378012409,35.803330186457281,35.801673909694806]
[null,null,null,null,"Pension Scheme Established Deficit repair ","SpC 6.1","£m 18/19 prices","EDEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8154478928255262,2.718587571091136,2.6537907128700389,2.6004157660195486,2.5143918120353299]
[null,null,null,null,"Temporary physical disconnection costs ","SpC 6.1","£m 18/19 prices","TPDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Energy not supplied compensatory scheme (SHET only)","SpC 6.2","£m 18/19 prices","SHCPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"Incentive revenue"]
[]
[null,null,null,null,"Business plan incentive",null,"£m 18/19 prices","BPIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1]
[]
[null,null,null,null,"Energy not supplied ODI ","SpC 4.2","£m 18/19 prices","ENSIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1271842400000001,1.1271842400000001,1.1271842400000001,1.1271842400000001,1.1271842400000001]
[null,null,null,null,"Insulation And Interruption Gas emissions ODI ","SpC 4.3","£m 18/19 prices","IIGIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14560649281801075,0.28307851047229698,0.28669879076152605,0.29049887196093982,0.30008698362571029]
[null,null,null,null,"Timely Connections ODI ","SpC 4.4","£m 18/19 prices","CONADJt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Quality of connections satisfaction survey ODI ","SpC 4.5","£m 18/19 prices","QCSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35686596989966468,0.91107692307692301,1.1261923076923075,1.3413076923076921,1.5564230769230765]
[null,null,null,null,"SO-TO Optimisation ODI","SpC 4.7","£m 18/19 prices","SOTOt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91619298093302592,0,0,0,0]
[null,null,null,null,"Environmental scorecard ODI ","SpC 4.6","£m 18/19 prices","ESIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"Other revenue allowances"]
[]
[null,null,null,null,"RIIO-2 network innovation allowance ","SpC 5.2","£m 18/19 prices","NIAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,2.2680000000000002,3.024,3.5280000000000005,3.7800000000000011]
[null,null,null,null,"Carry-over Network Innovation Allowance ","SpC 5.3","£m 18/19 prices","CNIAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Net Zero Fund use it or lose it allowance (SHET and SPTL only)","SpC 5.5","£m 18/19 prices","NZFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,null,null,null,"Net zero carbon Capital Construction use it or lose it allowance (NGET only)","SpC 5.6","£m 18/19 prices","NZ3Ct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Non-Technical Mitigation Projects allowance ","SpC 5.4","£m 18/19 prices","NTMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.4,0.5,1,1]
[null,null,null,null,"Spare 1",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Spare 2",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Spare 3",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Transmission investment for renewable generation (SHET and SPTL only)","SpC 5.7","£m nominal","LTIRGt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.211006047999994,0,0,0,0]
[null,null,null,null,"Pre-RIIO-1 pension true-up",null,"£m 18/19 prices","PRPNt",4.0367387605087774]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,null,"Close-out of RIIO-ET1 pass-through items","SpC 7.2","£m nominal","LPTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1140072516770578,3.7144500555622564]
[null,null,null,null,"Legacy MOD","SpC 7.3","£m nominal","LMODt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1508458868087268,-8.9721534733888504]
[null,null,null,null,"Legacy K correction","SpC 7.4","£m nominal","LKt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.1350663509441432]
[null,null,null,null,"Legacy TRU term","SpC 7.5","£m nominal","LTRUt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.5352488801176278,-5.4474864346651239]
[null,null,null,null,"Close-out of RIIO-ET1 network outputs","SpC 7.10","£m nominal","NOCOt"]
[null,null,null,null,"Close-out of RIIO-ET1 stakeholder satisfaction output","SpC 7.6","£m nominal","LSSOt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1424279033286169,2.6414591846499773]
[null,null,null,null,"Close-out of RIIO-ET1  environmental discretionary reward scheme adjustment","SpC 7.7","£m nominal","LEDRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0170149999999998,0]
[null,null,null,null,"Close-out of RIIO-ET1  sulphur hexaflouride gas emissions incentive","SpC 7.8","£m nominal","LSFIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45000745770333267,0.17445985190780577]
[null,null,null,null,"Close-out of RIIO-ET1 energy not supplied reliability incentive","SpC 7.9","£m nominal","LRIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3371973786666671,2.7278913795837343]
[null,null,null,null,"RIIO-1 net RAV additions (after disposals)","SpC 7.12","£m 18/19 prices","LRAVt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254.42773689742066,335.80027178345836,330.53578377564133,279.33423372548157,236.32489971851072,213.30480279117765,197.72337812815755,155.20410223209268,null,null,null,null,null,null,"RAV carry over"]
[]
[null,"Directly remunerated services"]
[]
[null,null,null,null,"Pre-vesting directly remunerated services","SpC 9.7","£m 18/19 prices","PREDRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.678013409679403,12.71940026940085,13.899137352240016,14.26749783728464,14.334306319284208]
[null,null,null,null,"Post-vesting directly remunerated services","SpC 9.7","£m 18/19 prices","POSDRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9128712744600342,10.281885211156878,11.306187309691522,13.801839316728538,15.6383170476528]
[null,null,null,null,"Other Income directly remunerated services","SpC 9.7","£m 18/19 prices","OIDRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Identified directly remunerated services costs","SpC 9.7","£m 18/19 prices","IDRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"Finance inputs"]
[]
[null,null,null,null,"iBoxx trailing average",null,"annual real %","iBTAt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7499999999999999E-2,3.6299999999999999E-2,3.5099999999999999E-2,3.3700000000000001E-2,3.2300000000000002E-2,2.98E-2,2.6800000000000001E-2,2.35E-2,2.0500000000000001E-2,1.9E-2,1.83E-2,1.78E-2,1.7500000000000002E-2]
[null,null,null,null,"iBoxx average (Financial Year)",null,"annual real %","iBAFYt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.81E-2,2.3800000000000002E-2,2.3300000000000001E-2,1.4200000000000001E-2,1.26E-2,1.5800000000000002E-2,8.5000000000000006E-3,3.8999999999999998E-3,7.7000000000000002E-3,1.15E-2,1.21E-2,1.2699999999999999E-2,1.3299999999999999E-2]
[null,null,null,null,"iBoxx average (April - October)",null,"annual real %","iBAAOt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.76E-2,2.6700000000000002E-2,2.2700000000000001E-2,1.4200000000000001E-2,1.2E-2,1.5800000000000002E-2,9.4000000000000004E-3,3.5000000000000001E-3,5.4999999999999997E-3,1.1299999999999999E-2,1.2E-2,1.26E-2,1.32E-2]
[null,null,null,null,"Risk-free rate",null,"annual real %","RFRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.7100000000000001E-2,-1.55E-2,-1.6199999999999999E-2,-1.52E-2,-1.44E-2]
[null,null,null,null,"Sterling Overnight Index Average (SONIA)","SpC 2.1","annual nominal %","It",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5921739130434752E-4,1.9356540168711655E-3,1.1477022788122274E-2,1.2762770988666359E-2,1.136654040444305E-2,9.9597269163601947E-3]
[]
[null,null,null,null,"RPE annual growth",null,"annual %","RPEt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4425555824384247E-4,-4.8893833696223386E-3,1.4685710661024087E-2,-1.5796503962873108E-3,1.4753163249238027E-3,2.7473617894548334E-3,5.8249673111862178E-3]
[]
[null,null,null,null,"Adjusted net debt",null,"£m nominal","ANDt"]
[null,null,null,null,"Tax deductible net interest cost",null,"£m nominal","TDNIt"]
[null,null,null,null,"Tax allowance adjustment","SpC 2.2","£m nominal","TAXAt"]
[null,null,null,null,"Tax liability - tax trigger events",null,"£m 18/19 prices","TTEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.9847684630502744,-15.436667318228787]
[]
[null,null,null,null,"Notional gearing for \"Tax clawback gearing level test\"",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,null,"Tax trigger deadband",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.067077173491312,1.1377699704587949,1.1288688837653649,1.0874595680858687,1.0132559350168759]
[]
[null,null,null,null,"General pool capital allowance opening balance brought forward",null,"£m nominal","OGPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53.214928148887829,null,null,null,null,null,"AIP 2020 PCFMs"]
[null,null,null,null,"Special Rate capital allowance opening balance brought forward",null,"£m nominal","OSRPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1497.513528341033,null,null,null,null,null,"AIP 2020 PCFMs"]
[null,null,null,null,"Structures and buildings capital allowance opening balance brought forward",null,"£m nominal","OSBPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,"AIP 2020 PCFMs"]
[null,null,null,null,"Deferred revenue expenditure opening balance brought forward",null,"£m nominal","ODRPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,"AIP 2020 PCFMs"]
[null,null,null,null,"Deferred revenue pool additions (RIIO1) plus opening balance at start of RIIO1",null,"£m nominal","LODRPt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,"AIP 2020 PCFMs"]
[null,null,null,null,"Tax loss brought forward",null,"£m nominal","OTLt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,"AIP 2020 PCFMs"]
[]
[null,null,null,null,"Totex allocation to \"General\" tax pool",null,"%","ARGPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8187068055589146E-3,6.3932976226890974E-3,3.5261268483564585E-3,3.5165375456637699E-3,2.5163332408136671E-3]
[null,null,null,null,"Totex allocation to \"Special Rate\" tax pool",null,"%","ARSRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.83732283242212246,0.82858125529103166,0.86441108825418711,0.87696242230077437,0.88080306596923075]
[null,null,null,null,"Totex allocation to \"Structures and Buildings\" tax pool",null,"%","ARSBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2034531717898502E-2,1.1899262652236625E-2,1.0619877165349295E-2,9.3979744071737269E-3,6.8844013799157942E-3]
[null,null,null,null,"Totex allocation to \"Deferred Revenue\" tax pool",null,"%","ARDRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Totex allocation to \"Revenue\" tax pool",null,"%","ARRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13165181127077458,0.14206127808967409,0.1117127089522265,0.10236808288945384,0.10565784965764854]
[null,null,null,null,"Totex allocation to \"Non Qualifying\" tax pool",null,"%","ARNQt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1172117783645375E-2,1.1064906344368458E-2,9.7301987798805844E-3,7.7549828569343018E-3,4.138349752391187E-3]
[null,null,null,null,"Totex allocation check",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP176:AP181)","v":0.99999999999999989},{"$f":"SUM(AQ176:AQ181)","v":0.99999999999999989},{"$f":"SUM(AR176:AR181)","v":0.99999999999999989},{"$f":"SUM(AS176:AS181)","v":1},{"$f":"SUM(AT176:AT181)","v":0.99999999999999989}]
[]
[null,null,null,null,"Corporation tax rate",null,"%","CTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19,0.19,0.25,0.25,0.25]
[null,null,null,null,"General pool capital allowance rate",null,"%","GCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18,0.18,0.18,0.18,0.18]
[null,null,null,null,"Special Rates capital allowance rate",null,"%","SRCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06,0.06,0.06,0.06,0.06]
[null,null,null,null,"Structures and buildings capital allowance rate",null,"%","SBCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,0.03,0.03,0.03,0.03]
[null,null,null,null,"Deferred Revenue Expenditure capital allowance rate",null,"%","DRCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2]
[]
[null,null,null,null,"RIIO-1 allowed revenue","SpC 2.1","£m nominal","RIIO-1 ARt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,383.83225721110898]
[null,null,null,null,"Recovered revenue","SpC 2.1","£m nominal","RRt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,384.00200000000001,373.11551446455792]
[null,null,null,null,"K rate margin","SpC 2.1","annual nominal %",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.15E-2,1.15E-2,1.15E-2,1.15E-2,1.15E-2,1.15E-2]
[]
[null,"Operational performance and Return adjustment"]
[]
[null,null,null,null,"Threshold 1","SpC 2.3","annual real %","T1",0.03]
[null,null,null,null,"Threshold 2","SpC 2.3","annual real %","T2",0.04]
[null,null,null,null,"Adjustment rate 1","SpC 2.3","%","AR1",0.5]
[null,null,null,null,"Adjustment rate 2","SpC 2.3","%","AR2",0.9]
[]
[null,"Policy"]
[]
[null,null,"Allowed return on capital"]
[]
[null,null,null,null,"Equity Beta",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75861000000000001,0.75861000000000001,0.75861000000000001,0.75861000000000001,0.75861000000000001]
[null,null,null,null,"Total Market Return",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2]
[null,null,null,null,"Benchmark gearing (60%)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,"RIIO-2 notional gearing","SpC 2.3","%","G",0.55000000000000004]
[null,null,null,null,"Annual notional gearing",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55000000000000004,{"$f":"$I$208","v":0.55000000000000004},{"$f":"$I$208","v":0.55000000000000004},{"$f":"$I$208","v":0.55000000000000004},{"$f":"$I$208","v":0.55000000000000004},{"$f":"$I$208","v":0.55000000000000004}]
[]
[null,null,null,null,"Not used",null,"Not used"]
[]
[null,null,null,null,"RIIO-1 vanilla allowed return on capital",null,"annual real %",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7560000000000005E-2,4.6460000000000001E-2,4.5525000000000003E-2,4.4590000000000005E-2,4.3709999999999999E-2,4.2005000000000001E-2,4.0190000000000003E-2,3.7495000000000001E-2]
[]
[null,null,"Finance"]
[]
[null,null,null,null,"Minimum equity issuance threshold",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Equity issuance costs",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.05,0.05,0.05,0.05]
[null,null,null,null,"Assumed dividends as % of notional equity portion of RAV",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,0.03,0.03,0.03,0.03]
[null,null,null,null,"Equity issuance gearing target",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,null,"CPIH index-linked debt as a percentage of net debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3]
[]
[null,null,"TIM and capitalisation"]
[]
[null,null,null,null,"Years from t until normal reporting of actual costs",null,"years",null,2]
[]
[null,null,null,null,"Capitalisation rate 1",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.84,0.84,0.84,0.84,0.84]
[null,null,null,null,"Capitalisation rate 2",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,0.85,0.85,0.85,0.85]
[]
[null,null,null,null,"RIIO-2 Funding Adjustment Rate ('sharing factor')",null,"%",null,0.51]
[]
[null,"Totex variant allowances allocation percentages"]
[]
[null,null,null,null,{"$f":"INDEX($E$20:$E$80, AV234)","v":"Enhancing Pre-existing Infrastructure Projects"},null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Enhancing Pre-existing Infrastructure Projects",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Enhancing Pre-existing Infrastructure Projects",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,1]
[null,null,null,null,"Enhancing Pre-existing Infrastructure Projects",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Enhancing Pre-existing Infrastructure Projects",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Enhancing Pre-existing Infrastructure Projects",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,{"$f":"AV234 + 1","v":2}]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV235 + 1","v":2}]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,"Wider Works Price Control Deliverable",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.96590493540426858,0.96600974648624216,0.96574647046581952,0.95843197802734459,0.94773818790531927,null,{"$f":"AV240 + 1","v":3}]
[null,null,null,null,"Wider Works Price Control Deliverable",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,3]
[null,null,null,null,"Wider Works Price Control Deliverable",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,3]
[null,null,null,null,"Wider Works Price Control Deliverable",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.6565864934647226E-4,7.9357033724469332E-3,1.8921952847441338E-2,null,3]
[null,null,null,null,"Wider Works Price Control Deliverable",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4095064595731313E-2,3.3990253513757826E-2,3.3987870884833918E-2,3.3632318600208613E-2,3.3339859247239395E-2,null,3]
[null,null,null,null,"Wider Works Price Control Deliverable",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,3]
[null,null,null,null,"Physical Security Price Control Deliverable",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV246 + 1","v":4}]
[null,null,null,null,"Physical Security Price Control Deliverable",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,"Physical Security Price Control Deliverable",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,4]
[null,null,null,null,"Physical Security Price Control Deliverable",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,"Physical Security Price Control Deliverable",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,"Physical Security Price Control Deliverable",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,"Cyber Resilience OT Price Control Deliverable",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"AV252 + 1","v":5}]
[null,null,null,null,"Cyber Resilience OT Price Control Deliverable",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,5]
[null,null,null,null,"Cyber Resilience OT Price Control Deliverable",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.96139545861185116,0,0,0,0,null,5]
[null,null,null,null,"Cyber Resilience OT Price Control Deliverable",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,5]
[null,null,null,null,"Cyber Resilience OT Price Control Deliverable",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8604541388148721E-2,0,0,0,0,null,5]
[null,null,null,null,"Cyber Resilience OT Price Control Deliverable",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,5]
[null,null,null,null,"Cyber Resilience IT Price Control Deliverable",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,"Cyber Resilience IT Price Control Deliverable",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,"Cyber Resilience IT Price Control Deliverable",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,6]
[null,null,null,null,"Cyber Resilience IT Price Control Deliverable",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,"Cyber Resilience IT Price Control Deliverable",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,"Cyber Resilience IT Price Control Deliverable",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,"Baseline Network Risk Output",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,7]
[null,null,null,null,"Baseline Network Risk Output",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.96590493540426881,0.96600974648624227,0.96600309754397762,0.96609865034500375,0.96601704288673362,null,7]
[null,null,null,null,"Baseline Network Risk Output",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,7]
[null,null,null,null,"Baseline Network Risk Output",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,7]
[null,null,null,null,"Baseline Network Risk Output",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4095064595731313E-2,3.3990253513757826E-2,3.3996902456022347E-2,3.3901349654996263E-2,3.398295711326646E-2,null,7]
[null,null,null,null,"Baseline Network Risk Output",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,7]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,8]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.83502861151649888,0.74874230924148855,0.95567581396873791,0.95056781498820087,0.91189683628153295,null,9]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13087632388776974,0.2172674372447537,9.1642887477031785E-3,1.081454349154282E-2,2.5659626648741864E-2,null,9]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,9]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1.2039245324300661E-3,4.8817911748203074E-3,2.9461778305080795E-2,null,9]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4095064595731306E-2,3.3990253513757819E-2,3.3955972751128917E-2,3.3735850345436004E-2,3.2981758764644327E-2,null,9]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,9]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,10]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,"Shared Schemes Price Control Deliverable (SHET and SPTL only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.96590493540426869,0.96600974648624227,0.94831949440572327,0,0,null,11]
[null,null,null,null,"Shared Schemes Price Control Deliverable (SHET and SPTL only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,11]
[null,null,null,null,"Shared Schemes Price Control Deliverable (SHET and SPTL only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,11]
[null,null,null,null,"Shared Schemes Price Control Deliverable (SHET and SPTL only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1.8305948690241401E-2,1,1,null,11]
[null,null,null,null,{"$f":"INDEX($E$20:$E$80, AV298)","v":"Shared Schemes Price Control Deliverable (SHET and SPTL only)"},null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4095064595731313E-2,3.3990253513757819E-2,3.3374556904035263E-2,0,0,null,11]
[null,null,null,null,"Shared Schemes Price Control Deliverable (SHET and SPTL only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,11]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,12]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,13]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,14]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,15]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV316 + 1","v":15}]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,16]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,17]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,18]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.96590493540426869,0.96600974648624216,0.96600309754397762,0,0,null,19]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,19]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,19]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,19]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4095064595731313E-2,3.3990253513757812E-2,3.3996902456022347E-2,0,0,null,19]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,19]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,20]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,20]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,20]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,20]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,20]
[null,null,null,null,"Spare PCD 1",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,21]
[null,null,null,null,"Spare PCD 1",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,21]
[null,null,null,null,"Spare PCD 1",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,21]
[null,null,null,null,"Spare PCD 1",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,21]
[null,null,null,null,"Spare PCD 1",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,21]
[null,null,null,null,"Spare PCD 1",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,21]
[null,null,null,null,"Spare PCD 2",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,22]
[null,null,null,null,"Spare PCD 2",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,22]
[null,null,null,null,{"$f":"INDEX($E$20:$E$80, AV362)","v":"Spare PCD 2"},null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,22]
[null,null,null,null,"Spare PCD 2",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,22]
[null,null,null,null,"Spare PCD 2",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,22]
[null,null,null,null,"Spare PCD 2",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,22]
[null,null,null,null,"Spare PCD 3",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,23]
[null,null,null,null,"Spare PCD 3",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,23]
[null,null,null,null,"Spare PCD 3",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,23]
[null,null,null,null,"Spare PCD 3",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,23]
[null,null,null,null,"Spare PCD 3",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,23]
[null,null,null,null,"Spare PCD 3",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,23]
[null,null,null,null,"Visual Impact Mitigation Re-opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,24]
[null,null,null,null,"Visual Impact Mitigation Re-opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,24]
[null,null,null,null,"Visual Impact Mitigation Re-opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,24]
[null,null,null,null,"Visual Impact Mitigation Re-opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,24]
[null,null,null,null,"Visual Impact Mitigation Re-opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,24]
[null,null,null,null,"Visual Impact Mitigation Re-opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,24]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,25]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,25]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,25]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,25]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,25]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,25]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,26]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,26]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"AV380 + 1","v":26}]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,26]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,26]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,26]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,27]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,27]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,27]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,27]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,27]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,27]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,28]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,28]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,28]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,28]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,28]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,28]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,29]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,29]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,29]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,29]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,29]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,29]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,30]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,30]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,30]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,30]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,30]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,30]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,31]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,31]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,31]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,31]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,31]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,31]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,32]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,32]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,32]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,32]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,32]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,32]
[null,null,null,null,{"$f":"INDEX($E$20:$E$80, AV426)","v":"Large Onshore Transmission Investment Re-opener Project 10"},null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,33]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 10",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,33]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 10",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,33]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 10",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,33]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 10",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,33]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 10",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,33]
[null,null,null,null,"Generation Connections volume driver",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,34]
[null,null,null,null,"Generation Connections volume driver",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,34]
[null,null,null,null,"Generation Connections volume driver",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,34]
[null,null,null,null,"Generation Connections volume driver",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,34]
[null,null,null,null,"Generation Connections volume driver",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,34]
[null,null,null,null,"Generation Connections volume driver",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,34]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,35]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,35]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,35]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,35]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,35]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,35]
[null,null,null,null,"Net zero Re-opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,36]
[null,null,null,null,"Net zero Re-opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,36]
[null,null,null,null,"Net zero Re-opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,36]
[null,null,null,null,"Net zero Re-opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,36]
[null,null,null,null,"Net zero Re-opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,36]
[null,null,null,null,"Net zero Re-opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,36]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"AV444 + 1","v":37}]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,37]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,37]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,37]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,37]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,37]
[null,null,null,null,"Medium Sized Investment Projects Re-opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,38]
[null,null,null,null,"Medium Sized Investment Projects Re-opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,38]
[null,null,null,null,"Medium Sized Investment Projects Re-opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,38]
[null,null,null,null,"Medium Sized Investment Projects Re-opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,38]
[null,null,null,null,"Medium Sized Investment Projects Re-opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,38]
[null,null,null,null,"Medium Sized Investment Projects Re-opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,38]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.88,0.88,0.88,0.88,0.88,null,39]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,39]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,39]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,39]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12,0.12,0.12,0.12,0.12,null,39]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,39]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,40]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,40]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,40]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,40]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,40]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,40]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,41]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,41]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,41]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,41]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,41]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,41]
[null,null,null,null,"Non-operational IT Capex Reopener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,42]
[null,null,null,null,"Non-operational IT Capex Reopener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,42]
[null,null,null,null,"Non-operational IT Capex Reopener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,42]
[null,null,null,null,"Non-operational IT Capex Reopener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,42]
[null,null,null,null,"Non-operational IT Capex Reopener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,42]
[null,null,null,null,"Non-operational IT Capex Reopener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,42]
[null,null,null,null,"Tyne Crossing Project Re-opener (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,43]
[null,null,null,null,"Tyne Crossing Project Re-opener (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,43]
[null,null,null,null,"Tyne Crossing Project Re-opener (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,43]
[null,null,null,null,"Tyne Crossing Project Re-opener (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,43]
[null,null,null,null,{"$f":"INDEX($E$20:$E$80, AV490)","v":"Tyne Crossing Project Re-opener (NGET only)"},null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,43]
[null,null,null,null,"Tyne Crossing Project Re-opener (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,43]
[null,null,null,null,"Bengeworth Road GSP Project Re-opener (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,44]
[null,null,null,null,"Bengeworth Road GSP Project Re-opener (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,44]
[null,null,null,null,"Bengeworth Road GSP Project Re-opener (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,44]
[null,null,null,null,"Bengeworth Road GSP Project Re-opener (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,44]
[null,null,null,null,"Bengeworth Road GSP Project Re-opener (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,44]
[null,null,null,null,"Bengeworth Road GSP Project Re-opener (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,44]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,45]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,45]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,45]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,45]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,45]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,45]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,46]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,46]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,46]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,46]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,46]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,46]
[null,null,null,null,"Wider Works Volume Driver (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,47]
[null,null,null,null,"Wider Works Volume Driver (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,47]
[null,null,null,null,"Wider Works Volume Driver (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,47]
[null,null,null,null,"Wider Works Volume Driver (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,47]
[null,null,null,null,"Wider Works Volume Driver (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"AV508 + 1","v":47}]
[null,null,null,null,"Wider Works Volume Driver (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,47]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,48]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,48]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,48]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,48]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,48]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,48]
[null,null,null,null,"Access Reform Change Re-Opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,49]
[null,null,null,null,"Access Reform Change Re-Opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,49]
[null,null,null,null,"Access Reform Change Re-Opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,49]
[null,null,null,null,"Access Reform Change Re-Opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,49]
[null,null,null,null,"Access Reform Change Re-Opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,49]
[null,null,null,null,"Access Reform Change Re-Opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,49]
[null,null,null,null,"T1/T2 offset adjusment (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,50]
[null,null,null,null,"T1/T2 offset adjusment (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,50]
[null,null,null,null,"T1/T2 offset adjusment (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,50]
[null,null,null,null,"T1/T2 offset adjusment (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,50]
[null,null,null,null,"T1/T2 offset adjusment (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,50]
[null,null,null,null,"T1/T2 offset adjusment (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,50]
[null,null,null,null,"Pre-Construction Funding Re-Opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,51]
[null,null,null,null,"Pre-Construction Funding Re-Opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,51]
[null,null,null,null,"Pre-Construction Funding Re-Opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,51]
[null,null,null,null,"Pre-Construction Funding Re-Opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,51]
[null,null,null,null,"Pre-Construction Funding Re-Opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,51]
[null,null,null,null,"Pre-Construction Funding Re-Opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,51]
[null,null,null,null,"Physical Security Re-Opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,52]
[null,null,null,null,"Physical Security Re-Opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,52]
[null,null,null,null,"Physical Security Re-Opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,52]
[null,null,null,null,"Physical Security Re-Opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,52]
[null,null,null,null,"Physical Security Re-Opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,52]
[null,null,null,null,"Physical Security Re-Opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,52]
[null,null,null,null,"Cyber Resilience OT Re-Opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[null,null,null,null,"Cyber Resilience OT Re-Opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[null,null,null,null,"Cyber Resilience OT Re-Opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,53]
[null,null,null,null,"Cyber Resilience OT Re-Opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[null,null,null,null,"Cyber Resilience OT Re-Opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[null,null,null,null,"Cyber Resilience OT Re-Opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[null,null,null,null,"Cyber Resilience IT Re-Opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,54]
[null,null,null,null,"Cyber Resilience IT Re-Opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,54]
[null,null,null,null,{"$f":"INDEX($E$20:$E$80, AV554)","v":"Cyber Resilience IT Re-Opener"},null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,54]
[null,null,null,null,"Cyber Resilience IT Re-Opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,54]
[null,null,null,null,"Cyber Resilience IT Re-Opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,54]
[null,null,null,null,"Cyber Resilience IT Re-Opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,54]
[null,null,null,null,"Opex escalator",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.71233167325480307,0.71233167325480307,0.71233167325480307,0.71233167325480307,0.71233167325480307,null,55]
[null,null,null,null,"Opex escalator",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,55]
[null,null,null,null,"Opex escalator",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,55]
[null,null,null,null,"Opex escalator",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,55]
[null,null,null,null,"Opex escalator",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28766832674519693,0.28766832674519693,0.28766832674519693,0.28766832674519693,0.28766832674519693,null,55]
[null,null,null,null,"Opex escalator",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,55]
[null,null,null,null,"Entry and Exit Connection Asset Allowance",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.96590493540426858,0.96558101854596701,0.96197821593394184,0.9577903983708147,0.94546757009075766,null,56]
[null,null,null,null,"Entry and Exit Connection Asset Allowance",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,56]
[null,null,null,null,"Entry and Exit Connection Asset Allowance",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,56]
[null,null,null,null,"Entry and Exit Connection Asset Allowance",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.4430628634919057E-4,4.0832597189966024E-3,8.427631842786408E-3,2.119406035286283E-2,null,56]
[null,null,null,null,"Entry and Exit Connection Asset Allowance",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4095064595731299E-2,3.4074675167683824E-2,3.3938524347061558E-2,3.3781969786398899E-2,3.333836955637956E-2,null,56]
[null,null,null,null,"Entry and Exit Connection Asset Allowance",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,56]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,57]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,57]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,57]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,57]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,57]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,57]
[null,null,null,null,"Spare UM 3",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,58]
[null,null,null,null,"Spare UM 3",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,58]
[null,null,null,null,"Spare UM 3",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"AV572 + 1","v":58}]
[null,null,null,null,"Spare UM 3",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,58]
[null,null,null,null,"Spare UM 3",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,58]
[null,null,null,null,"Spare UM 3",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,58]
[]
[null,"Incentives and other non-base revenue items"]
[]
[null,null,null,null,"Assumed cost multipliers:"]
[null,null,null,null,{"$f":"E120","v":"RIIO-2 network innovation allowance "},null,"%",null,1.1111111111111112]
[null,null,null,null,"Carry-over Network Innovation Allowance ",null,"%",null,1.1111111111111112]
[null,null,null,null,"Net Zero Fund use it or lose it allowance (SHET and SPTL only)",null,"%",null,1]
[null,null,null,null,"Net zero carbon Capital Construction use it or lose it allowance (NGET only)",null,"%",null,1]
[null,null,null,null,"Non-Technical Mitigation Projects allowance ",null,"%",null,1]
[null,null,null,null,"Spare 1",null,"%",null,0]
[null,null,null,null,"Spare 2",null,"%",null,0]
[null,null,null,null,"Spare 3",null,"%",null,0]
[null,null,null,null,"Transmission investment for renewable generation (SHET and SPTL only)",null,"%",null,0]
[null,null,null,null,"Pre-RIIO-1 pension true-up",null,"%",null,0]
[]
[null,"RAV and assets"]
[]
[null,null,"Pre-vesting assets"]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,20]
[]
[null,null,null,null,"Years of pre-vesting depreciation remaining",null,"years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,44,43,42,41,40,39,38,37,36,35,34,33]
[]
[null,null,"Post-vesting assets"]
[]
[null,null,null,null,"Transmission"]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,">",40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45,45,45,45,45,45]
[null,null,null,null,"Accelerated post-vesting asset life",null,"years",null,null,">",20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45,45,45,45,45,45]
[null,null,null,null,"Smoothing period following full depreciation of pre-vesting assets",null,"years",null,15]
[null,null,null,null,"Start of smoothing period",null,"year ending",null,"1991-03-31"]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 18/19 prices",null,null,">",22.520249179666692,68.168308218307629,41.658410577854667,45.789823197146042,20.855831659347871,24.536998207998884,21.197407265270641,35.324291772044425,61.227726804794955,32.552739858282287,37.26237195002593,23.260273287875588,54.833233443088773,70.020032980534538,49.575504390082919,68.060162751541355,113.42689786089514,109.3403827460087,140.4733485839356,91.906615213609555,114.88058707320293,140.10503033651182,149.2280453501298]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 18/19 prices",null,null,">",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO post-vesting RAV additions",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO post-vesting RAV disposals",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RIIO-2 disposals net sales proceeds",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,null,"Project assets (except TIRG)"]
[]
[null,null,null,null,"PLUGS asset life",null,"years",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,30,30,30,30,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18]
[null,null,null,null,"PLUGS net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98.627005757211464,0,0,0,0,0,0,0]
[]
[null,null,null,null,"TOI accelerated post-vesting asset life",null,"years",null,20]
[null,null,null,null,"TOI net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,6.5429232543499705,7.0426611780663695,111.08227914687478]
[null,null,null,null,"TOI deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.71125024044064811]
[]
[null,null,null,null,"England-Scotland interconnector asset life applied",null,"years",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,29,29,29,29,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5]
[null,null,null,null,"England-Scotland Interconnector net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164.12738362650461,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Logged-up items and secturity costs asset life",null,"years",null,20,">"]
[]
[null,null,null,null,"Logged-up items net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1.4143004720809864,5.2969567143439233,3.4295057943856273,0.39390879130097445,3.6148349668874156,2.6260770494484769,4.8582084260453522]
[]
[null,null,null,null,"Security costs net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,4.4847383465042814,3.807784982576087,0.38543766080170744,-0.11936713861129442]
[]
[null,null,"TIRG"]
[null,null,"Note: \"TIRG commissioned in 2017 revenue\" below is blank from 2022 onwards, as the values are sourced from the \"Transmission investment for renewables generation\" Variable Value. See TIRG section in Input tab."]
[]
[null,null,null,null,"TIRG asset life before transfer to RAV",null,"years",null,20]
[null,null,null,null,"Years from TIRG commissioning to RAV transfer",null,"years",null,5]
[null,null,null,null,"Years from TIRG commissioning to RAV transfer - Beauly Denny (SHET only)",null,"years",null,"NA"]
[]
[null,null,null,null,"General pool capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002]
[null,null,null,null,"Special Rates capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.06,0.06]
[]
[null,null,null,null,"TIRG allocation to \"General\" pool",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4423896301426774E-3,5.4423896301426774E-3,5.4423896301426774E-3,5.4423896301426774E-3,5.4423896301426774E-3,5.4423896301426774E-3,5.4423896301426774E-3,5.4423896301426774E-3,5.4423896301426774E-3,5.4423896301426774E-3,5.4423896301426774E-3,5.4423896301426774E-3,5.4423896301426774E-3,5.4423896301426774E-3,5.4423896301426774E-3,5.4423896301426774E-3,5.4423896301426774E-3,0,0,0,0,0]
[null,null,null,null,"TIRG allocation to \"Special Rate\" pool",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9813260277590351,0.9813260277590351,0.9813260277590351,0.9813260277590351,0.9813260277590351,0.9813260277590351,0.9813260277590351,0.9813260277590351,0.9813260277590351,0.98133000000000004,0.98133000000000004,0.98133000000000004,0.98133000000000004,0.98133000000000004,0.98133000000000004,0.98133000000000004,0.98133000000000004,0.99511777206681484,0.99511777206681484,0.99511777206681484,0.99511777206681484,0.99511777206681484]
[]
[null,null,null,null,"TIRG commissioned in 2010 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2011 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,12.587274201520779,39.930904461977271,41.945493946716518,30.330976930175034,8.3782553056099562,0]
[null,null,null,null,"TIRG commissioned in 2012 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1.7656522381146413,3.5614098634004594,4.2016937738770608,4.6284995609215969,1.1256250862606747,0]
[null,null,null,null,"TIRG commissioned in 2013 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2014 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2015 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2016 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2017 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"0.424290141624296 + 0.424290141624296","v":0.84858028324859203},{"$f":"0 + 1.22237462638706","v":1.2223746263870601},{"$f":"0.131904069014832 + 0.263808138029664","v":0.39571220704449606},{"$f":"2.23214981737219 + 0.787817582601949","v":3.019967399974139},{"$f":"2.80211865309848 + 0.863152620820514","v":3.6652712739189939},{"$f":"1.76151633590044 + 1.50331571823466","v":3.2648320541351001},{"$f":"53.9643350720066 + 6.30804323830949","v":60.272378310316086},{"$f":"36.9559584521596 + 20.6992917302982","v":57.655250182457799},{"$f":"31.4189200469962 + 17.3825482127743","v":48.801468259770502},{"$f":"26.9296147919186 + 4.49887540547498","v":31.428490197393579},{"$f":"5.33176191318492 + 0","v":5.3317619131849199},0,0,0,0,0]
[]
[null,null,null,null,"TIRG commissioned in 2010 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2011 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.69853158990706143,2.8203869457149771,4.0835211364867678,5.6092611881258767,5.9980601992882434,5.9980601992882434,5.9980601992882434,5.9980601992882434,5.9980601992882434]
[null,null,null,null,"TIRG commissioned in 2012 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,8.8282611905732056E-2,0.2663531050757551,0.23371921617191149,0.7208530880807833,0.67522810336239336,0.67522810336239336,0.67522810336239336,0.67522810336239336,0.67522810336239336]
[null,null,null,null,"TIRG commissioned in 2013 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2014 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2015 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2016 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2017 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":" 0 + 0.0823332384005678","v":8.2333238400567804E-2},{"$f":"0 + 0.0955236453020509","v":9.5523645302050902E-2},{"$f":"0.139417201400566 + 0.134914524432148","v":0.27433172583271398},{"$f":"1.37868076955341 + 0.178072155473174","v":1.5567529250265841},{"$f":"2.91361202632287 + 0.0144433223477024","v":2.9280553486705725},{"$f":"3.74869866388094 + 1.73188565241995","v":5.4805843163008898},{"$f":"3.51104035979602 + 2.70615339623769","v":6.2171937560337103},{"$f":"3.51104035979602 + 2.70615339623769","v":6.2171937560337103},{"$f":"3.51104035979602 + 2.26993939738163","v":5.7809797571776507},{"$f":"7.61221817561949 + 2.26993939738163","v":9.8821575730011197},{"$f":"7.61221817561949 + 2.26993939738163","v":9.8821575730011197},{"$f":"7.61221817561949 + 2.26993939738163","v":9.8821575730011197},{"$f":"7.61221817561949 + 2.26993939738163","v":9.8821575730011197},{"$f":"7.61221817561949 + 2.26993939738163","v":9.8821575730011197}]
[]
[null,null,null,null,"TIRG commissioned in 2010 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2011 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,3.7374531649628739,9.2328716363928951,13.938250071733652,15.821505813613513,15.874169684175234,15.359837234908882,14.845504785642531,14.331172336376172,13.816839887109817]
[null,null,null,null,"TIRG commissioned in 2012 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.21375799744464064,1.0163694594027797,1.9163395616832275,1.802755865191932,1.7443455131533125,1.6859351611146933,1.6275248090760741,1.5691144570374549]
[null,null,null,null,"TIRG commissioned in 2013 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2014 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2015 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2016 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2017 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"1.21299634360946 + 0","v":1.21299634360946},{"$f":"5.05112909423584 + 0.0129989425452567","v":5.0641280367810966},{"$f":"8.36308239645981 + 1.52199891374212","v":9.8850813102019295},{"$f":"9.7596651490812 + 5.52886386721502","v":15.28852901629622},{"$f":"9.35585890752304 + 7.20953260055274","v":16.565391508075781},{"$f":"9.05272356736766 + 6.97594160301448","v":16.028665170382141},{"$f":"8.74958822721227 + 6.04816061340466","v":14.797748840616929},{"$f":"20.2779168738326 + 5.85219664654913","v":26.130113520381727},{"$f":"19.6209004213668 + 5.6562326796936","v":25.2771331010604},{"$f":"18.9638839689009 + 5.46026871283808","v":24.424152681738978},{"$f":"18.3068675164351 + 5.26430474598255","v":23.571172262417651}]
[]
[null,"End of sheet"]

{"sheet":"NGET","index":19,"n_rows":677,"n_cols":58,"rows_kept":677,"cut":false,"hidden":false,"merged":[[2,54,3,54],[2,55,3,55],[2,56,3,56],[2,57,3,57]]}
["Input"]
[null,"NGET"]
[null,null,null,null,"Parameter","Licence condition","Units","Term","Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values",null,null,null,null,null,null,null,null,null,null,null,null,"TIM/\nNon-TIM","RPE Incl. or Excl.","Baseline/UM (Repex = 100% Capitalised)","Fast/slow split or 100% fast money award"]
[null,null,null,null,"PCFM year ending",{"$f":"Cover!C4","v":"Model Version"},null,null,{"$f":"UserInterface!$G$10","v":"2023-03-31"},null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,"Totex allowance"]
[]
[null,null,"Non-variant allowances"]
[]
[null,null,null,null,"Non-variant allowed load related capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84.378212686284471,137.24224766629118,100.64063190252872,166.47876116813362,190.86335430647924]
[null,null,null,null,"Non-variant allowed asset replacement capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197.19754197290436,207.79850149056011,177.00780138488466,133.48042954469875,119.67065760483459]
[null,null,null,null,"Non-variant allowed other capex expenditure",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.370546086228707,34.654302909729587,38.736863247037086,29.776017681599271,35.192010039406085]
[null,null,null,null,"Non-variant allowed network operating costs (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113.74486796200928,111.26090581488003,109.30263882736452,96.622969458170687,99.127301254396343]
[null,null,null,null,"Non-variant allowed indirects (opex)",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151.3971872229161,141.53877712338607,131.209687651655,130.07034326594339,147.98830873023746]
[null,null,null,null,"Non-variant allowed non-operational capex",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66.71701593605205,58.275206570864242,48.463764497875346,31.836778334448653,32.501444577401358]
[]
[null,null,"Variant allowances (including Real Price Effects)"]
[null,null,"Note: RPEs in the table below are calculated for information only. The calculation by totex category is detailed and then aggregated in the \"Input\" tab."]
[]
[null,null,null,null,"Enhancing Pre-existing Infrastructure Projects","SpC 3.10","£m 18/19 prices","EPIt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71.25,80.289261100760868,39.978999999999999,25.08,11.262,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank","SpC 3.13","£m 18/19 prices","LOTIAt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134.4,123.6,78,17.899999999999999,14.7,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Wider Works Price Control Deliverable","SpC 3.9","£m 18/19 prices","WWt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.104114304611137,11.261041309191654,43.183846458653257,56.41408680712977,45.125578847152681,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Physical Security Price Control Deliverable","SpC 3.4","£m 18/19 prices","PSUPt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.39083139694955532,20.479726023760545,0.65594226666331235,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Cyber Resilience OT Price Control Deliverable","SpC 3.2","£m 18/19 prices","CROTt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35.936999999999998,38.222999999999999,18.946000000000002,0,0,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Cyber Resilience IT Price Control Deliverable","SpC 3.3","£m 18/19 prices","CRITt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.712554452888117,10.58840738435366,9.370257360518897,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Baseline Network Risk Output","SpC 3.1","£m 18/19 prices","NARMt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111.63406337094722,72.666694024158431,71.384737091410827,31.490919119617931,49.05076559526097,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)","SpC 3.20","£m 18/19 prices","GRIt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.762989859738914,5.3407186914054821,2.9083548578509988,1.4091764099265303,0.79192678774482195,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)","SpC 3.18","£m 18/19 prices","ROt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)","SpC 3.21","£m 18/19 prices","OTCt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0309059656336581,4.4018924484748414,2.1187297008574135,6.2804902744983639,8.9406117313888895,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Shared Schemes Price Control Deliverable (SHET and SPTL only)","SpC 3.17","£m 18/19 prices","SSt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)","SpC 3.19","£m 18/19 prices","EERt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)","SpC 3.27","£m 18/19 prices","SF6t","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.330864312443044,21.63722616612295,32.125059863026486,6.9596684451306281,12.46707861459398,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)","SpC 3.26","£m 18/19 prices","SASt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9992592937329121,6.9185698481800539,6.8386771270059121,6.7595779773331222,6.6806345403720835,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)","SpC 3.22","£m 18/19 prices","InTt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9341896621934396,8.8311937907657363,8.7292148964793608,8.6282489548506955,8.5274817723822824,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)","SpC 3.23","£m 18/19 prices","BAt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.521091634354056,13.365216656522858,13.21088078202815,13.05807792017634,12.90557586241763,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)","SpC 3.24","£m 18/19 prices","PCt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71.593389844716384,68.583557736365506,71.567215625568977,90.52573203838098,66.923313961612422,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)","SpC 3.25","£m 18/19 prices","OCt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65.737104058279883,112.43201650547554,80.982357253263089,53.303273084866206,34.078535277951445,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable","SpC 3.15","£m 18/19 prices","PCFt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99.852237325010179,101.89110056101319,85.674993704167179,69.377406495096551,11.955160747087554,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance","SpC 3.5","£m 18/19 prices","RDFt","PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2,3.2,3.2,3.2,3.2,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"Spare PCD 1",null,"£m 18/19 prices",null,"PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Spare PCD 2",null,"£m 18/19 prices",null,"PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Spare PCD 3",null,"£m 18/19 prices",null,"PCD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"Visual Impact Mitigation Re-opener","SpC 3.10","£m 18/19 prices","VIMREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.83,8.2999999999999989,26.808999999999997,8.7149999999999999,2.573,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.052103576595576,28.902605070327454,31.999856009410678,32.620582707312614,32.071426347652491,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8432247039916181,52.15492650468066,42.884296374023542,39.420403856680274,13.154849215331158,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,27.946623862151206,100.39710317769605,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 10","SpC 3.13","£m 18/19 prices","LOTIREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Generation Connections volume driver","SpC 3.11","£m 18/19 prices","GCEt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49.16903747500001,17.190923574999999,32.804070324999998,49.371060594999996,48.067124029999995,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)","SpC 3.12","£m 18/19 prices","DRIt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63.967392500000003,36.2488095,48.521839500000006,44.464311000000009,26.754093500000003,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Net zero Re-opener","SpC 3.6","£m 18/19 prices","NZt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener","SpC 3.8","£m 18/19 prices","CAMt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Medium Sized Investment Projects Re-opener","SpC 3.14","£m 18/19 prices","MSIPREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6657974981364627,34.53989779909719,86.601786927431206,117.53398591900719,62.969167542181275,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)","SpC 3.27","£m 18/19 prices","SF6REt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)","SpC 3.28","£m 18/19 prices","SCRt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)","SpC 3.29","£m 18/19 prices","UNLREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Non-operational IT Capex Reopener","SpC 3.7","£m 18/19 prices","NOITt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.319,1.6339999999999999,0.53400000000000003,0.53400000000000003,0.53400000000000003,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Tyne Crossing Project Re-opener (NGET only)","SpC 3.34","£m 18/19 prices","TCRt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,4.5,25.6,32.5,25.4,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Bengeworth Road GSP Project Re-opener (NGET only)","SpC 3.35","£m 18/19 prices","BRGt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.4,10.96,22.09,18.47,16.84,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)","SpC 3.32","£m 18/19 prices","CWRt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)","SpC 3.33","£m 18/19 prices","TSFt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Wider Works Volume Driver (NGET only)","SpC 3.30","£m 18/19 prices","WWVt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61.760223328245985,2.6667791092580604,7.8138914852825829,27.448357755679435,51.39837075009082,null,null,null,null,null,null,null,null,"TIM","RPEs Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)","SpC 3.31","£m 18/19 prices","FWRt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Access Reform Change Re-Opener","SpC 3.16","£m 18/19 prices","ARRt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"T1/T2 offset adjusment (NGET only)","SpC 3.38","£m 18/19 prices","T1OAt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-15.768000000000001,-15.768000000000001,-15.768000000000001,-15.768000000000001,-15.768000000000001,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Pre-Construction Funding Re-Opener","SpC 3.15","£m 18/19 prices","PCFREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20384710829146946,10.399999999999999,13.600000000000001,14.4,17.3,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Physical Security Re-Opener","SpC 3.4","£m 18/19 prices","PSUPREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Cyber Resilience OT Re-Opener","SpC 3.2","£m 18/19 prices","CROTREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4,3.43,3.35,0,0,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Cyber Resilience IT Re-Opener","SpC 3.3","£m 18/19 prices","CRITREt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.98992433999999996,2.3647396000000001,1.3176935999999999,0,0,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Opex escalator","SpC 3.36","£m 18/19 prices","OEt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.990936223894543,33.010954330630895,54.908735999259839,67.299092803853526,64.113042435887607,null,null,null,null,null,null,null,null,"TIM","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Entry and Exit Connection Asset Allowance","Spc 3.37","£m 18/19 prices","EECAt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)","SpC 3.39","£m 18/19 prices","LGCEt","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,"Non-Tim","RPEs Don’t Apply","CapRate 2 (UM)","Fast/Slow Split"]
[null,null,null,null,"Spare UM 3",null,"£m 18/19 prices",null,"UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,"RPE non-variant allowances - FYI only",null,"£m 18/19 prices","RPEAt (non-variant)","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP10:AP15) * (PRODUCT(1 + $AN$159:AP$159) - 1)","v":7.24144175691454},{"$f":"SUM(AQ10:AQ15) * (PRODUCT(1 + $AN$159:AQ$159) - 1)","v":6.9897186287040993},{"$f":"SUM(AR10:AR15) * (PRODUCT(1 + $AN$159:AR$159) - 1)","v":7.353374364817526},{"$f":"SUM(AS10:AS15) * (PRODUCT(1 + $AN$159:AS$159) - 1)","v":9.0830513677488174},{"$f":"SUM(AT10:AT15) * (PRODUCT(1 + $AN$159:AT$159) - 1)","v":14.48809788864296},null,null,null,null,null,null,null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE PCDs - FYI only",null,"£m 18/19 prices","RPEAt (PCD)","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$20:AP$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 1 (Baseline)\")) * (PRODUCT(1 + $AN$159:AP$159) - 1)","v":6.4369344022751154},{"$f":"SUMPRODUCT((AQ$20:AQ$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 1 (Baseline)\")) * (PRODUCT(1 + $AN$159:AQ$159) - 1)","v":5.6118414897496383},{"$f":"SUMPRODUCT((AR$20:AR$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 1 (Baseline)\")) * (PRODUCT(1 + $AN$159:AR$159) - 1)","v":6.0692467109380015},{"$f":"SUMPRODUCT((AS$20:AS$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 1 (Baseline)\")) * (PRODUCT(1 + $AN$159:AS$159) - 1)","v":5.8029161053264247},{"$f":"SUMPRODUCT((AT$20:AT$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 1 (Baseline)\")) * (PRODUCT(1 + $AN$159:AT$159) - 1)","v":6.1655774529297886},null,null,null,null,null,null,null,null,"TIM",0,"CapRate 1 (Baseline)","Fast/Slow Split"]
[null,null,null,null,"RPE UMs - FYI only",null,"£m 18/19 prices","RPEAt (UM)","UM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AP$20:AP$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 2 (UM)\")) * (PRODUCT(1 + $AN$159:AP$159) - 1)","v":1.9490511824133305},{"$f":"SUMPRODUCT((AQ$20:AQ$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 2 (UM)\")) * (PRODUCT(1 + $AN$159:AQ$159) - 1)","v":0.56772698086912754},{"$f":"SUMPRODUCT((AR$20:AR$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 2 (UM)\")) * (PRODUCT(1 + $AN$159:AR$159) - 1)","v":1.0827884687767189},{"$f":"SUMPRODUCT((AS$20:AS$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 2 (UM)\")) * (PRODUCT(1 + $AN$159:AS$159) - 1)","v":1.8726692612818177},{"$f":"SUMPRODUCT((AT$20:AT$77) * ($BD$20:$BD$77 = \"RPEs Apply\") * ($BE$20:$BE$77 = \"CapRate 2 (UM)\")) * (PRODUCT(1 + $AN$159:AT$159) - 1)","v":2.9242855948191955},null,null,null,null,null,null,null,null,"TIM",0,"CapRate 2 (UM)","Fast/Slow Split"]
[]
[null,"Actual totex"]
[]
[null,null,null,null,"Capitalisation rate 1:"]
[null,null,null,null,"Actual load related capex expenditure",null,"£m 18/19 prices","ALC",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,744.90141978245128,573.68109024053331,524.2886155118515,391.62468095243707,264.53802604458929,237.07809118565498,260.43567328919949,304.45763997011034,439.8758089969748,487.69244500628344,367.6402010738895,341.03711130960266,314.82271646561873,0,"AIP 2020 PCFMs"]
[null,null,null,null,"Actual asset replacement capex expenditure",null,"£m 18/19 prices","ARC",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,288.88806850120091,208.98949606529081,240.14289529917951,331.0694605921413,365.82581973253917,282.45380960667251,219.88130152497777,217.81238559603136,472.66848506004874,477.28316565694996,430.98739240817912,341.55162108311833,269.30945827453968,0,"AIP 2020 PCFMs"]
[null,null,null,null,"Actual other capex expenditure",null,"£m 18/19 prices","AOC",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237.88678720930437,76.995083280132164,169.05652138721308,141.45520328230921,144.05149932579835,181.55394977562219,285.14469333362746,264.35470661663066,68.771416982052358,66.310741311780433,68.692251548681128,54.355981339111537,53.202828550771358,0,"AIP 2020 PCFMs"]
[null,null,null,null,"Actual network operating costs (opex)",null,"£m 18/19 prices","ACO",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,270.21869930151911,296.19089316132585,301.3839117615139,276.49364671077575,284.86218350403919,302.92191544827068,293.72807089076531,257.95668738696196,115.30481981065596,112.67279949506128,110.89978111061546,98.335278542228934,101.58103952856344,0,"AIP 2020 PCFMs"]
[null,null,null,null,"Actual Indirects (opex)",null,"£m 18/19 prices","AIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189.86806045264876,179.3407141728994,155.94348892897375,142.99099185657184,158.65392609741775,0,"AIP 2020 PCFMs"]
[null,null,null,null,"Actual non-operational capex",null,"£m 18/19 prices","ANC",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.922254198865062,31.819749892736464,41.207452934306311,53.874243019015431,40.354855272309869,52.146543490286163,62.758645639465783,70.529509546371287,71.994920807753104,63.301532273981223,53.23104963454184,35.746666346203966,35.691388942044973,0,"AIP 2020 PCFMs"]
[]
[null,null,null,null,"Capitalisation rate 2:"]
[null,null,null,null,"Actual load related capex expenditure",null,"£m 18/19 prices","ALCU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197.17322323155389,188.91137751043252,319.27453521072471,389.74878308031248,372.97312394467099]
[null,null,null,null,"Actual asset replacement capex expenditure",null,"£m 18/19 prices","ARCU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11343359928379196,5.787226723199999,7.5679118688000013,8.0130831552000004,9.6268290684000011]
[null,null,null,null,"Actual other capex expenditure",null,"£m 18/19 prices","AOCU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3281100818889516E-2,0.67758355599999986,0.88607080400000016,0.93819261600000003,1.1271341845]
[null,null,null,null,"Actual network operating costs (opex)",null,"£m 18/19 prices","ACOU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2136343362795072E-4,6.1917959999999994E-3,8.0969640000000016E-3,8.5732560000000013E-3,1.0299814500000001E-2]
[null,null,null,null,"Actual Indirects (opex)",null,"£m 18/19 prices","AIOU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35.651596444277565,33.990955763430897,55.753769914459838,67.45249502465353,64.297338159487609]
[null,null,null,null,"Actual non-operational capex",null,"£m 18/19 prices","ANCU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3208821972012146,1.7300271208,0.65957392720000008,0.66696062880000007,0.6937374221]
[]
[null,"Pass-through costs"]
[]
[null,null,null,null,"Prescribed Rates","SpC 6.1","£m 18/19 prices","RBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116.7156371771817,114.83251769825067,114.22563147758326,114.1110138243213,114.10794690547505]
[null,null,null,null,"Pension Scheme Established Deficit repair ","SpC 6.1","£m 18/19 prices","EDEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.289431114956844,30.393684004843738,12.248761568270913,0,0]
[null,null,null,null,"Temporary physical disconnection costs ","SpC 6.1","£m 18/19 prices","TPDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Energy not supplied compensatory scheme (SHET only)","SpC 6.2","£m 18/19 prices","SHCPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"Incentive revenue"]
[]
[null,null,null,null,"Business plan incentive",null,"£m 18/19 prices","BPIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-13,-13,-13,-13,-13]
[]
[null,null,null,null,"Energy not supplied ODI ","SpC 4.2","£m 18/19 prices","ENSIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Insulation And Interruption Gas emissions ODI ","SpC 4.3","£m 18/19 prices","IIGIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Timely Connections ODI ","SpC 4.4","£m 18/19 prices","CONADJt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Quality of connections satisfaction survey ODI ","SpC 4.5","£m 18/19 prices","QCSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"SO-TO Optimisation ODI","SpC 4.7","£m 18/19 prices","SOTOt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Environmental scorecard ODI ","SpC 4.6","£m 18/19 prices","ESIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.6500263667574984E-5]
[]
[null,"Other revenue allowances"]
[]
[null,null,null,null,"RIIO-2 network innovation allowance ","SpC 5.2","£m 18/19 prices","NIAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.86,9.86,9.86,9.86,9.86]
[null,null,null,null,"Carry-over Network Innovation Allowance ","SpC 5.3","£m 18/19 prices","CNIAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.81467424421065393,0,0,0,0]
[null,null,null,null,"Net Zero Fund use it or lose it allowance (SHET and SPTL only)","SpC 5.5","£m 18/19 prices","NZFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Net zero carbon Capital Construction use it or lose it allowance (NGET only)","SpC 5.6","£m 18/19 prices","NZ3Ct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,2.5]
[null,null,null,null,"Non-Technical Mitigation Projects allowance ","SpC 5.4","£m 18/19 prices","NTMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,1.5,2,2,2]
[null,null,null,null,"Spare 1",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Spare 2",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Spare 3",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Transmission investment for renewable generation (SHET and SPTL only)","SpC 5.7","£m nominal","LTIRGt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Pre-RIIO-1 pension true-up",null,"£m 18/19 prices","PRPN",18.402849086147473]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,null,"Close-out of RIIO-ET1 pass-through items","SpC 7.2","£m nominal","LPTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3094231729384038,3.8421664395004314]
[null,null,null,null,"Legacy MOD","SpC 7.3","£m nominal","LMODt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-41.851656440106218,-177.65650047090492]
[null,null,null,null,"Legacy K correction","SpC 7.4","£m nominal","LKt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-12.093104875182391]
[null,null,null,null,"Legacy TRU term","SpC 7.5","£m nominal","LTRUt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-15.272125323814493,-23.666244017706838]
[null,null,null,null,"Close-out of RIIO-ET1 network outputs","SpC 7.10","£m nominal","NOCOt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"Close-out of RIIO-ET1 stakeholder satisfaction output","SpC 7.6","£m nominal","LSSOt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.52,17.55]
[null,null,null,null,"Close-out of RIIO-ET1  environmental discretionary reward scheme adjustment","SpC 7.7","£m nominal","LEDRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.02,0]
[null,null,null,null,"Close-out of RIIO-ET1  sulphur hexaflouride gas emissions incentive","SpC 7.8","£m nominal","LSFIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.03,0.85]
[null,null,null,null,"Close-out of RIIO-ET1 energy not supplied reliability incentive","SpC 7.9","£m nominal","LRIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.65,4.55]
[null,null,null,null,"RIIO-1 net RAV additions (after disposals)","SpC 7.12","£m 18/19 prices","LRAVt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1285.7765015159246,1174.0938673750879,1136.9171582712395,1127.5413379667079,1052.7430802889576,1119.2621085736096,1111.0153472201753,1091.3725283421632,null,null,null,null,null,null,"RAV carry over"]
[]
[null,"Directly remunerated services"]
[]
[null,null,null,null,"Pre-vesting directly remunerated services","SpC 9.7","£m 18/19 prices","PREDRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.576582616198518,25,23.9,23.5,22.8]
[null,null,null,null,"Post-vesting directly remunerated services","SpC 9.7","£m 18/19 prices","POSDRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121.21193128861078,126.9,123.4,120.2,119.4]
[null,null,null,null,"Other Income directly remunerated services","SpC 9.7","£m 18/19 prices","OIDRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4128043688734033,5.633,5.633,5.633,5.633]
[null,null,null,null,"Identified directly remunerated services costs","SpC 9.7","£m 18/19 prices","IDRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.1219999999999999,-3.1219999999999999,-3.1219999999999999,-3.1219999999999999,-3.1219999999999999]
[]
[null,"Finance inputs"]
[]
[null,null,null,null,"iBoxx trailing average",null,"annual real %","iBTAt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7499999999999999E-2,3.6299999999999999E-2,3.5099999999999999E-2,3.3700000000000001E-2,3.2300000000000002E-2,2.98E-2,2.6800000000000001E-2,2.35E-2,2.0500000000000001E-2,1.9E-2,1.83E-2,1.78E-2,1.7500000000000002E-2]
[null,null,null,null,"iBoxx average (Financial Year)",null,"annual real %","iBAFYt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.81E-2,2.3800000000000002E-2,2.3300000000000001E-2,1.4200000000000001E-2,1.26E-2,1.5800000000000002E-2,8.5000000000000006E-3,3.8999999999999998E-3,7.7000000000000002E-3,1.15E-2,1.21E-2,1.2699999999999999E-2,1.3299999999999999E-2]
[null,null,null,null,"iBoxx average (April - October)",null,"annual real %","iBAAOt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.76E-2,2.6700000000000002E-2,2.2700000000000001E-2,1.4200000000000001E-2,1.2E-2,1.5800000000000002E-2,9.4000000000000004E-3,3.5000000000000001E-3,5.4999999999999997E-3,1.1299999999999999E-2,1.2E-2,1.26E-2,1.32E-2]
[null,null,null,null,"Risk-free rate",null,"annual real %","RFRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.7100000000000001E-2,-1.55E-2,-1.6199999999999999E-2,-1.52E-2,-1.44E-2]
[null,null,null,null,"Sterling Overnight Index Average (SONIA)","SpC 2.1","annual nominal %","It",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5921739130434752E-4,1.9356540168711655E-3,1.1477022788122274E-2,1.2762770988666359E-2,1.136654040444305E-2,9.9597269163601947E-3]
[]
[null,null,null,null,"RPE annual growth",null,"annual %","RPEt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2750051195147493E-3,-6.2856292793757674E-3,1.5230241016667471E-2,-1.0139807055772382E-3,2.0080272891138261E-3,3.2537937068414383E-3,7.6103327515066824E-3]
[]
[null,null,null,null,"Adjusted net debt",null,"£m nominal","ANDt"]
[null,null,null,null,"Tax deductible net interest cost",null,"£m nominal","TDNIt"]
[null,null,null,null,"Tax allowance adjustment","SpC 2.2","£m nominal","TAXAt"]
[null,null,null,null,"Tax liability - tax trigger events",null,"£m 18/19 prices","TTEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-24.742365610848211,-60.085743416919961,0,0,0]
[]
[null,null,null,null,"Notional gearing for \"Tax clawback gearing level test\"",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.59,0.57999999999999996,0.56000000000000005,0.55000000000000004]
[null,null,null,null,"Tax trigger deadband",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.794647515116063,5.6654995528096048,5.4459801653220365,5.2315625946540782,5.0709512798558656]
[]
[null,null,null,null,"General pool capital allowance opening balance brought forward",null,"£m nominal","OGPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,550.80163831929644,null,null,null,null,null,"AIP 2020 PCFMs"]
[null,null,null,null,"Special Rate capital allowance opening balance brought forward",null,"£m nominal","OSRPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4709.9963606734818,null,null,null,null,null,"AIP 2020 PCFMs"]
[null,null,null,null,"Structures and buildings capital allowance opening balance brought forward",null,"£m nominal","OSBPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,"AIP 2020 PCFMs"]
[null,null,null,null,"Deferred revenue expenditure opening balance brought forward",null,"£m nominal","ODRPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2172.1200867651664,null,null,null,null,null,"AIP 2020 PCFMs"]
[null,null,null,null,"Deferred revenue pool additions (RIIO1) plus opening balance at start of RIIO1",null,"£m nominal","LODRPt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2572.3583347143676,null,null,null,null,null,null,"AIP 2020 PCFMs"]
[null,null,null,null,"Tax loss brought forward",null,"£m nominal","OTLt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,"AIP 2020 PCFMs"]
[]
[null,null,null,null,"Totex allocation to \"General\" tax pool",null,"%","ARGPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1322340951769535,0.10496853495460695,0.10147733554502604,9.4949563076346263E-2,9.6317793043029301E-2]
[null,null,null,null,"Totex allocation to \"Special Rate\" tax pool",null,"%","ARSRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45035483481315275,0.47025488360495216,0.47304407208284216,0.48892738113453854,0.47320208245714079]
[null,null,null,null,"Totex allocation to \"Structures and Buildings\" tax pool",null,"%","ARSBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3132473406258089E-2,4.9873401617026039E-2,5.0127503794407322E-2,5.0110923000412817E-2,4.8530191750672115E-2]
[null,null,null,null,"Totex allocation to \"Deferred Revenue\" tax pool",null,"%","ARDRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5440373214141395E-2,0.11338756097810007,0.10727192065312458,9.1002065892309442E-2,7.9715194858025473E-2]
[null,null,null,null,"Totex allocation to \"Revenue\" tax pool",null,"%","ARRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20758984317089965,0.20152667483616551,0.20527908323777663,0.20852093550737374,0.2348371882317325]
[null,null,null,null,"Totex allocation to \"Non Qualifying\" tax pool",null,"%","ARNQt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1248380218594688E-2,5.9988944009149295E-2,6.2800084686823215E-2,6.6489131389019088E-2,6.7397549659399966E-2]
[null,null,null,null,"Totex allocation check",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP176:AP181)","v":1},{"$f":"SUM(AQ176:AQ181)","v":1},{"$f":"SUM(AR176:AR181)","v":0.99999999999999989},{"$f":"SUM(AS176:AS181)","v":0.99999999999999989},{"$f":"SUM(AT176:AT181)","v":1.0000000000000002}]
[]
[null,null,null,null,"Corporation tax rate",null,"%","CTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19,0.19,0.25,0.25,0.25]
[null,null,null,null,"General pool capital allowance rate",null,"%","GCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18,0.18,0.18,0.18,0.18]
[null,null,null,null,"Special Rates capital allowance rate",null,"%","SRCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06,0.06,0.06,0.06,0.06]
[null,null,null,null,"Structures and buildings capital allowance rate",null,"%","SBCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,0.03,0.03,0.03,0.03]
[null,null,null,null,"Deferred Revenue Expenditure capital allowance rate",null,"%","DRCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,0.03,0.03,0.03,0.03]
[]
[null,null,null,null,"RIIO-1 allowed revenue","SpC 2.1","£m nominal","RIIO-1 ARt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1676.5900479102352]
[null,null,null,null,"Recovered revenue","SpC 2.1","£m nominal","RRt",null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1691.8228179600001,1755.2969192504827]
[null,null,null,null,"K rate margin","SpC 2.1","annual nominal %",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.15E-2,1.15E-2,1.15E-2,1.15E-2,1.15E-2,1.15E-2]
[]
[null,"Operational performance and Return adjustment"]
[]
[null,null,null,null,"Threshold 1","SpC 2.3","annual real %","T1",0.03]
[null,null,null,null,"Threshold 2","SpC 2.3","annual real %","T2",0.04]
[null,null,null,null,"Adjustment rate 1","SpC 2.3","%","AR1",0.5]
[null,null,null,null,"Adjustment rate 2","SpC 2.3","%","AR2",0.9]
[]
[null,"Policy"]
[]
[null,null,"Allowed return on capital"]
[]
[null,null,null,null,"Equity Beta",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75861000000000001,0.75861000000000001,0.75861000000000001,0.75861000000000001,0.75861000000000001]
[null,null,null,null,"Total Market Return",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2]
[null,null,null,null,"Benchmark gearing (60%)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,"RIIO-2 notional gearing","SpC 2.3","%","G",0.55000000000000004]
[null,null,null,null,"Annual notional gearing",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,{"$f":"$I$208","v":0.55000000000000004},{"$f":"$I$208","v":0.55000000000000004},{"$f":"$I$208","v":0.55000000000000004},{"$f":"$I$208","v":0.55000000000000004},{"$f":"$I$208","v":0.55000000000000004}]
[]
[null,null,null,null,"Not used",null,"Not used"]
[]
[null,null,null,null,"RIIO-1 vanilla allowed return on capital",null,"annual real %",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5520000000000005E-2,4.4319999999999998E-2,4.3300000000000005E-2,4.2280000000000005E-2,4.1320000000000003E-2,3.9460000000000002E-2,3.7480000000000006E-2,3.4540000000000001E-2]
[]
[null,null,"Finance"]
[]
[null,null,null,null,"Minimum equity issuance threshold",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,null,null,"Equity issuance costs",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.05,0.05,0.05,0.05]
[null,null,null,null,"Assumed dividends as % of notional equity portion of RAV",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,0.03,0.03,0.03,0.03]
[null,null,null,null,"Equity issuance gearing target",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,null,"CPIH index-linked debt as a percentage of net debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3]
[]
[null,null,"TIM and capitalisation"]
[]
[null,null,null,null,"Years from t until normal reporting of actual costs",null,"years",null,2]
[]
[null,null,null,null,"Capitalisation rate 1",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.78,0.78,0.78,0.78,0.78]
[null,null,null,null,"Capitalisation rate 2",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,0.85,0.85,0.85,0.85]
[]
[null,null,null,null,"RIIO-2 Funding Adjustment Rate ('sharing factor')",null,"%",null,0.66999999999999993]
[]
[null,"Totex variant allowances allocation percentages"]
[]
[null,null,null,null,{"$f":"INDEX($E$20:$E$80, AV234)","v":"Enhancing Pre-existing Infrastructure Projects"},null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,0.85,0.85,0.85,0.85,null,1]
[null,null,null,null,"Enhancing Pre-existing Infrastructure Projects",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,1]
[null,null,null,null,"Enhancing Pre-existing Infrastructure Projects",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,1]
[null,null,null,null,"Enhancing Pre-existing Infrastructure Projects",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,1]
[null,null,null,null,"Enhancing Pre-existing Infrastructure Projects",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.15,0.15,0.15,0.15,null,1]
[null,null,null,null,"Enhancing Pre-existing Infrastructure Projects",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,1]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,0.85,0.85,0.85,0.85,null,{"$f":"AV234 + 1","v":2}]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"AV235 + 1","v":2}]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,2]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,2]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.15,0.15,0.15,0.15,null,2]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 1 - Hinckley Sea Bank",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,2]
[null,null,null,null,"Wider Works Price Control Deliverable",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,{"$f":"AV240 + 1","v":3}]
[null,null,null,null,"Wider Works Price Control Deliverable",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,3]
[null,null,null,null,"Wider Works Price Control Deliverable",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,3]
[null,null,null,null,"Wider Works Price Control Deliverable",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,3]
[null,null,null,null,"Wider Works Price Control Deliverable",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,3]
[null,null,null,null,"Wider Works Price Control Deliverable",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,3]
[null,null,null,null,"Physical Security Price Control Deliverable",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,{"$f":"AV246 + 1","v":4}]
[null,null,null,null,"Physical Security Price Control Deliverable",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,4]
[null,null,null,null,"Physical Security Price Control Deliverable",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,4]
[null,null,null,null,"Physical Security Price Control Deliverable",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,4]
[null,null,null,null,"Physical Security Price Control Deliverable",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,4]
[null,null,null,null,"Physical Security Price Control Deliverable",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,4]
[null,null,null,null,"Cyber Resilience OT Price Control Deliverable",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,{"$f":"AV252 + 1","v":5}]
[null,null,null,null,"Cyber Resilience OT Price Control Deliverable",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,5]
[null,null,null,null,"Cyber Resilience OT Price Control Deliverable",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,5]
[null,null,null,null,"Cyber Resilience OT Price Control Deliverable",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,5]
[null,null,null,null,"Cyber Resilience OT Price Control Deliverable",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,5]
[null,null,null,null,"Cyber Resilience OT Price Control Deliverable",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,5]
[null,null,null,null,"Cyber Resilience IT Price Control Deliverable",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,6]
[null,null,null,null,"Cyber Resilience IT Price Control Deliverable",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,6]
[null,null,null,null,"Cyber Resilience IT Price Control Deliverable",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,6]
[null,null,null,null,"Cyber Resilience IT Price Control Deliverable",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,6]
[null,null,null,null,"Cyber Resilience IT Price Control Deliverable",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,6]
[null,null,null,null,"Cyber Resilience IT Price Control Deliverable",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,6]
[null,null,null,null,"Baseline Network Risk Output",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,7]
[null,null,null,null,"Baseline Network Risk Output",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,7]
[null,null,null,null,"Baseline Network Risk Output",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,7]
[null,null,null,null,"Baseline Network Risk Output",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,7]
[null,null,null,null,"Baseline Network Risk Output",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,7]
[null,null,null,null,"Baseline Network Risk Output",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,7]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,8]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,8]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,8]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,8]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,8]
[null,null,null,null,"Generation Related Infrastructure Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,8]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,9]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,9]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,9]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,9]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,9]
[null,null,null,null,"Resilience and Operability Price Control Deliverable (SHET and SPTL only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,9]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,10]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,10]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,10]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,10]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,10]
[null,null,null,null,"Operational transport carbon reduction Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,10]
[null,null,null,null,"Shared Schemes Price Control Deliverable (SHET and SPTL only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,11]
[null,null,null,null,"Shared Schemes Price Control Deliverable (SHET and SPTL only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,11]
[null,null,null,null,"Shared Schemes Price Control Deliverable (SHET and SPTL only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,11]
[null,null,null,null,"Shared Schemes Price Control Deliverable (SHET and SPTL only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,11]
[null,null,null,null,{"$f":"INDEX($E$20:$E$80, AV298)","v":"Shared Schemes Price Control Deliverable (SHET and SPTL only)"},null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,11]
[null,null,null,null,"Shared Schemes Price Control Deliverable (SHET and SPTL only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,11]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,12]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,12]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,12]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,12]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,12]
[null,null,null,null,"Enhanced Environmental Requirements use it or lose it allowance (SPTL only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,12]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,13]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,13]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,13]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,13]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,13]
[null,null,null,null,"SF6 asset intervention Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,13]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,14]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,14]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,14]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,14]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,14]
[null,null,null,null,"Substation Auxiliary Systems use it or lose it allowance (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,14]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,15]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,15]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,15]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,15]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,{"$f":"AV316 + 1","v":15}]
[null,null,null,null,"Instrument Transformer Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,15]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,16]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,16]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,16]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,16]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,16]
[null,null,null,null,"Bay Assets Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,16]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,17]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,17]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,17]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,17]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,17]
[null,null,null,null,"Protection and Control Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,17]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,18]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,18]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,18]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,18]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,18]
[null,null,null,null,"Overhead Line Conductor Price Control Deliverable (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,18]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,19]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,19]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,19]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,19]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,19]
[null,null,null,null,"Pre-Construction Funding Price Control Deliverable",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,19]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,0.85,0.85,0.85,0.85,null,20]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,20]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,20]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,20]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.15,0.15,0.15,0.15,null,20]
[null,null,null,null,"Net Zero And Re-opener Development Fund use it or lose it allowance",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,20]
[null,null,null,null,"Spare PCD 1",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,21]
[null,null,null,null,"Spare PCD 1",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,21]
[null,null,null,null,"Spare PCD 1",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,21]
[null,null,null,null,"Spare PCD 1",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,21]
[null,null,null,null,"Spare PCD 1",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,21]
[null,null,null,null,"Spare PCD 1",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,21]
[null,null,null,null,"Spare PCD 2",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,22]
[null,null,null,null,"Spare PCD 2",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,22]
[null,null,null,null,{"$f":"INDEX($E$20:$E$80, AV362)","v":"Spare PCD 2"},null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,22]
[null,null,null,null,"Spare PCD 2",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,22]
[null,null,null,null,"Spare PCD 2",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,22]
[null,null,null,null,"Spare PCD 2",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,22]
[null,null,null,null,"Spare PCD 3",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,23]
[null,null,null,null,"Spare PCD 3",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,23]
[null,null,null,null,"Spare PCD 3",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,23]
[null,null,null,null,"Spare PCD 3",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,23]
[null,null,null,null,"Spare PCD 3",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,23]
[null,null,null,null,"Spare PCD 3",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,23]
[null,null,null,null,"Visual Impact Mitigation Re-opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,24]
[null,null,null,null,"Visual Impact Mitigation Re-opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,24]
[null,null,null,null,"Visual Impact Mitigation Re-opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,24]
[null,null,null,null,"Visual Impact Mitigation Re-opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,24]
[null,null,null,null,"Visual Impact Mitigation Re-opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,24]
[null,null,null,null,"Visual Impact Mitigation Re-opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,24]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,25]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,25]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,25]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,25]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,25]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 2 - Shetland",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,25]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,26]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,26]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"AV380 + 1","v":26}]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,26]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,26]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 3",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,26]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,27]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,27]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,27]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,27]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,27]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 4",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,27]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,28]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,28]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,28]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,28]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,28]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 5",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,28]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,29]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,29]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,29]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,29]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,29]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 6",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,29]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,30]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,30]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,30]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,30]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,30]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 7",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,30]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,31]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,31]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,31]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,31]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,31]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 8",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,31]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,32]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,32]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,32]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,32]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,32]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 9",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,32]
[null,null,null,null,{"$f":"INDEX($E$20:$E$80, AV426)","v":"Large Onshore Transmission Investment Re-opener Project 10"},null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,33]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 10",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,33]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 10",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,33]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 10",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,33]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 10",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,33]
[null,null,null,null,"Large Onshore Transmission Investment Re-opener Project 10",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,33]
[null,null,null,null,"Generation Connections volume driver",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,34]
[null,null,null,null,"Generation Connections volume driver",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,34]
[null,null,null,null,"Generation Connections volume driver",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,34]
[null,null,null,null,"Generation Connections volume driver",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,34]
[null,null,null,null,"Generation Connections volume driver",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,34]
[null,null,null,null,"Generation Connections volume driver",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,34]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,35]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,35]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,35]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,35]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,35]
[null,null,null,null,"Demand Connections volume driver (SPTL and NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,35]
[null,null,null,null,"Net zero Re-opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,36]
[null,null,null,null,"Net zero Re-opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,36]
[null,null,null,null,"Net zero Re-opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,36]
[null,null,null,null,"Net zero Re-opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,36]
[null,null,null,null,"Net zero Re-opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,36]
[null,null,null,null,"Net zero Re-opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,36]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"AV444 + 1","v":37}]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,37]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,37]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,37]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,37]
[null,null,null,null,"Coordinated adjustment mechanism Re-opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,37]
[null,null,null,null,"Medium Sized Investment Projects Re-opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,38]
[null,null,null,null,"Medium Sized Investment Projects Re-opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,38]
[null,null,null,null,"Medium Sized Investment Projects Re-opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,38]
[null,null,null,null,"Medium Sized Investment Projects Re-opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,38]
[null,null,null,null,"Medium Sized Investment Projects Re-opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,38]
[null,null,null,null,"Medium Sized Investment Projects Re-opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,38]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,0.85,0.85,0.85,0.85,null,39]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,39]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,39]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,39]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.15,0.15,0.15,0.15,null,39]
[null,null,null,null,"SF6 asset intervention Re-opener (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,39]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,40]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,40]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,40]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,40]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,40]
[null,null,null,null,"Subsea Cable Re-opener (SHET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,40]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,41]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,41]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,41]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,41]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,41]
[null,null,null,null,"Uncertain non-load related projects Re-opener (SPTL only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,41]
[null,null,null,null,"Non-operational IT Capex Reopener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,42]
[null,null,null,null,"Non-operational IT Capex Reopener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,42]
[null,null,null,null,"Non-operational IT Capex Reopener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,42]
[null,null,null,null,"Non-operational IT Capex Reopener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,42]
[null,null,null,null,"Non-operational IT Capex Reopener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,42]
[null,null,null,null,"Non-operational IT Capex Reopener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,42]
[null,null,null,null,"Tyne Crossing Project Re-opener (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,43]
[null,null,null,null,"Tyne Crossing Project Re-opener (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,43]
[null,null,null,null,"Tyne Crossing Project Re-opener (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,43]
[null,null,null,null,"Tyne Crossing Project Re-opener (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,43]
[null,null,null,null,{"$f":"INDEX($E$20:$E$80, AV490)","v":"Tyne Crossing Project Re-opener (NGET only)"},null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,43]
[null,null,null,null,"Tyne Crossing Project Re-opener (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,43]
[null,null,null,null,"Bengeworth Road GSP Project Re-opener (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,44]
[null,null,null,null,"Bengeworth Road GSP Project Re-opener (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,44]
[null,null,null,null,"Bengeworth Road GSP Project Re-opener (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,44]
[null,null,null,null,"Bengeworth Road GSP Project Re-opener (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,44]
[null,null,null,null,"Bengeworth Road GSP Project Re-opener (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,44]
[null,null,null,null,"Bengeworth Road GSP Project Re-opener (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,44]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,45]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,45]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,45]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,45]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,45]
[null,null,null,null,"Civil Related Works Re-opener (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,45]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,46]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,46]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,46]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,46]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,46]
[null,null,null,null,"Tower Steelworks and Foundations Re-opener (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,46]
[null,null,null,null,"Wider Works Volume Driver (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,47]
[null,null,null,null,"Wider Works Volume Driver (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,47]
[null,null,null,null,"Wider Works Volume Driver (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,47]
[null,null,null,null,"Wider Works Volume Driver (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,47]
[null,null,null,null,"Wider Works Volume Driver (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"AV508 + 1","v":47}]
[null,null,null,null,"Wider Works Volume Driver (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,47]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,48]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,48]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,48]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,48]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,48]
[null,null,null,null,"Fibre Wrap Replacement Re-opener (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,48]
[null,null,null,null,"Access Reform Change Re-Opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,49]
[null,null,null,null,"Access Reform Change Re-Opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,49]
[null,null,null,null,"Access Reform Change Re-Opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,49]
[null,null,null,null,"Access Reform Change Re-Opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,49]
[null,null,null,null,"Access Reform Change Re-Opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,49]
[null,null,null,null,"Access Reform Change Re-Opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,49]
[null,null,null,null,"T1/T2 offset adjusment (NGET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,50]
[null,null,null,null,"T1/T2 offset adjusment (NGET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,50]
[null,null,null,null,"T1/T2 offset adjusment (NGET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,50]
[null,null,null,null,"T1/T2 offset adjusment (NGET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,50]
[null,null,null,null,"T1/T2 offset adjusment (NGET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,50]
[null,null,null,null,"T1/T2 offset adjusment (NGET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,50]
[null,null,null,null,"Pre-Construction Funding Re-Opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,0.35790195299999999,null,51]
[null,null,null,null,"Pre-Construction Funding Re-Opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,0.55646410800000001,null,51]
[null,null,null,null,"Pre-Construction Funding Re-Opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,6.5152265000000001E-2,null,51]
[null,null,null,null,"Pre-Construction Funding Re-Opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,5.9536500000000004E-4,null,51]
[null,null,null,null,"Pre-Construction Funding Re-Opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,1.0652932E-2,null,51]
[null,null,null,null,"Pre-Construction Funding Re-Opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,9.2333769999999992E-3,null,51]
[null,null,null,null,"Physical Security Re-Opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,52]
[null,null,null,null,"Physical Security Re-Opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,52]
[null,null,null,null,"Physical Security Re-Opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,52]
[null,null,null,null,"Physical Security Re-Opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,52]
[null,null,null,null,"Physical Security Re-Opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,52]
[null,null,null,null,"Physical Security Re-Opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,52]
[null,null,null,null,"Cyber Resilience OT Re-Opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,0.85,0.85,0.85,0.85,null,53]
[null,null,null,null,"Cyber Resilience OT Re-Opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,53]
[null,null,null,null,"Cyber Resilience OT Re-Opener",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,53]
[null,null,null,null,"Cyber Resilience OT Re-Opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,53]
[null,null,null,null,"Cyber Resilience OT Re-Opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.15,0.15,0.15,0.15,null,53]
[null,null,null,null,"Cyber Resilience OT Re-Opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,53]
[null,null,null,null,"Cyber Resilience IT Re-Opener",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,0.85,0.85,0.85,0.85,null,54]
[null,null,null,null,"Cyber Resilience IT Re-Opener",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,54]
[null,null,null,null,{"$f":"INDEX($E$20:$E$80, AV554)","v":"Cyber Resilience IT Re-Opener"},null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,54]
[null,null,null,null,"Cyber Resilience IT Re-Opener",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,54]
[null,null,null,null,"Cyber Resilience IT Re-Opener",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.15,0.15,0.15,0.15,null,54]
[null,null,null,null,"Cyber Resilience IT Re-Opener",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,54]
[null,null,null,null,"Opex escalator",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,55]
[null,null,null,null,"Opex escalator",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,55]
[null,null,null,null,"Opex escalator",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,55]
[null,null,null,null,"Opex escalator",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,55]
[null,null,null,null,"Opex escalator",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,55]
[null,null,null,null,"Opex escalator",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,55]
[null,null,null,null,"Entry and Exit Connection Asset Allowance",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,null,56]
[null,null,null,null,"Entry and Exit Connection Asset Allowance",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,56]
[null,null,null,null,"Entry and Exit Connection Asset Allowance",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,56]
[null,null,null,null,"Entry and Exit Connection Asset Allowance",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,56]
[null,null,null,null,"Entry and Exit Connection Asset Allowance",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,56]
[null,null,null,null,"Entry and Exit Connection Asset Allowance",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,56]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,57]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,57]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,57]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,57]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,57]
[null,null,null,null,"Legacy Baseline Connections Volume Driver (SHET only)",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,57]
[null,null,null,null,"Spare UM 3",null,"%","Load related capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,58]
[null,null,null,null,"Spare UM 3",null,"%","Asset replacement capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,58]
[null,null,null,null,"Spare UM 3",null,"%","Other capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"AV572 + 1","v":58}]
[null,null,null,null,"Spare UM 3",null,"%","Network operating costs (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,58]
[null,null,null,null,"Spare UM 3",null,"%","Indirects (opex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,58]
[null,null,null,null,"Spare UM 3",null,"%","Non-operational capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,58]
[]
[null,"Incentives and other non-base revenue items"]
[]
[null,null,null,null,"Assumed cost multipliers:"]
[null,null,null,null,{"$f":"E120","v":"RIIO-2 network innovation allowance "},null,"%",null,1.1111111111111112]
[null,null,null,null,"Carry-over Network Innovation Allowance ",null,"%",null,1.1111111111111112]
[null,null,null,null,"Net Zero Fund use it or lose it allowance (SHET and SPTL only)",null,"%",null,1]
[null,null,null,null,"Net zero carbon Capital Construction use it or lose it allowance (NGET only)",null,"%",null,1]
[null,null,null,null,"Non-Technical Mitigation Projects allowance ",null,"%",null,1]
[null,null,null,null,"Spare 1",null,"%",null,0]
[null,null,null,null,"Spare 2",null,"%",null,0]
[null,null,null,null,"Spare 3",null,"%",null,0]
[null,null,null,null,"Transmission investment for renewable generation (SHET and SPTL only)",null,"%",null,0]
[null,null,null,null,"Pre-RIIO-1 pension true-up",null,"%",null,0]
[]
[null,"RAV and assets"]
[]
[null,null,"Pre-vesting assets"]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,20]
[]
[null,null,null,null,"Years of pre-vesting depreciation remaining",null,"years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,44,43,42,41,40,39,38,37,36,35,34,33]
[]
[null,null,"Post-vesting assets"]
[]
[null,null,null,null,"Transmission"]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,">",40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45,45,45,45,45,45]
[null,null,null,null,"Accelerated post-vesting asset life",null,"years",null,null,">",20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45,45,45,45,45,45]
[null,null,null,null,"Smoothing period following full depreciation of pre-vesting assets",null,"years",null,50]
[null,null,null,null,"Start of smoothing period",null,"year ending",null,"1991-03-31"]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 18/19 prices",null,null,">",498.22060968623174,617.24788684513385,728.48289802540341,524.64436339325255,341.6847934470731,345.4054363125997,334.55038423014105,295.97474772637224,512.82545191021768,455.57432947053542,386.83792165953156,535.33364319604141,496.47891236346226,421.92146174404888,554.88155741332412,762.04394703166179,730.91048397145369,913.96055221817517,873.21221191520908,1066.4318048356859,862.29308421000508,1218.1614307017737,1185.6150651116227]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 18/19 prices",null,null,">",0,0,0,0,0,0,0,0,0,0,0,0,0,-53.094866013037134,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO post-vesting RAV additions",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO post-vesting RAV disposals",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RIIO-2 disposals net sales proceeds",null,"£m 18/19 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,null,"Project assets (except TIRG)"]
[]
[null,null,null,null,"PLUGS asset life",null,"years",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,30,30,30,30,30,30,18,18,18,18,18,18,18,18,18,18,18,18,18,18]
[null,null,null,null,"PLUGS net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"TOI accelerated post-vesting asset life",null,"years",null,20]
[null,null,null,null,"TOI net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.01961845348465,16.137130150296585,142.34476587490084,131.67269693073274,411.20138723908724]
[null,null,null,null,"TOI deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.13205325944006394,4.9681319976135034]
[]
[null,null,null,null,"England-Scotland interconnector asset life applied",null,"years",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,29,29,29,29,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5,17.5]
[null,null,null,null,"England-Scotland Interconnector net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138.83068596663969,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Logged-up items and secturity costs asset life",null,"years",null,20,">"]
[]
[null,null,null,null,"Logged-up items net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1.1435993726865596,25.838688079315403,23.570189042145977,1.2622043397215919,38.530518672339717,3.2825732608414535]
[]
[null,null,null,null,"Security costs net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.6572018883239457,4.6789784310037987,6.9764062101944537,14.912073809350556,39.617454349834311,41.302223630893977]
[]
[null,null,"TIRG"]
[null,null,"Note: \"TIRG commissioned in 2017 revenue\" below is blank from 2022 onwards, as the values are sourced from the \"Transmission investment for renewables generation\" Variable Value. See TIRG section in \"Input\" tab."]
[]
[null,null,null,null,"TIRG asset life before transfer to RAV",null,"years",null,20]
[null,null,null,null,"Years from TIRG commissioning to RAV transfer",null,"years",null,5]
[null,null,null,null,"Years from TIRG commissioning to RAV transfer - Beauly Denny (SHET only)",null,"years",null,"NA"]
[]
[null,null,null,null,"General pool capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002]
[null,null,null,null,"Special Rates capital allowance rate",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.06,0.06]
[]
[null,null,null,null,"TIRG allocation to \"General\" pool",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2.3474178403755867E-2,0.14960575204025078,2.3630029135963296E-2,2.3630029135963296E-2,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10752223106704764,0.10752223106704764,0.10752223106704764,0.10752223106704764,0.10752223106704764]
[null,null,null,null,"TIRG allocation to \"Special Rate\" pool",null,"%",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1,0.97652582159624413,0.85039424795974927,0.97636997086403665,0.97636997086403665,0.82,0.82,0.82,0.82,0.82,0.82,0.82,0.82,0.71841846914848528,0.71841846914848528,0.71841846914848528,0.71841846914848528,0.71841846914848528]
[]
[null,null,null,null,"TIRG commissioned in 2010 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2011 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1.6971605664971841,19.674798708714381,33.188382804821835,55.956056833607754,39.108319398132942,10.775271602441546]
[null,null,null,null,"TIRG commissioned in 2012 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2013 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2014 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2015 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2016 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2017 net additions (after disposals)",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"TIRG commissioned in 2010 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2011 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0115116261743968E-2,0,0,0.90992930790525095,2.862403883453748,5.3492813858672328,6.8330044997675694,6.7121143221876709,6.7121143221876709,6.7121143221876709,8.0501146119725266,8.0501146119725266]
[null,null,null,null,"TIRG commissioned in 2012 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2013 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2014 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2015 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2016 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2017 deemed depreciation",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"TIRG commissioned in 2010 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2011 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,4.023681875956143,9.6480531226882302,15.866151477296604,18.645016121579456,18.937151519176769,18.681080044393628,18.055510770227094,17.430057042657189,16.804487768490649]
[null,null,null,null,"TIRG commissioned in 2012 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2013 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2014 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2015 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2016 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TIRG commissioned in 2017 revenue",null,"£m 18/19 prices",null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End of sheet"]