{"text_format":"1","workbook":"xlsx","n_sheets":30,"sheets":["Cover","UserInterface","Export","MainInputs","Totex","TIM","Depn","Return&RAV","TaxPools","Finance&Tax","ReturnAdj","AR","Revenue","Annual Inflation","Monthly Inflation","Checks","ENWL","NPgN","NPgY","WMID","EMID","SWALES","SWEST","LPN","SPN","EPN","SPD","SPMW","SSEH","SSES"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":5,"defined_names":1345,"comments":0,"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":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":43,"n_cols":11,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
["RIIO-2 Price Control Financial Model (PCFM)"]
[null,"Electricity Distribution"]
[null,null,"Model Version",null,null,null,{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"ED2_Enduring PCFMv1.4_20221212.xlsm"}]
[null,null,"Publication date",null,null,null,"2022-12-09"]
[]
[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,"Other annual update input (outturn value)"]
[null,null,null,null,"Sample",null,"Named range",null,"Sample",null,"Input linked from annual update"]
[null,null,null,null,"Sample",null,"Formula change in cells to the right",null,"Sample",null,"Notes and instructions"]
[null,null,null,null,null,null,null,null,"Sample",null,"Check"]
[null,null,null,null,null,null,null,null,"Sample",null,"Row not currently used"]
[]
[]
[null,"Contents"]
[]
[null,null,null,null,"INTERFACE >",null,null,null,"COMPANY SPECIFIC INPUT SHEETS >"]
[null,null,null,null,"Cover",null,"Model key and content directory",null,"ENWL"]
[null,null,null,null,"UserInterface",null,"Model operation",null,"NPgN"]
[null,null,null,null,null,null,null,null,"NPgY"]
[null,null,null,null,"INPUT SELECTION >",null,null,null,"WMID"]
[null,null,null,null,"Export",null,"Aggregation of DNO input tabs",null,"EMID"]
[null,null,null,null,"MainInputs",null,"Arrangement of inputs for live model case",null,"SWALES"]
[null,null,null,null,null,null,null,null,"SWEST"]
[null,null,null,null,"CALCULATION >",null,null,null,"LPN"]
[null,null,null,null,"Totex",null,"Totex allowance and actuals",null,"SPN"]
[null,null,null,null,"TIM",null,"Totex Incentive Mechanism and capitalisation",null,"EPN"]
[null,null,null,null,"Depn",null,"Regulatory depreciation",null,"SPD"]
[null,null,null,null,"Return&RAV",null,"RAV and return calculations",null,"SPMW"]
[null,null,null,null,"TaxPools",null,"Tax pools and capital allowances",null,"SSEH"]
[null,null,null,null,"Finance&Tax",null,"Net debt, equity issuance, financing costs and tax",null,"SSES"]
[null,null,null,null,"ReturnAdj",null,"Un-linked module for calculating return adjustment mechanism"]
[null,null,null,null,"Revenue",null,"Summary of calculated revenue",null,"INFLATION SHEETS >"]
[null,null,null,null,"AR",null,"Derivation of allowed revenue",null,"Annual Inflation",null,"Derivation of annual inflation rates and price indices"]
[null,null,null,null,null,null,null,null,"Monthly Inflation",null,"Dataset and derivation of monthly inflation rates and price indices"]
[]
[null,null,null,null,null,null,null,null,"ANNEX SHEETS >"]
[null,null,null,null,null,null,null,null,"Checks",null,"Check sheet"]
[]
[null,"End of sheet"]

{"sheet":"UserInterface","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
["UserInterface"]
[]
[null,"Model operation"]
[]
[null,null,null,"Active Licensee select"]
[]
[null,null,null,"Check status",null,{"$f":"Checks!I6","v":"OK"}]
[null,null,null,"Model price base (f yr ending)",null,2021]
[]
[]
[null,"Lists used in this tab"]
[]
[null,null,null,null,"Source for \"Active company\" drop-down list","Group","Slow (0)/ Fast (1)"]
[null,null,null,null,"ENWL","ENWL",0]
[null,null,null,null,"NPgN","NPG",0]
[null,null,null,null,"NPgY","NPG",0]
[null,null,null,null,"WMID","WPD",1]
[null,null,null,null,"EMID","WPD",1]
[null,null,null,null,"SWALES","WPD",1]
[null,null,null,null,"SWEST","WPD",1]
[null,null,null,null,"LPN","UKPN",0]
[null,null,null,null,"SPN","UKPN",0]
[null,null,null,null,"EPN","UKPN",0]
[null,null,null,null,"SPD","SP",0]
[null,null,null,null,"SPMW","SP",0]
[null,null,null,null,"SSEH","SSE",0]
[null,null,null,null,"SSES","SSE",0]
[null,null,null,null,1,"Adjacent named range: m_identity - key variable used across the model"]
[null,null,null,null,{"$f":"INDEX(E14:E27,m_identity)","v":"ENWL"},"Adjacent named range: n_identity - key variable used across the model"]
[null,null,null,null,{"$f":"INDEX(F14:F27,MATCH(n_identity,E14:E27,0))","v":"ENWL"},"Adjacent named range: n_groupidentity - used for AllOutput metadata"]
[]
[]
[null,"End of sheet"]

{"sheet":"Export","index":2,"n_rows":431,"n_cols":48,"rows_kept":431,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Company select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!E29","v":"ENWL"}]
[null,{"$f":"m_identity","v":1},null,null,"Parameter","Licence Condition","Units","Term","Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31"]
[]
[null,null,"Key data management settings"]
[]
[]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"'Annual Inflation'!K32","v":""},{"$f":"'Annual Inflation'!L32","v":""},{"$f":"'Annual Inflation'!M32","v":""},{"$f":"'Annual Inflation'!N32","v":""},{"$f":"'Annual Inflation'!O32","v":""},{"$f":"'Annual Inflation'!P32","v":""},{"$f":"'Annual Inflation'!Q32","v":""},{"$f":"'Annual Inflation'!R32","v":""},{"$f":"'Annual Inflation'!S32","v":""},{"$f":"'Annual Inflation'!T32","v":0.56549575070821523},{"$f":"'Annual Inflation'!U32","v":0.58237960339943329},{"$f":"'Annual Inflation'!V32","v":0.59107648725212458},{"$f":"'Annual Inflation'!W32","v":0.60345609065155803},{"$f":"'Annual Inflation'!X32","v":0.62031161473087815},{"$f":"'Annual Inflation'!Y32","v":0.6396033994334277},{"$f":"'Annual Inflation'!Z32","v":0.65645892351274782},{"$f":"'Annual Inflation'!AA32","v":0.68096317280453267},{"$f":"'Annual Inflation'!AB32","v":0.70909348441926356},{"$f":"'Annual Inflation'!AC32","v":0.73014164305949025},{"$f":"'Annual Inflation'!AD32","v":0.73348441926345587},{"$f":"'Annual Inflation'!AE32","v":0.76988668555240791},{"$f":"'Annual Inflation'!AF32","v":0.8068271954674221},{"$f":"'Annual Inflation'!AG32","v":0.83175637393767698},{"$f":"'Annual Inflation'!AH32","v":0.85575070821529742},{"$f":"'Annual Inflation'!AI32","v":0.87252124645892348},{"$f":"'Annual Inflation'!AJ32","v":0.88192634560906513},{"$f":"'Annual Inflation'!AK32","v":0.9008215297450427},{"$f":"'Annual Inflation'!AL32","v":0.93453257790368272},{"$f":"'Annual Inflation'!AM32","v":0.96308781869688376},{"$f":"'Annual Inflation'!AN32","v":0.98801699716713864},{"$f":"'Annual Inflation'!AO32","v":1},{"$f":"'Annual Inflation'!AP32","v":1.0577620396600564},{"$f":"'Annual Inflation'!AQ32","v":1.1912139111833526},{"$f":"'Annual Inflation'!AR32","v":1.2720448764226937},{"$f":"'Annual Inflation'!AS32","v":1.2761337585410994},{"$f":"'Annual Inflation'!AT32","v":1.2703790008307307},{"$f":"'Annual Inflation'!AU32","v":1.2784280216544934},{"$f":"'Annual Inflation'!AV32","v":1.3010915309080842}]
[]
[]
[null,"Variable value terms"]
[]
[null,null,"Totex allowance"]
[]
[null,null,null,"Non-variant allowances"]
[null,null,null,null,"Non-variant allowed load related capex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR18,NPgN!AR18,NPgY!AR18,WMID!AR18,EMID!AR18,SWALES!AR18,SWEST!AR18,LPN!AR18,SPN!AR18,EPN!AR18,SPD!AR18,SPMW!AR18,SSEH!AR18,SSES!AR18)","v":17.78005279725096},{"$f":"CHOOSE($B$3,ENWL!AS18,NPgN!AS18,NPgY!AS18,WMID!AS18,EMID!AS18,SWALES!AS18,SWEST!AS18,LPN!AS18,SPN!AS18,EPN!AS18,SPD!AS18,SPMW!AS18,SSEH!AS18,SSES!AS18)","v":28.081695657028682},{"$f":"CHOOSE($B$3,ENWL!AT18,NPgN!AT18,NPgY!AT18,WMID!AT18,EMID!AT18,SWALES!AT18,SWEST!AT18,LPN!AT18,SPN!AT18,EPN!AT18,SPD!AT18,SPMW!AT18,SSEH!AT18,SSES!AT18)","v":21.746387646979024},{"$f":"CHOOSE($B$3,ENWL!AU18,NPgN!AU18,NPgY!AU18,WMID!AU18,EMID!AU18,SWALES!AU18,SWEST!AU18,LPN!AU18,SPN!AU18,EPN!AU18,SPD!AU18,SPMW!AU18,SSEH!AU18,SSES!AU18)","v":10.574423238699131},{"$f":"CHOOSE($B$3,ENWL!AV18,NPgN!AV18,NPgY!AV18,WMID!AV18,EMID!AV18,SWALES!AV18,SWEST!AV18,LPN!AV18,SPN!AV18,EPN!AV18,SPD!AV18,SPMW!AV18,SSEH!AV18,SSES!AV18)","v":8.0743800905962502}]
[null,null,null,null,"Non-variant allowed non-load related capex - asset replacement",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR19,NPgN!AR19,NPgY!AR19,WMID!AR19,EMID!AR19,SWALES!AR19,SWEST!AR19,LPN!AR19,SPN!AR19,EPN!AR19,SPD!AR19,SPMW!AR19,SSEH!AR19,SSES!AR19)","v":39.503513471999597},{"$f":"CHOOSE($B$3,ENWL!AS19,NPgN!AS19,NPgY!AS19,WMID!AS19,EMID!AS19,SWALES!AS19,SWEST!AS19,LPN!AS19,SPN!AS19,EPN!AS19,SPD!AS19,SPMW!AS19,SSEH!AS19,SSES!AS19)","v":40.735598195579641},{"$f":"CHOOSE($B$3,ENWL!AT19,NPgN!AT19,NPgY!AT19,WMID!AT19,EMID!AT19,SWALES!AT19,SWEST!AT19,LPN!AT19,SPN!AT19,EPN!AT19,SPD!AT19,SPMW!AT19,SSEH!AT19,SSES!AT19)","v":43.619025239190528},{"$f":"CHOOSE($B$3,ENWL!AU19,NPgN!AU19,NPgY!AU19,WMID!AU19,EMID!AU19,SWALES!AU19,SWEST!AU19,LPN!AU19,SPN!AU19,EPN!AU19,SPD!AU19,SPMW!AU19,SSEH!AU19,SSES!AU19)","v":41.878912510257621},{"$f":"CHOOSE($B$3,ENWL!AV19,NPgN!AV19,NPgY!AV19,WMID!AV19,EMID!AV19,SWALES!AV19,SWEST!AV19,LPN!AV19,SPN!AV19,EPN!AV19,SPD!AV19,SPMW!AV19,SSEH!AV19,SSES!AV19)","v":40.505054964964536}]
[null,null,null,null,"Non-variant allowed non-load related capex - other",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR20,NPgN!AR20,NPgY!AR20,WMID!AR20,EMID!AR20,SWALES!AR20,SWEST!AR20,LPN!AR20,SPN!AR20,EPN!AR20,SPD!AR20,SPMW!AR20,SSEH!AR20,SSES!AR20)","v":41.618657916586912},{"$f":"CHOOSE($B$3,ENWL!AS20,NPgN!AS20,NPgY!AS20,WMID!AS20,EMID!AS20,SWALES!AS20,SWEST!AS20,LPN!AS20,SPN!AS20,EPN!AS20,SPD!AS20,SPMW!AS20,SSEH!AS20,SSES!AS20)","v":34.878506839839218},{"$f":"CHOOSE($B$3,ENWL!AT20,NPgN!AT20,NPgY!AT20,WMID!AT20,EMID!AT20,SWALES!AT20,SWEST!AT20,LPN!AT20,SPN!AT20,EPN!AT20,SPD!AT20,SPMW!AT20,SSEH!AT20,SSES!AT20)","v":31.962615330590069},{"$f":"CHOOSE($B$3,ENWL!AU20,NPgN!AU20,NPgY!AU20,WMID!AU20,EMID!AU20,SWALES!AU20,SWEST!AU20,LPN!AU20,SPN!AU20,EPN!AU20,SPD!AU20,SPMW!AU20,SSEH!AU20,SSES!AU20)","v":18.784307364053387},{"$f":"CHOOSE($B$3,ENWL!AV20,NPgN!AV20,NPgY!AV20,WMID!AV20,EMID!AV20,SWALES!AV20,SWEST!AV20,LPN!AV20,SPN!AV20,EPN!AV20,SPD!AV20,SPMW!AV20,SSEH!AV20,SSES!AV20)","v":15.879447344086747}]
[null,null,null,null,"Non-variant allowed faults",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR21,NPgN!AR21,NPgY!AR21,WMID!AR21,EMID!AR21,SWALES!AR21,SWEST!AR21,LPN!AR21,SPN!AR21,EPN!AR21,SPD!AR21,SPMW!AR21,SSEH!AR21,SSES!AR21)","v":28.611938472018281},{"$f":"CHOOSE($B$3,ENWL!AS21,NPgN!AS21,NPgY!AS21,WMID!AS21,EMID!AS21,SWALES!AS21,SWEST!AS21,LPN!AS21,SPN!AS21,EPN!AS21,SPD!AS21,SPMW!AS21,SSEH!AS21,SSES!AS21)","v":28.534874139503259},{"$f":"CHOOSE($B$3,ENWL!AT21,NPgN!AT21,NPgY!AT21,WMID!AT21,EMID!AT21,SWALES!AT21,SWEST!AT21,LPN!AT21,SPN!AT21,EPN!AT21,SPD!AT21,SPMW!AT21,SSEH!AT21,SSES!AT21)","v":29.271382832929028},{"$f":"CHOOSE($B$3,ENWL!AU21,NPgN!AU21,NPgY!AU21,WMID!AU21,EMID!AU21,SWALES!AU21,SWEST!AU21,LPN!AU21,SPN!AU21,EPN!AU21,SPD!AU21,SPMW!AU21,SSEH!AU21,SSES!AU21)","v":29.442701376969179},{"$f":"CHOOSE($B$3,ENWL!AV21,NPgN!AV21,NPgY!AV21,WMID!AV21,EMID!AV21,SWALES!AV21,SWEST!AV21,LPN!AV21,SPN!AV21,EPN!AV21,SPD!AV21,SPMW!AV21,SSEH!AV21,SSES!AV21)","v":29.306627857106541}]
[null,null,null,null,"Non-variant allowed tree cutting",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR22,NPgN!AR22,NPgY!AR22,WMID!AR22,EMID!AR22,SWALES!AR22,SWEST!AR22,LPN!AR22,SPN!AR22,EPN!AR22,SPD!AR22,SPMW!AR22,SSEH!AR22,SSES!AR22)","v":5.4244683150759494},{"$f":"CHOOSE($B$3,ENWL!AS22,NPgN!AS22,NPgY!AS22,WMID!AS22,EMID!AS22,SWALES!AS22,SWEST!AS22,LPN!AS22,SPN!AS22,EPN!AS22,SPD!AS22,SPMW!AS22,SSEH!AS22,SSES!AS22)","v":5.4166787854982896},{"$f":"CHOOSE($B$3,ENWL!AT22,NPgN!AT22,NPgY!AT22,WMID!AT22,EMID!AT22,SWALES!AT22,SWEST!AT22,LPN!AT22,SPN!AT22,EPN!AT22,SPD!AT22,SPMW!AT22,SSEH!AT22,SSES!AT22)","v":5.425846331584685},{"$f":"CHOOSE($B$3,ENWL!AU22,NPgN!AU22,NPgY!AU22,WMID!AU22,EMID!AU22,SWALES!AU22,SWEST!AU22,LPN!AU22,SPN!AU22,EPN!AU22,SPD!AU22,SPMW!AU22,SSEH!AU22,SSES!AU22)","v":5.2975980756564436},{"$f":"CHOOSE($B$3,ENWL!AV22,NPgN!AV22,NPgY!AV22,WMID!AV22,EMID!AV22,SWALES!AV22,SWEST!AV22,LPN!AV22,SPN!AV22,EPN!AV22,SPD!AV22,SPMW!AV22,SSEH!AV22,SSES!AV22)","v":5.2172138995792503}]
[null,null,null,null,"Non-variant allowed 100% 'revenue pool' expenditure",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR23,NPgN!AR23,NPgY!AR23,WMID!AR23,EMID!AR23,SWALES!AR23,SWEST!AR23,LPN!AR23,SPN!AR23,EPN!AR23,SPD!AR23,SPMW!AR23,SSEH!AR23,SSES!AR23)","v":15.409314078645686},{"$f":"CHOOSE($B$3,ENWL!AS23,NPgN!AS23,NPgY!AS23,WMID!AS23,EMID!AS23,SWALES!AS23,SWEST!AS23,LPN!AS23,SPN!AS23,EPN!AS23,SPD!AS23,SPMW!AS23,SSEH!AS23,SSES!AS23)","v":15.356589876640104},{"$f":"CHOOSE($B$3,ENWL!AT23,NPgN!AT23,NPgY!AT23,WMID!AT23,EMID!AT23,SWALES!AT23,SWEST!AT23,LPN!AT23,SPN!AT23,EPN!AT23,SPD!AT23,SPMW!AT23,SSEH!AT23,SSES!AT23)","v":15.28433250180381},{"$f":"CHOOSE($B$3,ENWL!AU23,NPgN!AU23,NPgY!AU23,WMID!AU23,EMID!AU23,SWALES!AU23,SWEST!AU23,LPN!AU23,SPN!AU23,EPN!AU23,SPD!AU23,SPMW!AU23,SSEH!AU23,SSES!AU23)","v":14.953995925361792},{"$f":"CHOOSE($B$3,ENWL!AV23,NPgN!AV23,NPgY!AV23,WMID!AV23,EMID!AV23,SWALES!AV23,SWEST!AV23,LPN!AV23,SPN!AV23,EPN!AV23,SPD!AV23,SPMW!AV23,SSEH!AV23,SSES!AV23)","v":14.757423503570902}]
[null,null,null,null,"Non-variant allowed controllable opex (net of DRS 10 & 16)",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR24,NPgN!AR24,NPgY!AR24,WMID!AR24,EMID!AR24,SWALES!AR24,SWEST!AR24,LPN!AR24,SPN!AR24,EPN!AR24,SPD!AR24,SPMW!AR24,SSEH!AR24,SSES!AR24)","v":117.5707978111115},{"$f":"CHOOSE($B$3,ENWL!AS24,NPgN!AS24,NPgY!AS24,WMID!AS24,EMID!AS24,SWALES!AS24,SWEST!AS24,LPN!AS24,SPN!AS24,EPN!AS24,SPD!AS24,SPMW!AS24,SSEH!AS24,SSES!AS24)","v":116.90589686601238},{"$f":"CHOOSE($B$3,ENWL!AT24,NPgN!AT24,NPgY!AT24,WMID!AT24,EMID!AT24,SWALES!AT24,SWEST!AT24,LPN!AT24,SPN!AT24,EPN!AT24,SPD!AT24,SPMW!AT24,SSEH!AT24,SSES!AT24)","v":115.05501931048693},{"$f":"CHOOSE($B$3,ENWL!AU24,NPgN!AU24,NPgY!AU24,WMID!AU24,EMID!AU24,SWALES!AU24,SWEST!AU24,LPN!AU24,SPN!AU24,EPN!AU24,SPD!AU24,SPMW!AU24,SSEH!AU24,SSES!AU24)","v":114.32951393285167},{"$f":"CHOOSE($B$3,ENWL!AV24,NPgN!AV24,NPgY!AV24,WMID!AV24,EMID!AV24,SWALES!AV24,SWEST!AV24,LPN!AV24,SPN!AV24,EPN!AV24,SPD!AV24,SPMW!AV24,SSEH!AV24,SSES!AV24)","v":113.3727469803577}]
[]
[null,null,null,null,"Non-variant allowed controllable opex (pre-DRS 10 & 16 netting)",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR26,NPgN!AR26,NPgY!AR26,WMID!AR26,EMID!AR26,SWALES!AR26,SWEST!AR26,LPN!AR26,SPN!AR26,EPN!AR26,SPD!AR26,SPMW!AR26,SSEH!AR26,SSES!AR26)","v":117.5707978111115},{"$f":"CHOOSE($B$3,ENWL!AS26,NPgN!AS26,NPgY!AS26,WMID!AS26,EMID!AS26,SWALES!AS26,SWEST!AS26,LPN!AS26,SPN!AS26,EPN!AS26,SPD!AS26,SPMW!AS26,SSEH!AS26,SSES!AS26)","v":116.90589686601238},{"$f":"CHOOSE($B$3,ENWL!AT26,NPgN!AT26,NPgY!AT26,WMID!AT26,EMID!AT26,SWALES!AT26,SWEST!AT26,LPN!AT26,SPN!AT26,EPN!AT26,SPD!AT26,SPMW!AT26,SSEH!AT26,SSES!AT26)","v":115.05501931048693},{"$f":"CHOOSE($B$3,ENWL!AU26,NPgN!AU26,NPgY!AU26,WMID!AU26,EMID!AU26,SWALES!AU26,SWEST!AU26,LPN!AU26,SPN!AU26,EPN!AU26,SPD!AU26,SPMW!AU26,SSEH!AU26,SSES!AU26)","v":114.32951393285167},{"$f":"CHOOSE($B$3,ENWL!AV26,NPgN!AV26,NPgY!AV26,WMID!AV26,EMID!AV26,SWALES!AV26,SWEST!AV26,LPN!AV26,SPN!AV26,EPN!AV26,SPD!AV26,SPMW!AV26,SSEH!AV26,SSES!AV26)","v":113.3727469803577}]
[]
[null,null,null,"Variant allowances"]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E29,NPgN!E29,NPgY!E29,WMID!E29,EMID!E29,SWALES!E29,SWEST!E29,LPN!E29,SPN!E29,EPN!E29,SPD!E29,SPMW!E29,SSEH!E29,SSES!E29)","v":"RPEs (bucket 1 allowances)"},null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR29,NPgN!AR29,NPgY!AR29,WMID!AR29,EMID!AR29,SWALES!AR29,SWEST!AR29,LPN!AR29,SPN!AR29,EPN!AR29,SPD!AR29,SPMW!AR29,SSEH!AR29,SSES!AR29)","v":4.4137456186297834},{"$f":"CHOOSE($B$3,ENWL!AS29,NPgN!AS29,NPgY!AS29,WMID!AS29,EMID!AS29,SWALES!AS29,SWEST!AS29,LPN!AS29,SPN!AS29,EPN!AS29,SPD!AS29,SPMW!AS29,SSEH!AS29,SSES!AS29)","v":8.4190989348627809},{"$f":"CHOOSE($B$3,ENWL!AT29,NPgN!AT29,NPgY!AT29,WMID!AT29,EMID!AT29,SWALES!AT29,SWEST!AT29,LPN!AT29,SPN!AT29,EPN!AT29,SPD!AT29,SPMW!AT29,SSEH!AT29,SSES!AT29)","v":12.821928290939397},{"$f":"CHOOSE($B$3,ENWL!AU29,NPgN!AU29,NPgY!AU29,WMID!AU29,EMID!AU29,SWALES!AU29,SWEST!AU29,LPN!AU29,SPN!AU29,EPN!AU29,SPD!AU29,SPMW!AU29,SSEH!AU29,SSES!AU29)","v":15.422889437032467},{"$f":"CHOOSE($B$3,ENWL!AV29,NPgN!AV29,NPgY!AV29,WMID!AV29,EMID!AV29,SWALES!AV29,SWEST!AV29,LPN!AV29,SPN!AV29,EPN!AV29,SPD!AV29,SPMW!AV29,SSEH!AV29,SSES!AV29)","v":18.264289754450388}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E30,NPgN!E30,NPgY!E30,WMID!E30,EMID!E30,SWALES!E30,SWEST!E30,LPN!E30,SPN!E30,EPN!E30,SPD!E30,SPMW!E30,SSEH!E30,SSES!E30)","v":"RPEs (bucket 2 allowances)"},null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR30,NPgN!AR30,NPgY!AR30,WMID!AR30,EMID!AR30,SWALES!AR30,SWEST!AR30,LPN!AR30,SPN!AR30,EPN!AR30,SPD!AR30,SPMW!AR30,SSEH!AR30,SSES!AR30)","v":0.15703811138112461},{"$f":"CHOOSE($B$3,ENWL!AS30,NPgN!AS30,NPgY!AS30,WMID!AS30,EMID!AS30,SWALES!AS30,SWEST!AS30,LPN!AS30,SPN!AS30,EPN!AS30,SPD!AS30,SPMW!AS30,SSEH!AS30,SSES!AS30)","v":0.3668547847518332},{"$f":"CHOOSE($B$3,ENWL!AT30,NPgN!AT30,NPgY!AT30,WMID!AT30,EMID!AT30,SWALES!AT30,SWEST!AT30,LPN!AT30,SPN!AT30,EPN!AT30,SPD!AT30,SPMW!AT30,SSEH!AT30,SSES!AT30)","v":0.7427585718650157},{"$f":"CHOOSE($B$3,ENWL!AU30,NPgN!AU30,NPgY!AU30,WMID!AU30,EMID!AU30,SWALES!AU30,SWEST!AU30,LPN!AU30,SPN!AU30,EPN!AU30,SPD!AU30,SPMW!AU30,SSEH!AU30,SSES!AU30)","v":0.84116321078689038},{"$f":"CHOOSE($B$3,ENWL!AV30,NPgN!AV30,NPgY!AV30,WMID!AV30,EMID!AV30,SWALES!AV30,SWEST!AV30,LPN!AV30,SPN!AV30,EPN!AV30,SPD!AV30,SPMW!AV30,SSEH!AV30,SSES!AV30)","v":1.5136529751502659}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E31,NPgN!E31,NPgY!E31,WMID!E31,EMID!E31,SWALES!E31,SWEST!E31,LPN!E31,SPN!E31,EPN!E31,SPD!E31,SPMW!E31,SSEH!E31,SSES!E31)","v":"Physical Security Re-opener"},null,"£m 20/21 prices","PSUPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR31,NPgN!AR31,NPgY!AR31,WMID!AR31,EMID!AR31,SWALES!AR31,SWEST!AR31,LPN!AR31,SPN!AR31,EPN!AR31,SPD!AR31,SPMW!AR31,SSEH!AR31,SSES!AR31)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS31,NPgN!AS31,NPgY!AS31,WMID!AS31,EMID!AS31,SWALES!AS31,SWEST!AS31,LPN!AS31,SPN!AS31,EPN!AS31,SPD!AS31,SPMW!AS31,SSEH!AS31,SSES!AS31)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT31,NPgN!AT31,NPgY!AT31,WMID!AT31,EMID!AT31,SWALES!AT31,SWEST!AT31,LPN!AT31,SPN!AT31,EPN!AT31,SPD!AT31,SPMW!AT31,SSEH!AT31,SSES!AT31)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU31,NPgN!AU31,NPgY!AU31,WMID!AU31,EMID!AU31,SWALES!AU31,SWEST!AU31,LPN!AU31,SPN!AU31,EPN!AU31,SPD!AU31,SPMW!AU31,SSEH!AU31,SSES!AU31)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV31,NPgN!AV31,NPgY!AV31,WMID!AV31,EMID!AV31,SWALES!AV31,SWEST!AV31,LPN!AV31,SPN!AV31,EPN!AV31,SPD!AV31,SPMW!AV31,SSEH!AV31,SSES!AV31)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E32,NPgN!E32,NPgY!E32,WMID!E32,EMID!E32,SWALES!E32,SWEST!E32,LPN!E32,SPN!E32,EPN!E32,SPD!E32,SPMW!E32,SSEH!E32,SSES!E32)","v":"Specified Street Works Costs Re-opener"},null,"£m 20/21 prices","SWRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR32,NPgN!AR32,NPgY!AR32,WMID!AR32,EMID!AR32,SWALES!AR32,SWEST!AR32,LPN!AR32,SPN!AR32,EPN!AR32,SPD!AR32,SPMW!AR32,SSEH!AR32,SSES!AR32)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS32,NPgN!AS32,NPgY!AS32,WMID!AS32,EMID!AS32,SWALES!AS32,SWEST!AS32,LPN!AS32,SPN!AS32,EPN!AS32,SPD!AS32,SPMW!AS32,SSEH!AS32,SSES!AS32)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT32,NPgN!AT32,NPgY!AT32,WMID!AT32,EMID!AT32,SWALES!AT32,SWEST!AT32,LPN!AT32,SPN!AT32,EPN!AT32,SPD!AT32,SPMW!AT32,SSEH!AT32,SSES!AT32)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU32,NPgN!AU32,NPgY!AU32,WMID!AU32,EMID!AU32,SWALES!AU32,SWEST!AU32,LPN!AU32,SPN!AU32,EPN!AU32,SPD!AU32,SPMW!AU32,SSEH!AU32,SSES!AU32)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV32,NPgN!AV32,NPgY!AV32,WMID!AV32,EMID!AV32,SWALES!AV32,SWEST!AV32,LPN!AV32,SPN!AV32,EPN!AV32,SPD!AV32,SPMW!AV32,SSEH!AV32,SSES!AV32)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E33,NPgN!E33,NPgY!E33,WMID!E33,EMID!E33,SWALES!E33,SWEST!E33,LPN!E33,SPN!E33,EPN!E33,SPD!E33,SPMW!E33,SSEH!E33,SSES!E33)","v":"Rail Electrification Costs Re-opener"},null,"£m 20/21 prices","RECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR33,NPgN!AR33,NPgY!AR33,WMID!AR33,EMID!AR33,SWALES!AR33,SWEST!AR33,LPN!AR33,SPN!AR33,EPN!AR33,SPD!AR33,SPMW!AR33,SSEH!AR33,SSES!AR33)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS33,NPgN!AS33,NPgY!AS33,WMID!AS33,EMID!AS33,SWALES!AS33,SWEST!AS33,LPN!AS33,SPN!AS33,EPN!AS33,SPD!AS33,SPMW!AS33,SSEH!AS33,SSES!AS33)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT33,NPgN!AT33,NPgY!AT33,WMID!AT33,EMID!AT33,SWALES!AT33,SWEST!AT33,LPN!AT33,SPN!AT33,EPN!AT33,SPD!AT33,SPMW!AT33,SSEH!AT33,SSES!AT33)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU33,NPgN!AU33,NPgY!AU33,WMID!AU33,EMID!AU33,SWALES!AU33,SWEST!AU33,LPN!AU33,SPN!AU33,EPN!AU33,SPD!AU33,SPMW!AU33,SSEH!AU33,SSES!AU33)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV33,NPgN!AV33,NPgY!AV33,WMID!AV33,EMID!AV33,SWALES!AV33,SWEST!AV33,LPN!AV33,SPN!AV33,EPN!AV33,SPD!AV33,SPMW!AV33,SSEH!AV33,SSES!AV33)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E34,NPgN!E34,NPgY!E34,WMID!E34,EMID!E34,SWALES!E34,SWEST!E34,LPN!E34,SPN!E34,EPN!E34,SPD!E34,SPMW!E34,SSEH!E34,SSES!E34)","v":"Net Zero Re-opener"},null,"£m 20/21 prices","NZt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR34,NPgN!AR34,NPgY!AR34,WMID!AR34,EMID!AR34,SWALES!AR34,SWEST!AR34,LPN!AR34,SPN!AR34,EPN!AR34,SPD!AR34,SPMW!AR34,SSEH!AR34,SSES!AR34)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS34,NPgN!AS34,NPgY!AS34,WMID!AS34,EMID!AS34,SWALES!AS34,SWEST!AS34,LPN!AS34,SPN!AS34,EPN!AS34,SPD!AS34,SPMW!AS34,SSEH!AS34,SSES!AS34)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT34,NPgN!AT34,NPgY!AT34,WMID!AT34,EMID!AT34,SWALES!AT34,SWEST!AT34,LPN!AT34,SPN!AT34,EPN!AT34,SPD!AT34,SPMW!AT34,SSEH!AT34,SSES!AT34)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU34,NPgN!AU34,NPgY!AU34,WMID!AU34,EMID!AU34,SWALES!AU34,SWEST!AU34,LPN!AU34,SPN!AU34,EPN!AU34,SPD!AU34,SPMW!AU34,SSEH!AU34,SSES!AU34)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV34,NPgN!AV34,NPgY!AV34,WMID!AV34,EMID!AV34,SWALES!AV34,SWEST!AV34,LPN!AV34,SPN!AV34,EPN!AV34,SPD!AV34,SPMW!AV34,SSEH!AV34,SSES!AV34)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E35,NPgN!E35,NPgY!E35,WMID!E35,EMID!E35,SWALES!E35,SWEST!E35,LPN!E35,SPN!E35,EPN!E35,SPD!E35,SPMW!E35,SSEH!E35,SSES!E35)","v":"Coordinated Adjustment Mechanism Re-opener"},null,"£m 20/21 prices","CAMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR35,NPgN!AR35,NPgY!AR35,WMID!AR35,EMID!AR35,SWALES!AR35,SWEST!AR35,LPN!AR35,SPN!AR35,EPN!AR35,SPD!AR35,SPMW!AR35,SSEH!AR35,SSES!AR35)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS35,NPgN!AS35,NPgY!AS35,WMID!AS35,EMID!AS35,SWALES!AS35,SWEST!AS35,LPN!AS35,SPN!AS35,EPN!AS35,SPD!AS35,SPMW!AS35,SSEH!AS35,SSES!AS35)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT35,NPgN!AT35,NPgY!AT35,WMID!AT35,EMID!AT35,SWALES!AT35,SWEST!AT35,LPN!AT35,SPN!AT35,EPN!AT35,SPD!AT35,SPMW!AT35,SSEH!AT35,SSES!AT35)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU35,NPgN!AU35,NPgY!AU35,WMID!AU35,EMID!AU35,SWALES!AU35,SWEST!AU35,LPN!AU35,SPN!AU35,EPN!AU35,SPD!AU35,SPMW!AU35,SSEH!AU35,SSES!AU35)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV35,NPgN!AV35,NPgY!AV35,WMID!AV35,EMID!AV35,SWALES!AV35,SWEST!AV35,LPN!AV35,SPN!AV35,EPN!AV35,SPD!AV35,SPMW!AV35,SSEH!AV35,SSES!AV35)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E36,NPgN!E36,NPgY!E36,WMID!E36,EMID!E36,SWALES!E36,SWEST!E36,LPN!E36,SPN!E36,EPN!E36,SPD!E36,SPMW!E36,SSEH!E36,SSES!E36)","v":"Electricity System Restoration Re-opener"},null,"£m 20/21 prices","ESRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR36,NPgN!AR36,NPgY!AR36,WMID!AR36,EMID!AR36,SWALES!AR36,SWEST!AR36,LPN!AR36,SPN!AR36,EPN!AR36,SPD!AR36,SPMW!AR36,SSEH!AR36,SSES!AR36)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS36,NPgN!AS36,NPgY!AS36,WMID!AS36,EMID!AS36,SWALES!AS36,SWEST!AS36,LPN!AS36,SPN!AS36,EPN!AS36,SPD!AS36,SPMW!AS36,SSEH!AS36,SSES!AS36)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT36,NPgN!AT36,NPgY!AT36,WMID!AT36,EMID!AT36,SWALES!AT36,SWEST!AT36,LPN!AT36,SPN!AT36,EPN!AT36,SPD!AT36,SPMW!AT36,SSEH!AT36,SSES!AT36)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU36,NPgN!AU36,NPgY!AU36,WMID!AU36,EMID!AU36,SWALES!AU36,SWEST!AU36,LPN!AU36,SPN!AU36,EPN!AU36,SPD!AU36,SPMW!AU36,SSEH!AU36,SSES!AU36)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV36,NPgN!AV36,NPgY!AV36,WMID!AV36,EMID!AV36,SWALES!AV36,SWEST!AV36,LPN!AV36,SPN!AV36,EPN!AV36,SPD!AV36,SPMW!AV36,SSEH!AV36,SSES!AV36)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E37,NPgN!E37,NPgY!E37,WMID!E37,EMID!E37,SWALES!E37,SWEST!E37,LPN!E37,SPN!E37,EPN!E37,SPD!E37,SPMW!E37,SSEH!E37,SSES!E37)","v":"Environmental Re-opener"},null,"£m 20/21 prices","EVRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR37,NPgN!AR37,NPgY!AR37,WMID!AR37,EMID!AR37,SWALES!AR37,SWEST!AR37,LPN!AR37,SPN!AR37,EPN!AR37,SPD!AR37,SPMW!AR37,SSEH!AR37,SSES!AR37)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS37,NPgN!AS37,NPgY!AS37,WMID!AS37,EMID!AS37,SWALES!AS37,SWEST!AS37,LPN!AS37,SPN!AS37,EPN!AS37,SPD!AS37,SPMW!AS37,SSEH!AS37,SSES!AS37)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT37,NPgN!AT37,NPgY!AT37,WMID!AT37,EMID!AT37,SWALES!AT37,SWEST!AT37,LPN!AT37,SPN!AT37,EPN!AT37,SPD!AT37,SPMW!AT37,SSEH!AT37,SSES!AT37)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU37,NPgN!AU37,NPgY!AU37,WMID!AU37,EMID!AU37,SWALES!AU37,SWEST!AU37,LPN!AU37,SPN!AU37,EPN!AU37,SPD!AU37,SPMW!AU37,SSEH!AU37,SSES!AU37)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV37,NPgN!AV37,NPgY!AV37,WMID!AV37,EMID!AV37,SWALES!AV37,SWEST!AV37,LPN!AV37,SPN!AV37,EPN!AV37,SPD!AV37,SPMW!AV37,SSEH!AV37,SSES!AV37)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E38,NPgN!E38,NPgY!E38,WMID!E38,EMID!E38,SWALES!E38,SWEST!E38,LPN!E38,SPN!E38,EPN!E38,SPD!E38,SPMW!E38,SSEH!E38,SSES!E38)","v":"Network Asset Risk Metric Expenditure"},null,"£m 20/21 prices","NARMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR38,NPgN!AR38,NPgY!AR38,WMID!AR38,EMID!AR38,SWALES!AR38,SWEST!AR38,LPN!AR38,SPN!AR38,EPN!AR38,SPD!AR38,SPMW!AR38,SSEH!AR38,SSES!AR38)","v":34.795335006328116},{"$f":"CHOOSE($B$3,ENWL!AS38,NPgN!AS38,NPgY!AS38,WMID!AS38,EMID!AS38,SWALES!AS38,SWEST!AS38,LPN!AS38,SPN!AS38,EPN!AS38,SPD!AS38,SPMW!AS38,SSEH!AS38,SSES!AS38)","v":35.96141010794075},{"$f":"CHOOSE($B$3,ENWL!AT38,NPgN!AT38,NPgY!AT38,WMID!AT38,EMID!AT38,SWALES!AT38,SWEST!AT38,LPN!AT38,SPN!AT38,EPN!AT38,SPD!AT38,SPMW!AT38,SSEH!AT38,SSES!AT38)","v":37.391600966939976},{"$f":"CHOOSE($B$3,ENWL!AU38,NPgN!AU38,NPgY!AU38,WMID!AU38,EMID!AU38,SWALES!AU38,SWEST!AU38,LPN!AU38,SPN!AU38,EPN!AU38,SPD!AU38,SPMW!AU38,SSEH!AU38,SSES!AU38)","v":35.863908381312321},{"$f":"CHOOSE($B$3,ENWL!AV38,NPgN!AV38,NPgY!AV38,WMID!AV38,EMID!AV38,SWALES!AV38,SWEST!AV38,LPN!AV38,SPN!AV38,EPN!AV38,SPD!AV38,SPMW!AV38,SSEH!AV38,SSES!AV38)","v":33.505382521784767}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E39,NPgN!E39,NPgY!E39,WMID!E39,EMID!E39,SWALES!E39,SWEST!E39,LPN!E39,SPN!E39,EPN!E39,SPD!E39,SPMW!E39,SSEH!E39,SSES!E39)","v":"Load Related Expenditure: Secondary Reinforcement"},null,"£m 20/21 prices","SRVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR39,NPgN!AR39,NPgY!AR39,WMID!AR39,EMID!AR39,SWALES!AR39,SWEST!AR39,LPN!AR39,SPN!AR39,EPN!AR39,SPD!AR39,SPMW!AR39,SSEH!AR39,SSES!AR39)","v":3.9768666142352327},{"$f":"CHOOSE($B$3,ENWL!AS39,NPgN!AS39,NPgY!AS39,WMID!AS39,EMID!AS39,SWALES!AS39,SWEST!AS39,LPN!AS39,SPN!AS39,EPN!AS39,SPD!AS39,SPMW!AS39,SSEH!AS39,SSES!AS39)","v":5.8990951139352896},{"$f":"CHOOSE($B$3,ENWL!AT39,NPgN!AT39,NPgY!AT39,WMID!AT39,EMID!AT39,SWALES!AT39,SWEST!AT39,LPN!AT39,SPN!AT39,EPN!AT39,SPD!AT39,SPMW!AT39,SSEH!AT39,SSES!AT39)","v":9.0228028017484938},{"$f":"CHOOSE($B$3,ENWL!AU39,NPgN!AU39,NPgY!AU39,WMID!AU39,EMID!AU39,SWALES!AU39,SWEST!AU39,LPN!AU39,SPN!AU39,EPN!AU39,SPD!AU39,SPMW!AU39,SSEH!AU39,SSES!AU39)","v":10.582362345125606},{"$f":"CHOOSE($B$3,ENWL!AV39,NPgN!AV39,NPgY!AV39,WMID!AV39,EMID!AV39,SWALES!AV39,SWEST!AV39,LPN!AV39,SPN!AV39,EPN!AV39,SPD!AV39,SPMW!AV39,SSEH!AV39,SSES!AV39)","v":15.746082900837875}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E40,NPgN!E40,NPgY!E40,WMID!E40,EMID!E40,SWALES!E40,SWEST!E40,LPN!E40,SPN!E40,EPN!E40,SPD!E40,SPMW!E40,SSEH!E40,SSES!E40)","v":"Load Related Expenditure: Low Voltage Services"},null,"£m 20/21 prices","LVSVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR40,NPgN!AR40,NPgY!AR40,WMID!AR40,EMID!AR40,SWALES!AR40,SWEST!AR40,LPN!AR40,SPN!AR40,EPN!AR40,SPD!AR40,SPMW!AR40,SSEH!AR40,SSES!AR40)","v":1.8682930889521647},{"$f":"CHOOSE($B$3,ENWL!AS40,NPgN!AS40,NPgY!AS40,WMID!AS40,EMID!AS40,SWALES!AS40,SWEST!AS40,LPN!AS40,SPN!AS40,EPN!AS40,SPD!AS40,SPMW!AS40,SSEH!AS40,SSES!AS40)","v":2.7713372615984038},{"$f":"CHOOSE($B$3,ENWL!AT40,NPgN!AT40,NPgY!AT40,WMID!AT40,EMID!AT40,SWALES!AT40,SWEST!AT40,LPN!AT40,SPN!AT40,EPN!AT40,SPD!AT40,SPMW!AT40,SSEH!AT40,SSES!AT40)","v":4.2388246206559419},{"$f":"CHOOSE($B$3,ENWL!AU40,NPgN!AU40,NPgY!AU40,WMID!AU40,EMID!AU40,SWALES!AU40,SWEST!AU40,LPN!AU40,SPN!AU40,EPN!AU40,SPD!AU40,SPMW!AU40,SSEH!AU40,SSES!AU40)","v":4.9714904602069057},{"$f":"CHOOSE($B$3,ENWL!AV40,NPgN!AV40,NPgY!AV40,WMID!AV40,EMID!AV40,SWALES!AV40,SWEST!AV40,LPN!AV40,SPN!AV40,EPN!AV40,SPD!AV40,SPMW!AV40,SSEH!AV40,SSES!AV40)","v":7.3973559375615414}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E41,NPgN!E41,NPgY!E41,WMID!E41,EMID!E41,SWALES!E41,SWEST!E41,LPN!E41,SPN!E41,EPN!E41,SPD!E41,SPMW!E41,SSEH!E41,SSES!E41)","v":"Load Related Expenditure Re-opener"},null,"£m 20/21 prices","LREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR41,NPgN!AR41,NPgY!AR41,WMID!AR41,EMID!AR41,SWALES!AR41,SWEST!AR41,LPN!AR41,SPN!AR41,EPN!AR41,SPD!AR41,SPMW!AR41,SSEH!AR41,SSES!AR41)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS41,NPgN!AS41,NPgY!AS41,WMID!AS41,EMID!AS41,SWALES!AS41,SWEST!AS41,LPN!AS41,SPN!AS41,EPN!AS41,SPD!AS41,SPMW!AS41,SSEH!AS41,SSES!AS41)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT41,NPgN!AT41,NPgY!AT41,WMID!AT41,EMID!AT41,SWALES!AT41,SWEST!AT41,LPN!AT41,SPN!AT41,EPN!AT41,SPD!AT41,SPMW!AT41,SSEH!AT41,SSES!AT41)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU41,NPgN!AU41,NPgY!AU41,WMID!AU41,EMID!AU41,SWALES!AU41,SWEST!AU41,LPN!AU41,SPN!AU41,EPN!AU41,SPD!AU41,SPMW!AU41,SSEH!AU41,SSES!AU41)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV41,NPgN!AV41,NPgY!AV41,WMID!AV41,EMID!AV41,SWALES!AV41,SWEST!AV41,LPN!AV41,SPN!AV41,EPN!AV41,SPD!AV41,SPMW!AV41,SSEH!AV41,SSES!AV41)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E42,NPgN!E42,NPgY!E42,WMID!E42,EMID!E42,SWALES!E42,SWEST!E42,LPN!E42,SPN!E42,EPN!E42,SPD!E42,SPMW!E42,SSEH!E42,SSES!E42)","v":"Digitalisation Re-opener"},null,"£m 20/21 prices","DIGIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR42,NPgN!AR42,NPgY!AR42,WMID!AR42,EMID!AR42,SWALES!AR42,SWEST!AR42,LPN!AR42,SPN!AR42,EPN!AR42,SPD!AR42,SPMW!AR42,SSEH!AR42,SSES!AR42)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS42,NPgN!AS42,NPgY!AS42,WMID!AS42,EMID!AS42,SWALES!AS42,SWEST!AS42,LPN!AS42,SPN!AS42,EPN!AS42,SPD!AS42,SPMW!AS42,SSEH!AS42,SSES!AS42)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT42,NPgN!AT42,NPgY!AT42,WMID!AT42,EMID!AT42,SWALES!AT42,SWEST!AT42,LPN!AT42,SPN!AT42,EPN!AT42,SPD!AT42,SPMW!AT42,SSEH!AT42,SSES!AT42)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU42,NPgN!AU42,NPgY!AU42,WMID!AU42,EMID!AU42,SWALES!AU42,SWEST!AU42,LPN!AU42,SPN!AU42,EPN!AU42,SPD!AU42,SPMW!AU42,SSEH!AU42,SSES!AU42)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV42,NPgN!AV42,NPgY!AV42,WMID!AV42,EMID!AV42,SWALES!AV42,SWEST!AV42,LPN!AV42,SPN!AV42,EPN!AV42,SPD!AV42,SPMW!AV42,SSEH!AV42,SSES!AV42)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E43,NPgN!E43,NPgY!E43,WMID!E43,EMID!E43,SWALES!E43,SWEST!E43,LPN!E43,SPN!E43,EPN!E43,SPD!E43,SPMW!E43,SSEH!E43,SSES!E43)","v":"PCB Interventions"},null,"£m 20/21 prices","PCBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR43,NPgN!AR43,NPgY!AR43,WMID!AR43,EMID!AR43,SWALES!AR43,SWEST!AR43,LPN!AR43,SPN!AR43,EPN!AR43,SPD!AR43,SPMW!AR43,SSEH!AR43,SSES!AR43)","v":5.9394781684292992},{"$f":"CHOOSE($B$3,ENWL!AS43,NPgN!AS43,NPgY!AS43,WMID!AS43,EMID!AS43,SWALES!AS43,SWEST!AS43,LPN!AS43,SPN!AS43,EPN!AS43,SPD!AS43,SPMW!AS43,SSEH!AS43,SSES!AS43)","v":5.897949943102744},{"$f":"CHOOSE($B$3,ENWL!AT43,NPgN!AT43,NPgY!AT43,WMID!AT43,EMID!AT43,SWALES!AT43,SWEST!AT43,LPN!AT43,SPN!AT43,EPN!AT43,SPD!AT43,SPMW!AT43,SSEH!AT43,SSES!AT43)","v":5.6734655080308105},{"$f":"CHOOSE($B$3,ENWL!AU43,NPgN!AU43,NPgY!AU43,WMID!AU43,EMID!AU43,SWALES!AU43,SWEST!AU43,LPN!AU43,SPN!AU43,EPN!AU43,SPD!AU43,SPMW!AU43,SSEH!AU43,SSES!AU43)","v":0.7498588292295254},{"$f":"CHOOSE($B$3,ENWL!AV43,NPgN!AV43,NPgY!AV43,WMID!AV43,EMID!AV43,SWALES!AV43,SWEST!AV43,LPN!AV43,SPN!AV43,EPN!AV43,SPD!AV43,SPMW!AV43,SSEH!AV43,SSES!AV43)","v":0.74206307748872347}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E44,NPgN!E44,NPgY!E44,WMID!E44,EMID!E44,SWALES!E44,SWEST!E44,LPN!E44,SPN!E44,EPN!E44,SPD!E44,SPMW!E44,SSEH!E44,SSES!E44)","v":"Visual Amenity Projects"},null,"£m 20/21 prices","VAPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR44,NPgN!AR44,NPgY!AR44,WMID!AR44,EMID!AR44,SWALES!AR44,SWEST!AR44,LPN!AR44,SPN!AR44,EPN!AR44,SPD!AR44,SPMW!AR44,SSEH!AR44,SSES!AR44)","v":1.3115925420236931},{"$f":"CHOOSE($B$3,ENWL!AS44,NPgN!AS44,NPgY!AS44,WMID!AS44,EMID!AS44,SWALES!AS44,SWEST!AS44,LPN!AS44,SPN!AS44,EPN!AS44,SPD!AS44,SPMW!AS44,SSEH!AS44,SSES!AS44)","v":1.3151291998092494},{"$f":"CHOOSE($B$3,ENWL!AT44,NPgN!AT44,NPgY!AT44,WMID!AT44,EMID!AT44,SWALES!AT44,SWEST!AT44,LPN!AT44,SPN!AT44,EPN!AT44,SPD!AT44,SPMW!AT44,SSEH!AT44,SSES!AT44)","v":1.3224960460130388},{"$f":"CHOOSE($B$3,ENWL!AU44,NPgN!AU44,NPgY!AU44,WMID!AU44,EMID!AU44,SWALES!AU44,SWEST!AU44,LPN!AU44,SPN!AU44,EPN!AU44,SPD!AU44,SPMW!AU44,SSEH!AU44,SSES!AU44)","v":1.3088313960756652},{"$f":"CHOOSE($B$3,ENWL!AV44,NPgN!AV44,NPgY!AV44,WMID!AV44,EMID!AV44,SWALES!AV44,SWEST!AV44,LPN!AV44,SPN!AV44,EPN!AV44,SPD!AV44,SPMW!AV44,SSEH!AV44,SSES!AV44)","v":1.3082918308660236}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E45,NPgN!E45,NPgY!E45,WMID!E45,EMID!E45,SWALES!E45,SWEST!E45,LPN!E45,SPN!E45,EPN!E45,SPD!E45,SPMW!E45,SSEH!E45,SSES!E45)","v":"Cyber Resilience OT baseline"},null,"£m 20/21 prices","CROTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR45,NPgN!AR45,NPgY!AR45,WMID!AR45,EMID!AR45,SWALES!AR45,SWEST!AR45,LPN!AR45,SPN!AR45,EPN!AR45,SPD!AR45,SPMW!AR45,SSEH!AR45,SSES!AR45)","v":0.82000000000000006},{"$f":"CHOOSE($B$3,ENWL!AS45,NPgN!AS45,NPgY!AS45,WMID!AS45,EMID!AS45,SWALES!AS45,SWEST!AS45,LPN!AS45,SPN!AS45,EPN!AS45,SPD!AS45,SPMW!AS45,SSEH!AS45,SSES!AS45)","v":1.1200000000000001},{"$f":"CHOOSE($B$3,ENWL!AT45,NPgN!AT45,NPgY!AT45,WMID!AT45,EMID!AT45,SWALES!AT45,SWEST!AT45,LPN!AT45,SPN!AT45,EPN!AT45,SPD!AT45,SPMW!AT45,SSEH!AT45,SSES!AT45)","v":0.02},{"$f":"CHOOSE($B$3,ENWL!AU45,NPgN!AU45,NPgY!AU45,WMID!AU45,EMID!AU45,SWALES!AU45,SWEST!AU45,LPN!AU45,SPN!AU45,EPN!AU45,SPD!AU45,SPMW!AU45,SSEH!AU45,SSES!AU45)","v":0.02},{"$f":"CHOOSE($B$3,ENWL!AV45,NPgN!AV45,NPgY!AV45,WMID!AV45,EMID!AV45,SWALES!AV45,SWEST!AV45,LPN!AV45,SPN!AV45,EPN!AV45,SPD!AV45,SPMW!AV45,SSEH!AV45,SSES!AV45)","v":0.02}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E46,NPgN!E46,NPgY!E46,WMID!E46,EMID!E46,SWALES!E46,SWEST!E46,LPN!E46,SPN!E46,EPN!E46,SPD!E46,SPMW!E46,SSEH!E46,SSES!E46)","v":"Cyber Resilience OT Re-opener"},null,"£m 20/21 prices","CROTREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR46,NPgN!AR46,NPgY!AR46,WMID!AR46,EMID!AR46,SWALES!AR46,SWEST!AR46,LPN!AR46,SPN!AR46,EPN!AR46,SPD!AR46,SPMW!AR46,SSEH!AR46,SSES!AR46)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS46,NPgN!AS46,NPgY!AS46,WMID!AS46,EMID!AS46,SWALES!AS46,SWEST!AS46,LPN!AS46,SPN!AS46,EPN!AS46,SPD!AS46,SPMW!AS46,SSEH!AS46,SSES!AS46)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT46,NPgN!AT46,NPgY!AT46,WMID!AT46,EMID!AT46,SWALES!AT46,SWEST!AT46,LPN!AT46,SPN!AT46,EPN!AT46,SPD!AT46,SPMW!AT46,SSEH!AT46,SSES!AT46)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU46,NPgN!AU46,NPgY!AU46,WMID!AU46,EMID!AU46,SWALES!AU46,SWEST!AU46,LPN!AU46,SPN!AU46,EPN!AU46,SPD!AU46,SPMW!AU46,SSEH!AU46,SSES!AU46)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV46,NPgN!AV46,NPgY!AV46,WMID!AV46,EMID!AV46,SWALES!AV46,SWEST!AV46,LPN!AV46,SPN!AV46,EPN!AV46,SPD!AV46,SPMW!AV46,SSEH!AV46,SSES!AV46)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E47,NPgN!E47,NPgY!E47,WMID!E47,EMID!E47,SWALES!E47,SWEST!E47,LPN!E47,SPN!E47,EPN!E47,SPD!E47,SPMW!E47,SSEH!E47,SSES!E47)","v":"Cyber Resilience IT Re-opener"},null,"£m 20/21 prices","CRITREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR47,NPgN!AR47,NPgY!AR47,WMID!AR47,EMID!AR47,SWALES!AR47,SWEST!AR47,LPN!AR47,SPN!AR47,EPN!AR47,SPD!AR47,SPMW!AR47,SSEH!AR47,SSES!AR47)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS47,NPgN!AS47,NPgY!AS47,WMID!AS47,EMID!AS47,SWALES!AS47,SWEST!AS47,LPN!AS47,SPN!AS47,EPN!AS47,SPD!AS47,SPMW!AS47,SSEH!AS47,SSES!AS47)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT47,NPgN!AT47,NPgY!AT47,WMID!AT47,EMID!AT47,SWALES!AT47,SWEST!AT47,LPN!AT47,SPN!AT47,EPN!AT47,SPD!AT47,SPMW!AT47,SSEH!AT47,SSES!AT47)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU47,NPgN!AU47,NPgY!AU47,WMID!AU47,EMID!AU47,SWALES!AU47,SWEST!AU47,LPN!AU47,SPN!AU47,EPN!AU47,SPD!AU47,SPMW!AU47,SSEH!AU47,SSES!AU47)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV47,NPgN!AV47,NPgY!AV47,WMID!AV47,EMID!AV47,SWALES!AV47,SWEST!AV47,LPN!AV47,SPN!AV47,EPN!AV47,SPD!AV47,SPMW!AV47,SSEH!AV47,SSES!AV47)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E48,NPgN!E48,NPgY!E48,WMID!E48,EMID!E48,SWALES!E48,SWEST!E48,LPN!E48,SPN!E48,EPN!E48,SPD!E48,SPMW!E48,SSEH!E48,SSES!E48)","v":"Off-gas Grid Mechanistic Price Control Deliverable"},null,"£m 20/21 prices","OGGt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR48,NPgN!AR48,NPgY!AR48,WMID!AR48,EMID!AR48,SWALES!AR48,SWEST!AR48,LPN!AR48,SPN!AR48,EPN!AR48,SPD!AR48,SPMW!AR48,SSEH!AR48,SSES!AR48)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS48,NPgN!AS48,NPgY!AS48,WMID!AS48,EMID!AS48,SWALES!AS48,SWEST!AS48,LPN!AS48,SPN!AS48,EPN!AS48,SPD!AS48,SPMW!AS48,SSEH!AS48,SSES!AS48)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT48,NPgN!AT48,NPgY!AT48,WMID!AT48,EMID!AT48,SWALES!AT48,SWEST!AT48,LPN!AT48,SPN!AT48,EPN!AT48,SPD!AT48,SPMW!AT48,SSEH!AT48,SSES!AT48)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU48,NPgN!AU48,NPgY!AU48,WMID!AU48,EMID!AU48,SWALES!AU48,SWEST!AU48,LPN!AU48,SPN!AU48,EPN!AU48,SPD!AU48,SPMW!AU48,SSEH!AU48,SSES!AU48)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV48,NPgN!AV48,NPgY!AV48,WMID!AV48,EMID!AV48,SWALES!AV48,SWEST!AV48,LPN!AV48,SPN!AV48,EPN!AV48,SPD!AV48,SPMW!AV48,SSEH!AV48,SSES!AV48)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E49,NPgN!E49,NPgY!E49,WMID!E49,EMID!E49,SWALES!E49,SWEST!E49,LPN!E49,SPN!E49,EPN!E49,SPD!E49,SPMW!E49,SSEH!E49,SSES!E49)","v":"Shetland Link Contribution (SSEH only)"},null,"£m 20/21 prices","SLKCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR49,NPgN!AR49,NPgY!AR49,WMID!AR49,EMID!AR49,SWALES!AR49,SWEST!AR49,LPN!AR49,SPN!AR49,EPN!AR49,SPD!AR49,SPMW!AR49,SSEH!AR49,SSES!AR49)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS49,NPgN!AS49,NPgY!AS49,WMID!AS49,EMID!AS49,SWALES!AS49,SWEST!AS49,LPN!AS49,SPN!AS49,EPN!AS49,SPD!AS49,SPMW!AS49,SSEH!AS49,SSES!AS49)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT49,NPgN!AT49,NPgY!AT49,WMID!AT49,EMID!AT49,SWALES!AT49,SWEST!AT49,LPN!AT49,SPN!AT49,EPN!AT49,SPD!AT49,SPMW!AT49,SSEH!AT49,SSES!AT49)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU49,NPgN!AU49,NPgY!AU49,WMID!AU49,EMID!AU49,SWALES!AU49,SWEST!AU49,LPN!AU49,SPN!AU49,EPN!AU49,SPD!AU49,SPMW!AU49,SSEH!AU49,SSES!AU49)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV49,NPgN!AV49,NPgY!AV49,WMID!AV49,EMID!AV49,SWALES!AV49,SWEST!AV49,LPN!AV49,SPN!AV49,EPN!AV49,SPD!AV49,SPMW!AV49,SSEH!AV49,SSES!AV49)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E50,NPgN!E50,NPgY!E50,WMID!E50,EMID!E50,SWALES!E50,SWEST!E50,LPN!E50,SPN!E50,EPN!E50,SPD!E50,SPMW!E50,SSEH!E50,SSES!E50)","v":"West Coast of Cumbria Re-opener (ENWL only)"},null,"£m 20/21 prices","WCCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR50,NPgN!AR50,NPgY!AR50,WMID!AR50,EMID!AR50,SWALES!AR50,SWEST!AR50,LPN!AR50,SPN!AR50,EPN!AR50,SPD!AR50,SPMW!AR50,SSEH!AR50,SSES!AR50)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS50,NPgN!AS50,NPgY!AS50,WMID!AS50,EMID!AS50,SWALES!AS50,SWEST!AS50,LPN!AS50,SPN!AS50,EPN!AS50,SPD!AS50,SPMW!AS50,SSEH!AS50,SSES!AS50)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT50,NPgN!AT50,NPgY!AT50,WMID!AT50,EMID!AT50,SWALES!AT50,SWEST!AT50,LPN!AT50,SPN!AT50,EPN!AT50,SPD!AT50,SPMW!AT50,SSEH!AT50,SSES!AT50)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU50,NPgN!AU50,NPgY!AU50,WMID!AU50,EMID!AU50,SWALES!AU50,SWEST!AU50,LPN!AU50,SPN!AU50,EPN!AU50,SPD!AU50,SPMW!AU50,SSEH!AU50,SSES!AU50)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV50,NPgN!AV50,NPgY!AV50,WMID!AV50,EMID!AV50,SWALES!AV50,SWEST!AV50,LPN!AV50,SPN!AV50,EPN!AV50,SPD!AV50,SPMW!AV50,SSEH!AV50,SSES!AV50)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E51,NPgN!E51,NPgY!E51,WMID!E51,EMID!E51,SWALES!E51,SWEST!E51,LPN!E51,SPN!E51,EPN!E51,SPD!E51,SPMW!E51,SSEH!E51,SSES!E51)","v":"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)"},null,"£m 20/21 prices","SEFECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR51,NPgN!AR51,NPgY!AR51,WMID!AR51,EMID!AR51,SWALES!AR51,SWEST!AR51,LPN!AR51,SPN!AR51,EPN!AR51,SPD!AR51,SPMW!AR51,SSEH!AR51,SSES!AR51)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS51,NPgN!AS51,NPgY!AS51,WMID!AS51,EMID!AS51,SWALES!AS51,SWEST!AS51,LPN!AS51,SPN!AS51,EPN!AS51,SPD!AS51,SPMW!AS51,SSEH!AS51,SSES!AS51)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT51,NPgN!AT51,NPgY!AT51,WMID!AT51,EMID!AT51,SWALES!AT51,SWEST!AT51,LPN!AT51,SPN!AT51,EPN!AT51,SPD!AT51,SPMW!AT51,SSEH!AT51,SSES!AT51)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU51,NPgN!AU51,NPgY!AU51,WMID!AU51,EMID!AU51,SWALES!AU51,SWEST!AU51,LPN!AU51,SPN!AU51,EPN!AU51,SPD!AU51,SPMW!AU51,SSEH!AU51,SSES!AU51)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV51,NPgN!AV51,NPgY!AV51,WMID!AV51,EMID!AV51,SWALES!AV51,SWEST!AV51,LPN!AV51,SPN!AV51,EPN!AV51,SPD!AV51,SPMW!AV51,SSEH!AV51,SSES!AV51)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E52,NPgN!E52,NPgY!E52,WMID!E52,EMID!E52,SWALES!E52,SWEST!E52,LPN!E52,SPN!E52,EPN!E52,SPD!E52,SPMW!E52,SSEH!E52,SSES!E52)","v":"Hebrides and Orkney Re-opener (SSEN only)"},null,"£m 20/21 prices","HOt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR52,NPgN!AR52,NPgY!AR52,WMID!AR52,EMID!AR52,SWALES!AR52,SWEST!AR52,LPN!AR52,SPN!AR52,EPN!AR52,SPD!AR52,SPMW!AR52,SSEH!AR52,SSES!AR52)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS52,NPgN!AS52,NPgY!AS52,WMID!AS52,EMID!AS52,SWALES!AS52,SWEST!AS52,LPN!AS52,SPN!AS52,EPN!AS52,SPD!AS52,SPMW!AS52,SSEH!AS52,SSES!AS52)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT52,NPgN!AT52,NPgY!AT52,WMID!AT52,EMID!AT52,SWALES!AT52,SWEST!AT52,LPN!AT52,SPN!AT52,EPN!AT52,SPD!AT52,SPMW!AT52,SSEH!AT52,SSES!AT52)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU52,NPgN!AU52,NPgY!AU52,WMID!AU52,EMID!AU52,SWALES!AU52,SWEST!AU52,LPN!AU52,SPN!AU52,EPN!AU52,SPD!AU52,SPMW!AU52,SSEH!AU52,SSES!AU52)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV52,NPgN!AV52,NPgY!AV52,WMID!AV52,EMID!AV52,SWALES!AV52,SWEST!AV52,LPN!AV52,SPN!AV52,EPN!AV52,SPD!AV52,SPMW!AV52,SSEH!AV52,SSES!AV52)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E53,NPgN!E53,NPgY!E53,WMID!E53,EMID!E53,SWALES!E53,SWEST!E53,LPN!E53,SPN!E53,EPN!E53,SPD!E53,SPMW!E53,SSEH!E53,SSES!E53)","v":"Smart Street Mechanistic Price Control Deliverable (ENWL only)"},null,"£m 20/21 prices","SSMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR53,NPgN!AR53,NPgY!AR53,WMID!AR53,EMID!AR53,SWALES!AR53,SWEST!AR53,LPN!AR53,SPN!AR53,EPN!AR53,SPD!AR53,SPMW!AR53,SSEH!AR53,SSES!AR53)","v":14.97250015444963},{"$f":"CHOOSE($B$3,ENWL!AS53,NPgN!AS53,NPgY!AS53,WMID!AS53,EMID!AS53,SWALES!AS53,SWEST!AS53,LPN!AS53,SPN!AS53,EPN!AS53,SPD!AS53,SPMW!AS53,SSEH!AS53,SSES!AS53)","v":14.787425819110002},{"$f":"CHOOSE($B$3,ENWL!AT53,NPgN!AT53,NPgY!AT53,WMID!AT53,EMID!AT53,SWALES!AT53,SWEST!AT53,LPN!AT53,SPN!AT53,EPN!AT53,SPD!AT53,SPMW!AT53,SSEH!AT53,SSES!AT53)","v":14.59358694970657},{"$f":"CHOOSE($B$3,ENWL!AU53,NPgN!AU53,NPgY!AU53,WMID!AU53,EMID!AU53,SWALES!AU53,SWEST!AU53,LPN!AU53,SPN!AU53,EPN!AU53,SPD!AU53,SPMW!AU53,SSEH!AU53,SSES!AU53)","v":14.390763713148603},{"$f":"CHOOSE($B$3,ENWL!AV53,NPgN!AV53,NPgY!AV53,WMID!AV53,EMID!AV53,SWALES!AV53,SWEST!AV53,LPN!AV53,SPN!AV53,EPN!AV53,SPD!AV53,SPMW!AV53,SSEH!AV53,SSES!AV53)","v":14.246856076017117}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E54,NPgN!E54,NPgY!E54,WMID!E54,EMID!E54,SWALES!E54,SWEST!E54,LPN!E54,SPN!E54,EPN!E54,SPD!E54,SPMW!E54,SSEH!E54,SSES!E54)","v":"Worst Served Customers"},null,"£m 20/21 prices","WSCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR54,NPgN!AR54,NPgY!AR54,WMID!AR54,EMID!AR54,SWALES!AR54,SWEST!AR54,LPN!AR54,SPN!AR54,EPN!AR54,SPD!AR54,SPMW!AR54,SSEH!AR54,SSES!AR54)","v":3.0947909665324342},{"$f":"CHOOSE($B$3,ENWL!AS54,NPgN!AS54,NPgY!AS54,WMID!AS54,EMID!AS54,SWALES!AS54,SWEST!AS54,LPN!AS54,SPN!AS54,EPN!AS54,SPD!AS54,SPMW!AS54,SSEH!AS54,SSES!AS54)","v":3.1026841265712957},{"$f":"CHOOSE($B$3,ENWL!AT54,NPgN!AT54,NPgY!AT54,WMID!AT54,EMID!AT54,SWALES!AT54,SWEST!AT54,LPN!AT54,SPN!AT54,EPN!AT54,SPD!AT54,SPMW!AT54,SSEH!AT54,SSES!AT54)","v":3.8988801460935432},{"$f":"CHOOSE($B$3,ENWL!AU54,NPgN!AU54,NPgY!AU54,WMID!AU54,EMID!AU54,SWALES!AU54,SWEST!AU54,LPN!AU54,SPN!AU54,EPN!AU54,SPD!AU54,SPMW!AU54,SSEH!AU54,SSES!AU54)","v":5.4052036831579073},{"$f":"CHOOSE($B$3,ENWL!AV54,NPgN!AV54,NPgY!AV54,WMID!AV54,EMID!AV54,SWALES!AV54,SWEST!AV54,LPN!AV54,SPN!AV54,EPN!AV54,SPD!AV54,SPMW!AV54,SSEH!AV54,SSES!AV54)","v":5.4030495182236296}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E55,NPgN!E55,NPgY!E55,WMID!E55,EMID!E55,SWALES!E55,SWEST!E55,LPN!E55,SPN!E55,EPN!E55,SPD!E55,SPMW!E55,SSEH!E55,SSES!E55)","v":"EV Optioneering Projects"},null,"£m 20/21 prices","EOPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR55,NPgN!AR55,NPgY!AR55,WMID!AR55,EMID!AR55,SWALES!AR55,SWEST!AR55,LPN!AR55,SPN!AR55,EPN!AR55,SPD!AR55,SPMW!AR55,SSEH!AR55,SSES!AR55)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS55,NPgN!AS55,NPgY!AS55,WMID!AS55,EMID!AS55,SWALES!AS55,SWEST!AS55,LPN!AS55,SPN!AS55,EPN!AS55,SPD!AS55,SPMW!AS55,SSEH!AS55,SSES!AS55)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT55,NPgN!AT55,NPgY!AT55,WMID!AT55,EMID!AT55,SWALES!AT55,SWEST!AT55,LPN!AT55,SPN!AT55,EPN!AT55,SPD!AT55,SPMW!AT55,SSEH!AT55,SSES!AT55)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU55,NPgN!AU55,NPgY!AU55,WMID!AU55,EMID!AU55,SWALES!AU55,SWEST!AU55,LPN!AU55,SPN!AU55,EPN!AU55,SPD!AU55,SPMW!AU55,SSEH!AU55,SSES!AU55)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV55,NPgN!AV55,NPgY!AV55,WMID!AV55,EMID!AV55,SWALES!AV55,SWEST!AV55,LPN!AV55,SPN!AV55,EPN!AV55,SPD!AV55,SPMW!AV55,SSEH!AV55,SSES!AV55)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E56,NPgN!E56,NPgY!E56,WMID!E56,EMID!E56,SWALES!E56,SWEST!E56,LPN!E56,SPN!E56,EPN!E56,SPD!E56,SPMW!E56,SSEH!E56,SSES!E56)","v":"Cyber Resilience IT baseline"},null,"£m 20/21 prices","CRITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR56,NPgN!AR56,NPgY!AR56,WMID!AR56,EMID!AR56,SWALES!AR56,SWEST!AR56,LPN!AR56,SPN!AR56,EPN!AR56,SPD!AR56,SPMW!AR56,SSEH!AR56,SSES!AR56)","v":2.5343236278680283},{"$f":"CHOOSE($B$3,ENWL!AS56,NPgN!AS56,NPgY!AS56,WMID!AS56,EMID!AS56,SWALES!AS56,SWEST!AS56,LPN!AS56,SPN!AS56,EPN!AS56,SPD!AS56,SPMW!AS56,SSEH!AS56,SSES!AS56)","v":1.8829939599820888},{"$f":"CHOOSE($B$3,ENWL!AT56,NPgN!AT56,NPgY!AT56,WMID!AT56,EMID!AT56,SWALES!AT56,SWEST!AT56,LPN!AT56,SPN!AT56,EPN!AT56,SPD!AT56,SPMW!AT56,SSEH!AT56,SSES!AT56)","v":1.1031484578840001},{"$f":"CHOOSE($B$3,ENWL!AU56,NPgN!AU56,NPgY!AU56,WMID!AU56,EMID!AU56,SWALES!AU56,SWEST!AU56,LPN!AU56,SPN!AU56,EPN!AU56,SPD!AU56,SPMW!AU56,SSEH!AU56,SSES!AU56)","v":0.59313249412262992},{"$f":"CHOOSE($B$3,ENWL!AV56,NPgN!AV56,NPgY!AV56,WMID!AV56,EMID!AV56,SWALES!AV56,SWEST!AV56,LPN!AV56,SPN!AV56,EPN!AV56,SPD!AV56,SPMW!AV56,SSEH!AV56,SSES!AV56)","v":0.58720116918140364}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E57,NPgN!E57,NPgY!E57,WMID!E57,EMID!E57,SWALES!E57,SWEST!E57,LPN!E57,SPN!E57,EPN!E57,SPD!E57,SPMW!E57,SSEH!E57,SSES!E57)","v":"Wayleaves and Diversions Re-opener"},null,"£m 20/21 prices","WDVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR57,NPgN!AR57,NPgY!AR57,WMID!AR57,EMID!AR57,SWALES!AR57,SWEST!AR57,LPN!AR57,SPN!AR57,EPN!AR57,SPD!AR57,SPMW!AR57,SSEH!AR57,SSES!AR57)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS57,NPgN!AS57,NPgY!AS57,WMID!AS57,EMID!AS57,SWALES!AS57,SWEST!AS57,LPN!AS57,SPN!AS57,EPN!AS57,SPD!AS57,SPMW!AS57,SSEH!AS57,SSES!AS57)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT57,NPgN!AT57,NPgY!AT57,WMID!AT57,EMID!AT57,SWALES!AT57,SWEST!AT57,LPN!AT57,SPN!AT57,EPN!AT57,SPD!AT57,SPMW!AT57,SSEH!AT57,SSES!AT57)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU57,NPgN!AU57,NPgY!AU57,WMID!AU57,EMID!AU57,SWALES!AU57,SWEST!AU57,LPN!AU57,SPN!AU57,EPN!AU57,SPD!AU57,SPMW!AU57,SSEH!AU57,SSES!AU57)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV57,NPgN!AV57,NPgY!AV57,WMID!AV57,EMID!AV57,SWALES!AV57,SWEST!AV57,LPN!AV57,SPN!AV57,EPN!AV57,SPD!AV57,SPMW!AV57,SSEH!AV57,SSES!AV57)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E58,NPgN!E58,NPgY!E58,WMID!E58,EMID!E58,SWALES!E58,SWEST!E58,LPN!E58,SPN!E58,EPN!E58,SPD!E58,SPMW!E58,SSEH!E58,SSES!E58)","v":"Indirects Scaler"},null,"£m 20/21 prices","Ist",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR58,NPgN!AR58,NPgY!AR58,WMID!AR58,EMID!AR58,SWALES!AR58,SWEST!AR58,LPN!AR58,SPN!AR58,EPN!AR58,SPD!AR58,SPMW!AR58,SSEH!AR58,SSES!AR58)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS58,NPgN!AS58,NPgY!AS58,WMID!AS58,EMID!AS58,SWALES!AS58,SWEST!AS58,LPN!AS58,SPN!AS58,EPN!AS58,SPD!AS58,SPMW!AS58,SSEH!AS58,SSES!AS58)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT58,NPgN!AT58,NPgY!AT58,WMID!AT58,EMID!AT58,SWALES!AT58,SWEST!AT58,LPN!AT58,SPN!AT58,EPN!AT58,SPD!AT58,SPMW!AT58,SSEH!AT58,SSES!AT58)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU58,NPgN!AU58,NPgY!AU58,WMID!AU58,EMID!AU58,SWALES!AU58,SWEST!AU58,LPN!AU58,SPN!AU58,EPN!AU58,SPD!AU58,SPMW!AU58,SSEH!AU58,SSES!AU58)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV58,NPgN!AV58,NPgY!AV58,WMID!AV58,EMID!AV58,SWALES!AV58,SWEST!AV58,LPN!AV58,SPN!AV58,EPN!AV58,SPD!AV58,SPMW!AV58,SSEH!AV58,SSES!AV58)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E59,NPgN!E59,NPgY!E59,WMID!E59,EMID!E59,SWALES!E59,SWEST!E59,LPN!E59,SPN!E59,EPN!E59,SPD!E59,SPMW!E59,SSEH!E59,SSES!E59)","v":"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)"},null,"£m 20/21 prices","LMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR59,NPgN!AR59,NPgY!AR59,WMID!AR59,EMID!AR59,SWALES!AR59,SWEST!AR59,LPN!AR59,SPN!AR59,EPN!AR59,SPD!AR59,SPMW!AR59,SSEH!AR59,SSES!AR59)","v":7.7741827725026926},{"$f":"CHOOSE($B$3,ENWL!AS59,NPgN!AS59,NPgY!AS59,WMID!AS59,EMID!AS59,SWALES!AS59,SWEST!AS59,LPN!AS59,SPN!AS59,EPN!AS59,SPD!AS59,SPMW!AS59,SSEH!AS59,SSES!AS59)","v":6.256218615777307},{"$f":"CHOOSE($B$3,ENWL!AT59,NPgN!AT59,NPgY!AT59,WMID!AT59,EMID!AT59,SWALES!AT59,SWEST!AT59,LPN!AT59,SPN!AT59,EPN!AT59,SPD!AT59,SPMW!AT59,SSEH!AT59,SSES!AT59)","v":6.1742098633373939},{"$f":"CHOOSE($B$3,ENWL!AU59,NPgN!AU59,NPgY!AU59,WMID!AU59,EMID!AU59,SWALES!AU59,SWEST!AU59,LPN!AU59,SPN!AU59,EPN!AU59,SPD!AU59,SPMW!AU59,SSEH!AU59,SSES!AU59)","v":6.0884000324859473},{"$f":"CHOOSE($B$3,ENWL!AV59,NPgN!AV59,NPgY!AV59,WMID!AV59,EMID!AV59,SWALES!AV59,SWEST!AV59,LPN!AV59,SPN!AV59,EPN!AV59,SPD!AV59,SPMW!AV59,SSEH!AV59,SSES!AV59)","v":6.0275160321610874}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E60,NPgN!E60,NPgY!E60,WMID!E60,EMID!E60,SWALES!E60,SWEST!E60,LPN!E60,SPN!E60,EPN!E60,SPD!E60,SPMW!E60,SSEH!E60,SSES!E60)","v":"Depot Refurbishment (Plymouth, Torquay & Exeter)"},null,"£m 20/21 prices","NEWDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR60,NPgN!AR60,NPgY!AR60,WMID!AR60,EMID!AR60,SWALES!AR60,SWEST!AR60,LPN!AR60,SPN!AR60,EPN!AR60,SPD!AR60,SPMW!AR60,SSEH!AR60,SSES!AR60)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS60,NPgN!AS60,NPgY!AS60,WMID!AS60,EMID!AS60,SWALES!AS60,SWEST!AS60,LPN!AS60,SPN!AS60,EPN!AS60,SPD!AS60,SPMW!AS60,SSEH!AS60,SSES!AS60)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT60,NPgN!AT60,NPgY!AT60,WMID!AT60,EMID!AT60,SWALES!AT60,SWEST!AT60,LPN!AT60,SPN!AT60,EPN!AT60,SPD!AT60,SPMW!AT60,SSEH!AT60,SSES!AT60)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU60,NPgN!AU60,NPgY!AU60,WMID!AU60,EMID!AU60,SWALES!AU60,SWEST!AU60,LPN!AU60,SPN!AU60,EPN!AU60,SPD!AU60,SPMW!AU60,SSEH!AU60,SSES!AU60)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV60,NPgN!AV60,NPgY!AV60,WMID!AV60,EMID!AV60,SWALES!AV60,SWEST!AV60,LPN!AV60,SPN!AV60,EPN!AV60,SPD!AV60,SPMW!AV60,SSEH!AV60,SSES!AV60)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E61,NPgN!E61,NPgY!E61,WMID!E61,EMID!E61,SWALES!E61,SWEST!E61,LPN!E61,SPN!E61,EPN!E61,SPD!E61,SPMW!E61,SSEH!E61,SSES!E61)","v":"New Control Room (SSEN only)"},null,"£m 20/21 prices","CTRLt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR61,NPgN!AR61,NPgY!AR61,WMID!AR61,EMID!AR61,SWALES!AR61,SWEST!AR61,LPN!AR61,SPN!AR61,EPN!AR61,SPD!AR61,SPMW!AR61,SSEH!AR61,SSES!AR61)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS61,NPgN!AS61,NPgY!AS61,WMID!AS61,EMID!AS61,SWALES!AS61,SWEST!AS61,LPN!AS61,SPN!AS61,EPN!AS61,SPD!AS61,SPMW!AS61,SSEH!AS61,SSES!AS61)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT61,NPgN!AT61,NPgY!AT61,WMID!AT61,EMID!AT61,SWALES!AT61,SWEST!AT61,LPN!AT61,SPN!AT61,EPN!AT61,SPD!AT61,SPMW!AT61,SSEH!AT61,SSES!AT61)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU61,NPgN!AU61,NPgY!AU61,WMID!AU61,EMID!AU61,SWALES!AU61,SWEST!AU61,LPN!AU61,SPN!AU61,EPN!AU61,SPD!AU61,SPMW!AU61,SSEH!AU61,SSES!AU61)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV61,NPgN!AV61,NPgY!AV61,WMID!AV61,EMID!AV61,SWALES!AV61,SWEST!AV61,LPN!AV61,SPN!AV61,EPN!AV61,SPD!AV61,SPMW!AV61,SSEH!AV61,SSES!AV61)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E62,NPgN!E62,NPgY!E62,WMID!E62,EMID!E62,SWALES!E62,SWEST!E62,LPN!E62,SPN!E62,EPN!E62,SPD!E62,SPMW!E62,SSEH!E62,SSES!E62)","v":"Storm Arwen Re-opener"},null,"£m 20/21 prices","SARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR62,NPgN!AR62,NPgY!AR62,WMID!AR62,EMID!AR62,SWALES!AR62,SWEST!AR62,LPN!AR62,SPN!AR62,EPN!AR62,SPD!AR62,SPMW!AR62,SSEH!AR62,SSES!AR62)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS62,NPgN!AS62,NPgY!AS62,WMID!AS62,EMID!AS62,SWALES!AS62,SWEST!AS62,LPN!AS62,SPN!AS62,EPN!AS62,SPD!AS62,SPMW!AS62,SSEH!AS62,SSES!AS62)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT62,NPgN!AT62,NPgY!AT62,WMID!AT62,EMID!AT62,SWALES!AT62,SWEST!AT62,LPN!AT62,SPN!AT62,EPN!AT62,SPD!AT62,SPMW!AT62,SSEH!AT62,SSES!AT62)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU62,NPgN!AU62,NPgY!AU62,WMID!AU62,EMID!AU62,SWALES!AU62,SWEST!AU62,LPN!AU62,SPN!AU62,EPN!AU62,SPD!AU62,SPMW!AU62,SSEH!AU62,SSES!AU62)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV62,NPgN!AV62,NPgY!AV62,WMID!AV62,EMID!AV62,SWALES!AV62,SWEST!AV62,LPN!AV62,SPN!AV62,EPN!AV62,SPD!AV62,SPMW!AV62,SSEH!AV62,SSES!AV62)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E63,NPgN!E63,NPgY!E63,WMID!E63,EMID!E63,SWALES!E63,SWEST!E63,LPN!E63,SPN!E63,EPN!E63,SPD!E63,SPMW!E63,SSEH!E63,SSES!E63)","v":"High Value Projects Re-opener"},null,"£m 20/21 prices","HVPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR63,NPgN!AR63,NPgY!AR63,WMID!AR63,EMID!AR63,SWALES!AR63,SWEST!AR63,LPN!AR63,SPN!AR63,EPN!AR63,SPD!AR63,SPMW!AR63,SSEH!AR63,SSES!AR63)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS63,NPgN!AS63,NPgY!AS63,WMID!AS63,EMID!AS63,SWALES!AS63,SWEST!AS63,LPN!AS63,SPN!AS63,EPN!AS63,SPD!AS63,SPMW!AS63,SSEH!AS63,SSES!AS63)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT63,NPgN!AT63,NPgY!AT63,WMID!AT63,EMID!AT63,SWALES!AT63,SWEST!AT63,LPN!AT63,SPN!AT63,EPN!AT63,SPD!AT63,SPMW!AT63,SSEH!AT63,SSES!AT63)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU63,NPgN!AU63,NPgY!AU63,WMID!AU63,EMID!AU63,SWALES!AU63,SWEST!AU63,LPN!AU63,SPN!AU63,EPN!AU63,SPD!AU63,SPMW!AU63,SSEH!AU63,SSES!AU63)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV63,NPgN!AV63,NPgY!AV63,WMID!AV63,EMID!AV63,SWALES!AV63,SWEST!AV63,LPN!AV63,SPN!AV63,EPN!AV63,SPD!AV63,SPMW!AV63,SSEH!AV63,SSES!AV63)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E64,NPgN!E64,NPgY!E64,WMID!E64,EMID!E64,SWALES!E64,SWEST!E64,LPN!E64,SPN!E64,EPN!E64,SPD!E64,SPMW!E64,SSEH!E64,SSES!E64)","v":"Strategic Investment"},null,"£m 20/21 prices","SINVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR64,NPgN!AR64,NPgY!AR64,WMID!AR64,EMID!AR64,SWALES!AR64,SWEST!AR64,LPN!AR64,SPN!AR64,EPN!AR64,SPD!AR64,SPMW!AR64,SSEH!AR64,SSES!AR64)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS64,NPgN!AS64,NPgY!AS64,WMID!AS64,EMID!AS64,SWALES!AS64,SWEST!AS64,LPN!AS64,SPN!AS64,EPN!AS64,SPD!AS64,SPMW!AS64,SSEH!AS64,SSES!AS64)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT64,NPgN!AT64,NPgY!AT64,WMID!AT64,EMID!AT64,SWALES!AT64,SWEST!AT64,LPN!AT64,SPN!AT64,EPN!AT64,SPD!AT64,SPMW!AT64,SSEH!AT64,SSES!AT64)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU64,NPgN!AU64,NPgY!AU64,WMID!AU64,EMID!AU64,SWALES!AU64,SWEST!AU64,LPN!AU64,SPN!AU64,EPN!AU64,SPD!AU64,SPMW!AU64,SSEH!AU64,SSES!AU64)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV64,NPgN!AV64,NPgY!AV64,WMID!AV64,EMID!AV64,SWALES!AV64,SWEST!AV64,LPN!AV64,SPN!AV64,EPN!AV64,SPD!AV64,SPMW!AV64,SSEH!AV64,SSES!AV64)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E65,NPgN!E65,NPgY!E65,WMID!E65,EMID!E65,SWALES!E65,SWEST!E65,LPN!E65,SPN!E65,EPN!E65,SPD!E65,SPMW!E65,SSEH!E65,SSES!E65)","v":"Carry-over Green Recovery Scheme"},null,"£m 20/21 prices","CGRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR65,NPgN!AR65,NPgY!AR65,WMID!AR65,EMID!AR65,SWALES!AR65,SWEST!AR65,LPN!AR65,SPN!AR65,EPN!AR65,SPD!AR65,SPMW!AR65,SSEH!AR65,SSES!AR65)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS65,NPgN!AS65,NPgY!AS65,WMID!AS65,EMID!AS65,SWALES!AS65,SWEST!AS65,LPN!AS65,SPN!AS65,EPN!AS65,SPD!AS65,SPMW!AS65,SSEH!AS65,SSES!AS65)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT65,NPgN!AT65,NPgY!AT65,WMID!AT65,EMID!AT65,SWALES!AT65,SWEST!AT65,LPN!AT65,SPN!AT65,EPN!AT65,SPD!AT65,SPMW!AT65,SSEH!AT65,SSES!AT65)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU65,NPgN!AU65,NPgY!AU65,WMID!AU65,EMID!AU65,SWALES!AU65,SWEST!AU65,LPN!AU65,SPN!AU65,EPN!AU65,SPD!AU65,SPMW!AU65,SSEH!AU65,SSES!AU65)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV65,NPgN!AV65,NPgY!AV65,WMID!AV65,EMID!AV65,SWALES!AV65,SWEST!AV65,LPN!AV65,SPN!AV65,EPN!AV65,SPD!AV65,SPMW!AV65,SSEH!AV65,SSES!AV65)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E66,NPgN!E66,NPgY!E66,WMID!E66,EMID!E66,SWALES!E66,SWEST!E66,LPN!E66,SPN!E66,EPN!E66,SPD!E66,SPMW!E66,SSEH!E66,SSES!E66)","v":"1-in-20 Severe Weather Event"},null,"£m 20/21 prices","OTSWt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR66,NPgN!AR66,NPgY!AR66,WMID!AR66,EMID!AR66,SWALES!AR66,SWEST!AR66,LPN!AR66,SPN!AR66,EPN!AR66,SPD!AR66,SPMW!AR66,SSEH!AR66,SSES!AR66)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS66,NPgN!AS66,NPgY!AS66,WMID!AS66,EMID!AS66,SWALES!AS66,SWEST!AS66,LPN!AS66,SPN!AS66,EPN!AS66,SPD!AS66,SPMW!AS66,SSEH!AS66,SSES!AS66)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT66,NPgN!AT66,NPgY!AT66,WMID!AT66,EMID!AT66,SWALES!AT66,SWEST!AT66,LPN!AT66,SPN!AT66,EPN!AT66,SPD!AT66,SPMW!AT66,SSEH!AT66,SSES!AT66)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU66,NPgN!AU66,NPgY!AU66,WMID!AU66,EMID!AU66,SWALES!AU66,SWEST!AU66,LPN!AU66,SPN!AU66,EPN!AU66,SPD!AU66,SPMW!AU66,SSEH!AU66,SSES!AU66)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV66,NPgN!AV66,NPgY!AV66,WMID!AV66,EMID!AV66,SWALES!AV66,SWEST!AV66,LPN!AV66,SPN!AV66,EPN!AV66,SPD!AV66,SPMW!AV66,SSEH!AV66,SSES!AV66)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E67,NPgN!E67,NPgY!E67,WMID!E67,EMID!E67,SWALES!E67,SWEST!E67,LPN!E67,SPN!E67,EPN!E67,SPD!E67,SPMW!E67,SSEH!E67,SSES!E67)","v":"Net to Gross Load Related Expenditure"},null,"£m 20/21 prices","NGLREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR67,NPgN!AR67,NPgY!AR67,WMID!AR67,EMID!AR67,SWALES!AR67,SWEST!AR67,LPN!AR67,SPN!AR67,EPN!AR67,SPD!AR67,SPMW!AR67,SSEH!AR67,SSES!AR67)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS67,NPgN!AS67,NPgY!AS67,WMID!AS67,EMID!AS67,SWALES!AS67,SWEST!AS67,LPN!AS67,SPN!AS67,EPN!AS67,SPD!AS67,SPMW!AS67,SSEH!AS67,SSES!AS67)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT67,NPgN!AT67,NPgY!AT67,WMID!AT67,EMID!AT67,SWALES!AT67,SWEST!AT67,LPN!AT67,SPN!AT67,EPN!AT67,SPD!AT67,SPMW!AT67,SSEH!AT67,SSES!AT67)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU67,NPgN!AU67,NPgY!AU67,WMID!AU67,EMID!AU67,SWALES!AU67,SWEST!AU67,LPN!AU67,SPN!AU67,EPN!AU67,SPD!AU67,SPMW!AU67,SSEH!AU67,SSES!AU67)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV67,NPgN!AV67,NPgY!AV67,WMID!AV67,EMID!AV67,SWALES!AV67,SWEST!AV67,LPN!AV67,SPN!AV67,EPN!AV67,SPD!AV67,SPMW!AV67,SSEH!AV67,SSES!AV67)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E68,NPgN!E68,NPgY!E68,WMID!E68,EMID!E68,SWALES!E68,SWEST!E68,LPN!E68,SPN!E68,EPN!E68,SPD!E68,SPMW!E68,SSEH!E68,SSES!E68)","v":0},null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR68,NPgN!AR68,NPgY!AR68,WMID!AR68,EMID!AR68,SWALES!AR68,SWEST!AR68,LPN!AR68,SPN!AR68,EPN!AR68,SPD!AR68,SPMW!AR68,SSEH!AR68,SSES!AR68)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS68,NPgN!AS68,NPgY!AS68,WMID!AS68,EMID!AS68,SWALES!AS68,SWEST!AS68,LPN!AS68,SPN!AS68,EPN!AS68,SPD!AS68,SPMW!AS68,SSEH!AS68,SSES!AS68)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT68,NPgN!AT68,NPgY!AT68,WMID!AT68,EMID!AT68,SWALES!AT68,SWEST!AT68,LPN!AT68,SPN!AT68,EPN!AT68,SPD!AT68,SPMW!AT68,SSEH!AT68,SSES!AT68)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU68,NPgN!AU68,NPgY!AU68,WMID!AU68,EMID!AU68,SWALES!AU68,SWEST!AU68,LPN!AU68,SPN!AU68,EPN!AU68,SPD!AU68,SPMW!AU68,SSEH!AU68,SSES!AU68)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV68,NPgN!AV68,NPgY!AV68,WMID!AV68,EMID!AV68,SWALES!AV68,SWEST!AV68,LPN!AV68,SPN!AV68,EPN!AV68,SPD!AV68,SPMW!AV68,SSEH!AV68,SSES!AV68)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E69,NPgN!E69,NPgY!E69,WMID!E69,EMID!E69,SWALES!E69,SWEST!E69,LPN!E69,SPN!E69,EPN!E69,SPD!E69,SPMW!E69,SSEH!E69,SSES!E69)","v":0},null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR69,NPgN!AR69,NPgY!AR69,WMID!AR69,EMID!AR69,SWALES!AR69,SWEST!AR69,LPN!AR69,SPN!AR69,EPN!AR69,SPD!AR69,SPMW!AR69,SSEH!AR69,SSES!AR69)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS69,NPgN!AS69,NPgY!AS69,WMID!AS69,EMID!AS69,SWALES!AS69,SWEST!AS69,LPN!AS69,SPN!AS69,EPN!AS69,SPD!AS69,SPMW!AS69,SSEH!AS69,SSES!AS69)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT69,NPgN!AT69,NPgY!AT69,WMID!AT69,EMID!AT69,SWALES!AT69,SWEST!AT69,LPN!AT69,SPN!AT69,EPN!AT69,SPD!AT69,SPMW!AT69,SSEH!AT69,SSES!AT69)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU69,NPgN!AU69,NPgY!AU69,WMID!AU69,EMID!AU69,SWALES!AU69,SWEST!AU69,LPN!AU69,SPN!AU69,EPN!AU69,SPD!AU69,SPMW!AU69,SSEH!AU69,SSES!AU69)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV69,NPgN!AV69,NPgY!AV69,WMID!AV69,EMID!AV69,SWALES!AV69,SWEST!AV69,LPN!AV69,SPN!AV69,EPN!AV69,SPD!AV69,SPMW!AV69,SSEH!AV69,SSES!AV69)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E70,NPgN!E70,NPgY!E70,WMID!E70,EMID!E70,SWALES!E70,SWEST!E70,LPN!E70,SPN!E70,EPN!E70,SPD!E70,SPMW!E70,SSEH!E70,SSES!E70)","v":0},null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR70,NPgN!AR70,NPgY!AR70,WMID!AR70,EMID!AR70,SWALES!AR70,SWEST!AR70,LPN!AR70,SPN!AR70,EPN!AR70,SPD!AR70,SPMW!AR70,SSEH!AR70,SSES!AR70)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS70,NPgN!AS70,NPgY!AS70,WMID!AS70,EMID!AS70,SWALES!AS70,SWEST!AS70,LPN!AS70,SPN!AS70,EPN!AS70,SPD!AS70,SPMW!AS70,SSEH!AS70,SSES!AS70)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT70,NPgN!AT70,NPgY!AT70,WMID!AT70,EMID!AT70,SWALES!AT70,SWEST!AT70,LPN!AT70,SPN!AT70,EPN!AT70,SPD!AT70,SPMW!AT70,SSEH!AT70,SSES!AT70)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU70,NPgN!AU70,NPgY!AU70,WMID!AU70,EMID!AU70,SWALES!AU70,SWEST!AU70,LPN!AU70,SPN!AU70,EPN!AU70,SPD!AU70,SPMW!AU70,SSEH!AU70,SSES!AU70)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV70,NPgN!AV70,NPgY!AV70,WMID!AV70,EMID!AV70,SWALES!AV70,SWEST!AV70,LPN!AV70,SPN!AV70,EPN!AV70,SPD!AV70,SPMW!AV70,SSEH!AV70,SSES!AV70)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E71,NPgN!E71,NPgY!E71,WMID!E71,EMID!E71,SWALES!E71,SWEST!E71,LPN!E71,SPN!E71,EPN!E71,SPD!E71,SPMW!E71,SSEH!E71,SSES!E71)","v":0},null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR71,NPgN!AR71,NPgY!AR71,WMID!AR71,EMID!AR71,SWALES!AR71,SWEST!AR71,LPN!AR71,SPN!AR71,EPN!AR71,SPD!AR71,SPMW!AR71,SSEH!AR71,SSES!AR71)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS71,NPgN!AS71,NPgY!AS71,WMID!AS71,EMID!AS71,SWALES!AS71,SWEST!AS71,LPN!AS71,SPN!AS71,EPN!AS71,SPD!AS71,SPMW!AS71,SSEH!AS71,SSES!AS71)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT71,NPgN!AT71,NPgY!AT71,WMID!AT71,EMID!AT71,SWALES!AT71,SWEST!AT71,LPN!AT71,SPN!AT71,EPN!AT71,SPD!AT71,SPMW!AT71,SSEH!AT71,SSES!AT71)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU71,NPgN!AU71,NPgY!AU71,WMID!AU71,EMID!AU71,SWALES!AU71,SWEST!AU71,LPN!AU71,SPN!AU71,EPN!AU71,SPD!AU71,SPMW!AU71,SSEH!AU71,SSES!AU71)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV71,NPgN!AV71,NPgY!AV71,WMID!AV71,EMID!AV71,SWALES!AV71,SWEST!AV71,LPN!AV71,SPN!AV71,EPN!AV71,SPD!AV71,SPMW!AV71,SSEH!AV71,SSES!AV71)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E72,NPgN!E72,NPgY!E72,WMID!E72,EMID!E72,SWALES!E72,SWEST!E72,LPN!E72,SPN!E72,EPN!E72,SPD!E72,SPMW!E72,SSEH!E72,SSES!E72)","v":0},null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR72,NPgN!AR72,NPgY!AR72,WMID!AR72,EMID!AR72,SWALES!AR72,SWEST!AR72,LPN!AR72,SPN!AR72,EPN!AR72,SPD!AR72,SPMW!AR72,SSEH!AR72,SSES!AR72)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS72,NPgN!AS72,NPgY!AS72,WMID!AS72,EMID!AS72,SWALES!AS72,SWEST!AS72,LPN!AS72,SPN!AS72,EPN!AS72,SPD!AS72,SPMW!AS72,SSEH!AS72,SSES!AS72)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT72,NPgN!AT72,NPgY!AT72,WMID!AT72,EMID!AT72,SWALES!AT72,SWEST!AT72,LPN!AT72,SPN!AT72,EPN!AT72,SPD!AT72,SPMW!AT72,SSEH!AT72,SSES!AT72)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU72,NPgN!AU72,NPgY!AU72,WMID!AU72,EMID!AU72,SWALES!AU72,SWEST!AU72,LPN!AU72,SPN!AU72,EPN!AU72,SPD!AU72,SPMW!AU72,SSEH!AU72,SSES!AU72)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV72,NPgN!AV72,NPgY!AV72,WMID!AV72,EMID!AV72,SWALES!AV72,SWEST!AV72,LPN!AV72,SPN!AV72,EPN!AV72,SPD!AV72,SPMW!AV72,SSEH!AV72,SSES!AV72)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E73,NPgN!E73,NPgY!E73,WMID!E73,EMID!E73,SWALES!E73,SWEST!E73,LPN!E73,SPN!E73,EPN!E73,SPD!E73,SPMW!E73,SSEH!E73,SSES!E73)","v":0},null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR73,NPgN!AR73,NPgY!AR73,WMID!AR73,EMID!AR73,SWALES!AR73,SWEST!AR73,LPN!AR73,SPN!AR73,EPN!AR73,SPD!AR73,SPMW!AR73,SSEH!AR73,SSES!AR73)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS73,NPgN!AS73,NPgY!AS73,WMID!AS73,EMID!AS73,SWALES!AS73,SWEST!AS73,LPN!AS73,SPN!AS73,EPN!AS73,SPD!AS73,SPMW!AS73,SSEH!AS73,SSES!AS73)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT73,NPgN!AT73,NPgY!AT73,WMID!AT73,EMID!AT73,SWALES!AT73,SWEST!AT73,LPN!AT73,SPN!AT73,EPN!AT73,SPD!AT73,SPMW!AT73,SSEH!AT73,SSES!AT73)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU73,NPgN!AU73,NPgY!AU73,WMID!AU73,EMID!AU73,SWALES!AU73,SWEST!AU73,LPN!AU73,SPN!AU73,EPN!AU73,SPD!AU73,SPMW!AU73,SSEH!AU73,SSES!AU73)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV73,NPgN!AV73,NPgY!AV73,WMID!AV73,EMID!AV73,SWALES!AV73,SWEST!AV73,LPN!AV73,SPN!AV73,EPN!AV73,SPD!AV73,SPMW!AV73,SSEH!AV73,SSES!AV73)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E74,NPgN!E74,NPgY!E74,WMID!E74,EMID!E74,SWALES!E74,SWEST!E74,LPN!E74,SPN!E74,EPN!E74,SPD!E74,SPMW!E74,SSEH!E74,SSES!E74)","v":0},null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR74,NPgN!AR74,NPgY!AR74,WMID!AR74,EMID!AR74,SWALES!AR74,SWEST!AR74,LPN!AR74,SPN!AR74,EPN!AR74,SPD!AR74,SPMW!AR74,SSEH!AR74,SSES!AR74)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS74,NPgN!AS74,NPgY!AS74,WMID!AS74,EMID!AS74,SWALES!AS74,SWEST!AS74,LPN!AS74,SPN!AS74,EPN!AS74,SPD!AS74,SPMW!AS74,SSEH!AS74,SSES!AS74)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT74,NPgN!AT74,NPgY!AT74,WMID!AT74,EMID!AT74,SWALES!AT74,SWEST!AT74,LPN!AT74,SPN!AT74,EPN!AT74,SPD!AT74,SPMW!AT74,SSEH!AT74,SSES!AT74)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU74,NPgN!AU74,NPgY!AU74,WMID!AU74,EMID!AU74,SWALES!AU74,SWEST!AU74,LPN!AU74,SPN!AU74,EPN!AU74,SPD!AU74,SPMW!AU74,SSEH!AU74,SSES!AU74)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV74,NPgN!AV74,NPgY!AV74,WMID!AV74,EMID!AV74,SWALES!AV74,SWEST!AV74,LPN!AV74,SPN!AV74,EPN!AV74,SPD!AV74,SPMW!AV74,SSEH!AV74,SSES!AV74)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E75,NPgN!E75,NPgY!E75,WMID!E75,EMID!E75,SWALES!E75,SWEST!E75,LPN!E75,SPN!E75,EPN!E75,SPD!E75,SPMW!E75,SSEH!E75,SSES!E75)","v":0},null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR75,NPgN!AR75,NPgY!AR75,WMID!AR75,EMID!AR75,SWALES!AR75,SWEST!AR75,LPN!AR75,SPN!AR75,EPN!AR75,SPD!AR75,SPMW!AR75,SSEH!AR75,SSES!AR75)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS75,NPgN!AS75,NPgY!AS75,WMID!AS75,EMID!AS75,SWALES!AS75,SWEST!AS75,LPN!AS75,SPN!AS75,EPN!AS75,SPD!AS75,SPMW!AS75,SSEH!AS75,SSES!AS75)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT75,NPgN!AT75,NPgY!AT75,WMID!AT75,EMID!AT75,SWALES!AT75,SWEST!AT75,LPN!AT75,SPN!AT75,EPN!AT75,SPD!AT75,SPMW!AT75,SSEH!AT75,SSES!AT75)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU75,NPgN!AU75,NPgY!AU75,WMID!AU75,EMID!AU75,SWALES!AU75,SWEST!AU75,LPN!AU75,SPN!AU75,EPN!AU75,SPD!AU75,SPMW!AU75,SSEH!AU75,SSES!AU75)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV75,NPgN!AV75,NPgY!AV75,WMID!AV75,EMID!AV75,SWALES!AV75,SWEST!AV75,LPN!AV75,SPN!AV75,EPN!AV75,SPD!AV75,SPMW!AV75,SSEH!AV75,SSES!AV75)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E76,NPgN!E76,NPgY!E76,WMID!E76,EMID!E76,SWALES!E76,SWEST!E76,LPN!E76,SPN!E76,EPN!E76,SPD!E76,SPMW!E76,SSEH!E76,SSES!E76)","v":0},null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR76,NPgN!AR76,NPgY!AR76,WMID!AR76,EMID!AR76,SWALES!AR76,SWEST!AR76,LPN!AR76,SPN!AR76,EPN!AR76,SPD!AR76,SPMW!AR76,SSEH!AR76,SSES!AR76)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS76,NPgN!AS76,NPgY!AS76,WMID!AS76,EMID!AS76,SWALES!AS76,SWEST!AS76,LPN!AS76,SPN!AS76,EPN!AS76,SPD!AS76,SPMW!AS76,SSEH!AS76,SSES!AS76)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT76,NPgN!AT76,NPgY!AT76,WMID!AT76,EMID!AT76,SWALES!AT76,SWEST!AT76,LPN!AT76,SPN!AT76,EPN!AT76,SPD!AT76,SPMW!AT76,SSEH!AT76,SSES!AT76)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU76,NPgN!AU76,NPgY!AU76,WMID!AU76,EMID!AU76,SWALES!AU76,SWEST!AU76,LPN!AU76,SPN!AU76,EPN!AU76,SPD!AU76,SPMW!AU76,SSEH!AU76,SSES!AU76)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV76,NPgN!AV76,NPgY!AV76,WMID!AV76,EMID!AV76,SWALES!AV76,SWEST!AV76,LPN!AV76,SPN!AV76,EPN!AV76,SPD!AV76,SPMW!AV76,SSEH!AV76,SSES!AV76)","v":0}]
[null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!E77,NPgN!E77,NPgY!E77,WMID!E77,EMID!E77,SWALES!E77,SWEST!E77,LPN!E77,SPN!E77,EPN!E77,SPD!E77,SPMW!E77,SSEH!E77,SSES!E77)","v":0},null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR77,NPgN!AR77,NPgY!AR77,WMID!AR77,EMID!AR77,SWALES!AR77,SWEST!AR77,LPN!AR77,SPN!AR77,EPN!AR77,SPD!AR77,SPMW!AR77,SSEH!AR77,SSES!AR77)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS77,NPgN!AS77,NPgY!AS77,WMID!AS77,EMID!AS77,SWALES!AS77,SWEST!AS77,LPN!AS77,SPN!AS77,EPN!AS77,SPD!AS77,SPMW!AS77,SSEH!AS77,SSES!AS77)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT77,NPgN!AT77,NPgY!AT77,WMID!AT77,EMID!AT77,SWALES!AT77,SWEST!AT77,LPN!AT77,SPN!AT77,EPN!AT77,SPD!AT77,SPMW!AT77,SSEH!AT77,SSES!AT77)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU77,NPgN!AU77,NPgY!AU77,WMID!AU77,EMID!AU77,SWALES!AU77,SWEST!AU77,LPN!AU77,SPN!AU77,EPN!AU77,SPD!AU77,SPMW!AU77,SSEH!AU77,SSES!AU77)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV77,NPgN!AV77,NPgY!AV77,WMID!AV77,EMID!AV77,SWALES!AV77,SWEST!AV77,LPN!AV77,SPN!AV77,EPN!AV77,SPD!AV77,SPMW!AV77,SSEH!AV77,SSES!AV77)","v":0}]
[]
[null,null,null,"Variant allowances: totex subcategory allocations and other attributes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UM / PCD/ Other (for info only)","TIM / non-TIM (for info only)","RPE Incl. or Excl. (for info only)","Cap rate allocation (1 or 2)","Check","Load related capex (%)","Non-load related capex - asset replacement (%)","Non-load related capex - other (%)","Faults (%)","Tree cutting (%)","100% ‘revenue pool’ expenditure (%)","Controllable opex (%)"]
[null,null,null,null,{"$f":"E29","v":"RPEs (bucket 1 allowances)"},null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ80,NPgN!AJ80,NPgY!AJ80,WMID!AJ80,EMID!AJ80,SWALES!AJ80,SWEST!AJ80,LPN!AJ80,SPN!AJ80,EPN!AJ80,SPD!AJ80,SPMW!AJ80,SSEH!AJ80,SSES!AJ80)","v":"Other"},{"$f":"CHOOSE($B$3,ENWL!AK80,NPgN!AK80,NPgY!AK80,WMID!AK80,EMID!AK80,SWALES!AK80,SWEST!AK80,LPN!AK80,SPN!AK80,EPN!AK80,SPD!AK80,SPMW!AK80,SSEH!AK80,SSES!AK80)","v":"TIM"},{"$f":"CHOOSE($B$3,ENWL!AL80,NPgN!AL80,NPgY!AL80,WMID!AL80,EMID!AL80,SWALES!AL80,SWEST!AL80,LPN!AL80,SPN!AL80,EPN!AL80,SPD!AL80,SPMW!AL80,SSEH!AL80,SSES!AL80)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM80,NPgN!AM80,NPgY!AM80,WMID!AM80,EMID!AM80,SWALES!AM80,SWEST!AM80,LPN!AM80,SPN!AM80,EPN!AM80,SPD!AM80,SPMW!AM80,SSEH!AM80,SSES!AM80)","v":1},null,{"$f":"CHOOSE($B$3,ENWL!AO80,NPgN!AO80,NPgY!AO80,WMID!AO80,EMID!AO80,SWALES!AO80,SWEST!AO80,LPN!AO80,SPN!AO80,EPN!AO80,SPD!AO80,SPMW!AO80,SSEH!AO80,SSES!AO80)","v":5.4607910168477436E-2},{"$f":"CHOOSE($B$3,ENWL!AP80,NPgN!AP80,NPgY!AP80,WMID!AP80,EMID!AP80,SWALES!AP80,SWEST!AP80,LPN!AP80,SPN!AP80,EPN!AP80,SPD!AP80,SPMW!AP80,SSEH!AP80,SSES!AP80)","v":0.26341386658387456},{"$f":"CHOOSE($B$3,ENWL!AQ80,NPgN!AQ80,NPgY!AQ80,WMID!AQ80,EMID!AQ80,SWALES!AQ80,SWEST!AQ80,LPN!AQ80,SPN!AQ80,EPN!AQ80,SPD!AQ80,SPMW!AQ80,SSEH!AQ80,SSES!AQ80)","v":0.15759747254899653},{"$f":"CHOOSE($B$3,ENWL!AR80,NPgN!AR80,NPgY!AR80,WMID!AR80,EMID!AR80,SWALES!AR80,SWEST!AR80,LPN!AR80,SPN!AR80,EPN!AR80,SPD!AR80,SPMW!AR80,SSEH!AR80,SSES!AR80)","v":9.1903274094341195E-2},{"$f":"CHOOSE($B$3,ENWL!AS80,NPgN!AS80,NPgY!AS80,WMID!AS80,EMID!AS80,SWALES!AS80,SWEST!AS80,LPN!AS80,SPN!AS80,EPN!AS80,SPD!AS80,SPMW!AS80,SSEH!AS80,SSES!AS80)","v":1.6955139302317984E-2},{"$f":"CHOOSE($B$3,ENWL!AT80,NPgN!AT80,NPgY!AT80,WMID!AT80,EMID!AT80,SWALES!AT80,SWEST!AT80,LPN!AT80,SPN!AT80,EPN!AT80,SPD!AT80,SPMW!AT80,SSEH!AT80,SSES!AT80)","v":4.7963511413129573E-2},{"$f":"CHOOSE($B$3,ENWL!AU80,NPgN!AU80,NPgY!AU80,WMID!AU80,EMID!AU80,SWALES!AU80,SWEST!AU80,LPN!AU80,SPN!AU80,EPN!AU80,SPD!AU80,SPMW!AU80,SSEH!AU80,SSES!AU80)","v":0.36755882588886285}]
[null,null,null,null,{"$f":"E30","v":"RPEs (bucket 2 allowances)"},null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ81,NPgN!AJ81,NPgY!AJ81,WMID!AJ81,EMID!AJ81,SWALES!AJ81,SWEST!AJ81,LPN!AJ81,SPN!AJ81,EPN!AJ81,SPD!AJ81,SPMW!AJ81,SSEH!AJ81,SSES!AJ81)","v":"Other"},{"$f":"CHOOSE($B$3,ENWL!AK81,NPgN!AK81,NPgY!AK81,WMID!AK81,EMID!AK81,SWALES!AK81,SWEST!AK81,LPN!AK81,SPN!AK81,EPN!AK81,SPD!AK81,SPMW!AK81,SSEH!AK81,SSES!AK81)","v":"TIM"},{"$f":"CHOOSE($B$3,ENWL!AL81,NPgN!AL81,NPgY!AL81,WMID!AL81,EMID!AL81,SWALES!AL81,SWEST!AL81,LPN!AL81,SPN!AL81,EPN!AL81,SPD!AL81,SPMW!AL81,SSEH!AL81,SSES!AL81)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM81,NPgN!AM81,NPgY!AM81,WMID!AM81,EMID!AM81,SWALES!AM81,SWEST!AM81,LPN!AM81,SPN!AM81,EPN!AM81,SPD!AM81,SPMW!AM81,SSEH!AM81,SSES!AM81)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO81,NPgN!AO81,NPgY!AO81,WMID!AO81,EMID!AO81,SWALES!AO81,SWEST!AO81,LPN!AO81,SPN!AO81,EPN!AO81,SPD!AO81,SPMW!AO81,SSEH!AO81,SSES!AO81)","v":0.77768589324989501},{"$f":"CHOOSE($B$3,ENWL!AP81,NPgN!AP81,NPgY!AP81,WMID!AP81,EMID!AP81,SWALES!AP81,SWEST!AP81,LPN!AP81,SPN!AP81,EPN!AP81,SPD!AP81,SPMW!AP81,SSEH!AP81,SSES!AP81)","v":0.22231410675010507},{"$f":"CHOOSE($B$3,ENWL!AQ81,NPgN!AQ81,NPgY!AQ81,WMID!AQ81,EMID!AQ81,SWALES!AQ81,SWEST!AQ81,LPN!AQ81,SPN!AQ81,EPN!AQ81,SPD!AQ81,SPMW!AQ81,SSEH!AQ81,SSES!AQ81)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR81,NPgN!AR81,NPgY!AR81,WMID!AR81,EMID!AR81,SWALES!AR81,SWEST!AR81,LPN!AR81,SPN!AR81,EPN!AR81,SPD!AR81,SPMW!AR81,SSEH!AR81,SSES!AR81)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS81,NPgN!AS81,NPgY!AS81,WMID!AS81,EMID!AS81,SWALES!AS81,SWEST!AS81,LPN!AS81,SPN!AS81,EPN!AS81,SPD!AS81,SPMW!AS81,SSEH!AS81,SSES!AS81)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT81,NPgN!AT81,NPgY!AT81,WMID!AT81,EMID!AT81,SWALES!AT81,SWEST!AT81,LPN!AT81,SPN!AT81,EPN!AT81,SPD!AT81,SPMW!AT81,SSEH!AT81,SSES!AT81)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU81,NPgN!AU81,NPgY!AU81,WMID!AU81,EMID!AU81,SWALES!AU81,SWEST!AU81,LPN!AU81,SPN!AU81,EPN!AU81,SPD!AU81,SPMW!AU81,SSEH!AU81,SSES!AU81)","v":0}]
[null,null,null,null,{"$f":"E31","v":"Physical Security Re-opener"},null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ82,NPgN!AJ82,NPgY!AJ82,WMID!AJ82,EMID!AJ82,SWALES!AJ82,SWEST!AJ82,LPN!AJ82,SPN!AJ82,EPN!AJ82,SPD!AJ82,SPMW!AJ82,SSEH!AJ82,SSES!AJ82)","v":"Re-opener"},{"$f":"CHOOSE($B$3,ENWL!AK82,NPgN!AK82,NPgY!AK82,WMID!AK82,EMID!AK82,SWALES!AK82,SWEST!AK82,LPN!AK82,SPN!AK82,EPN!AK82,SPD!AK82,SPMW!AK82,SSEH!AK82,SSES!AK82)","v":"TIM"},{"$f":"CHOOSE($B$3,ENWL!AL82,NPgN!AL82,NPgY!AL82,WMID!AL82,EMID!AL82,SWALES!AL82,SWEST!AL82,LPN!AL82,SPN!AL82,EPN!AL82,SPD!AL82,SPMW!AL82,SSEH!AL82,SSES!AL82)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM82,NPgN!AM82,NPgY!AM82,WMID!AM82,EMID!AM82,SWALES!AM82,SWEST!AM82,LPN!AM82,SPN!AM82,EPN!AM82,SPD!AM82,SPMW!AM82,SSEH!AM82,SSES!AM82)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO82,NPgN!AO82,NPgY!AO82,WMID!AO82,EMID!AO82,SWALES!AO82,SWEST!AO82,LPN!AO82,SPN!AO82,EPN!AO82,SPD!AO82,SPMW!AO82,SSEH!AO82,SSES!AO82)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP82,NPgN!AP82,NPgY!AP82,WMID!AP82,EMID!AP82,SWALES!AP82,SWEST!AP82,LPN!AP82,SPN!AP82,EPN!AP82,SPD!AP82,SPMW!AP82,SSEH!AP82,SSES!AP82)","v":1},{"$f":"CHOOSE($B$3,ENWL!AQ82,NPgN!AQ82,NPgY!AQ82,WMID!AQ82,EMID!AQ82,SWALES!AQ82,SWEST!AQ82,LPN!AQ82,SPN!AQ82,EPN!AQ82,SPD!AQ82,SPMW!AQ82,SSEH!AQ82,SSES!AQ82)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR82,NPgN!AR82,NPgY!AR82,WMID!AR82,EMID!AR82,SWALES!AR82,SWEST!AR82,LPN!AR82,SPN!AR82,EPN!AR82,SPD!AR82,SPMW!AR82,SSEH!AR82,SSES!AR82)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS82,NPgN!AS82,NPgY!AS82,WMID!AS82,EMID!AS82,SWALES!AS82,SWEST!AS82,LPN!AS82,SPN!AS82,EPN!AS82,SPD!AS82,SPMW!AS82,SSEH!AS82,SSES!AS82)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT82,NPgN!AT82,NPgY!AT82,WMID!AT82,EMID!AT82,SWALES!AT82,SWEST!AT82,LPN!AT82,SPN!AT82,EPN!AT82,SPD!AT82,SPMW!AT82,SSEH!AT82,SSES!AT82)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU82,NPgN!AU82,NPgY!AU82,WMID!AU82,EMID!AU82,SWALES!AU82,SWEST!AU82,LPN!AU82,SPN!AU82,EPN!AU82,SPD!AU82,SPMW!AU82,SSEH!AU82,SSES!AU82)","v":0}]
[null,null,null,null,{"$f":"E32","v":"Specified Street Works Costs Re-opener"},null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ83,NPgN!AJ83,NPgY!AJ83,WMID!AJ83,EMID!AJ83,SWALES!AJ83,SWEST!AJ83,LPN!AJ83,SPN!AJ83,EPN!AJ83,SPD!AJ83,SPMW!AJ83,SSEH!AJ83,SSES!AJ83)","v":"Re-opener"},{"$f":"CHOOSE($B$3,ENWL!AK83,NPgN!AK83,NPgY!AK83,WMID!AK83,EMID!AK83,SWALES!AK83,SWEST!AK83,LPN!AK83,SPN!AK83,EPN!AK83,SPD!AK83,SPMW!AK83,SSEH!AK83,SSES!AK83)","v":"non-TIM"},{"$f":"CHOOSE($B$3,ENWL!AL83,NPgN!AL83,NPgY!AL83,WMID!AL83,EMID!AL83,SWALES!AL83,SWEST!AL83,LPN!AL83,SPN!AL83,EPN!AL83,SPD!AL83,SPMW!AL83,SSEH!AL83,SSES!AL83)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM83,NPgN!AM83,NPgY!AM83,WMID!AM83,EMID!AM83,SWALES!AM83,SWEST!AM83,LPN!AM83,SPN!AM83,EPN!AM83,SPD!AM83,SPMW!AM83,SSEH!AM83,SSES!AM83)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO83,NPgN!AO83,NPgY!AO83,WMID!AO83,EMID!AO83,SWALES!AO83,SWEST!AO83,LPN!AO83,SPN!AO83,EPN!AO83,SPD!AO83,SPMW!AO83,SSEH!AO83,SSES!AO83)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP83,NPgN!AP83,NPgY!AP83,WMID!AP83,EMID!AP83,SWALES!AP83,SWEST!AP83,LPN!AP83,SPN!AP83,EPN!AP83,SPD!AP83,SPMW!AP83,SSEH!AP83,SSES!AP83)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ83,NPgN!AQ83,NPgY!AQ83,WMID!AQ83,EMID!AQ83,SWALES!AQ83,SWEST!AQ83,LPN!AQ83,SPN!AQ83,EPN!AQ83,SPD!AQ83,SPMW!AQ83,SSEH!AQ83,SSES!AQ83)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR83,NPgN!AR83,NPgY!AR83,WMID!AR83,EMID!AR83,SWALES!AR83,SWEST!AR83,LPN!AR83,SPN!AR83,EPN!AR83,SPD!AR83,SPMW!AR83,SSEH!AR83,SSES!AR83)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS83,NPgN!AS83,NPgY!AS83,WMID!AS83,EMID!AS83,SWALES!AS83,SWEST!AS83,LPN!AS83,SPN!AS83,EPN!AS83,SPD!AS83,SPMW!AS83,SSEH!AS83,SSES!AS83)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT83,NPgN!AT83,NPgY!AT83,WMID!AT83,EMID!AT83,SWALES!AT83,SWEST!AT83,LPN!AT83,SPN!AT83,EPN!AT83,SPD!AT83,SPMW!AT83,SSEH!AT83,SSES!AT83)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU83,NPgN!AU83,NPgY!AU83,WMID!AU83,EMID!AU83,SWALES!AU83,SWEST!AU83,LPN!AU83,SPN!AU83,EPN!AU83,SPD!AU83,SPMW!AU83,SSEH!AU83,SSES!AU83)","v":1}]
[null,null,null,null,{"$f":"E33","v":"Rail Electrification Costs Re-opener"},null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ84,NPgN!AJ84,NPgY!AJ84,WMID!AJ84,EMID!AJ84,SWALES!AJ84,SWEST!AJ84,LPN!AJ84,SPN!AJ84,EPN!AJ84,SPD!AJ84,SPMW!AJ84,SSEH!AJ84,SSES!AJ84)","v":"Re-opener"},{"$f":"CHOOSE($B$3,ENWL!AK84,NPgN!AK84,NPgY!AK84,WMID!AK84,EMID!AK84,SWALES!AK84,SWEST!AK84,LPN!AK84,SPN!AK84,EPN!AK84,SPD!AK84,SPMW!AK84,SSEH!AK84,SSES!AK84)","v":"non-TIM"},{"$f":"CHOOSE($B$3,ENWL!AL84,NPgN!AL84,NPgY!AL84,WMID!AL84,EMID!AL84,SWALES!AL84,SWEST!AL84,LPN!AL84,SPN!AL84,EPN!AL84,SPD!AL84,SPMW!AL84,SSEH!AL84,SSES!AL84)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM84,NPgN!AM84,NPgY!AM84,WMID!AM84,EMID!AM84,SWALES!AM84,SWEST!AM84,LPN!AM84,SPN!AM84,EPN!AM84,SPD!AM84,SPMW!AM84,SSEH!AM84,SSES!AM84)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO84,NPgN!AO84,NPgY!AO84,WMID!AO84,EMID!AO84,SWALES!AO84,SWEST!AO84,LPN!AO84,SPN!AO84,EPN!AO84,SPD!AO84,SPMW!AO84,SSEH!AO84,SSES!AO84)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP84,NPgN!AP84,NPgY!AP84,WMID!AP84,EMID!AP84,SWALES!AP84,SWEST!AP84,LPN!AP84,SPN!AP84,EPN!AP84,SPD!AP84,SPMW!AP84,SSEH!AP84,SSES!AP84)","v":1},{"$f":"CHOOSE($B$3,ENWL!AQ84,NPgN!AQ84,NPgY!AQ84,WMID!AQ84,EMID!AQ84,SWALES!AQ84,SWEST!AQ84,LPN!AQ84,SPN!AQ84,EPN!AQ84,SPD!AQ84,SPMW!AQ84,SSEH!AQ84,SSES!AQ84)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR84,NPgN!AR84,NPgY!AR84,WMID!AR84,EMID!AR84,SWALES!AR84,SWEST!AR84,LPN!AR84,SPN!AR84,EPN!AR84,SPD!AR84,SPMW!AR84,SSEH!AR84,SSES!AR84)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS84,NPgN!AS84,NPgY!AS84,WMID!AS84,EMID!AS84,SWALES!AS84,SWEST!AS84,LPN!AS84,SPN!AS84,EPN!AS84,SPD!AS84,SPMW!AS84,SSEH!AS84,SSES!AS84)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT84,NPgN!AT84,NPgY!AT84,WMID!AT84,EMID!AT84,SWALES!AT84,SWEST!AT84,LPN!AT84,SPN!AT84,EPN!AT84,SPD!AT84,SPMW!AT84,SSEH!AT84,SSES!AT84)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU84,NPgN!AU84,NPgY!AU84,WMID!AU84,EMID!AU84,SWALES!AU84,SWEST!AU84,LPN!AU84,SPN!AU84,EPN!AU84,SPD!AU84,SPMW!AU84,SSEH!AU84,SSES!AU84)","v":0}]
[null,null,null,null,{"$f":"E34","v":"Net Zero Re-opener"},null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ85,NPgN!AJ85,NPgY!AJ85,WMID!AJ85,EMID!AJ85,SWALES!AJ85,SWEST!AJ85,LPN!AJ85,SPN!AJ85,EPN!AJ85,SPD!AJ85,SPMW!AJ85,SSEH!AJ85,SSES!AJ85)","v":"Re-opener"},{"$f":"CHOOSE($B$3,ENWL!AK85,NPgN!AK85,NPgY!AK85,WMID!AK85,EMID!AK85,SWALES!AK85,SWEST!AK85,LPN!AK85,SPN!AK85,EPN!AK85,SPD!AK85,SPMW!AK85,SSEH!AK85,SSES!AK85)","v":"TIM"},{"$f":"CHOOSE($B$3,ENWL!AL85,NPgN!AL85,NPgY!AL85,WMID!AL85,EMID!AL85,SWALES!AL85,SWEST!AL85,LPN!AL85,SPN!AL85,EPN!AL85,SPD!AL85,SPMW!AL85,SSEH!AL85,SSES!AL85)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM85,NPgN!AM85,NPgY!AM85,WMID!AM85,EMID!AM85,SWALES!AM85,SWEST!AM85,LPN!AM85,SPN!AM85,EPN!AM85,SPD!AM85,SPMW!AM85,SSEH!AM85,SSES!AM85)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO85,NPgN!AO85,NPgY!AO85,WMID!AO85,EMID!AO85,SWALES!AO85,SWEST!AO85,LPN!AO85,SPN!AO85,EPN!AO85,SPD!AO85,SPMW!AO85,SSEH!AO85,SSES!AO85)","v":1},{"$f":"CHOOSE($B$3,ENWL!AP85,NPgN!AP85,NPgY!AP85,WMID!AP85,EMID!AP85,SWALES!AP85,SWEST!AP85,LPN!AP85,SPN!AP85,EPN!AP85,SPD!AP85,SPMW!AP85,SSEH!AP85,SSES!AP85)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ85,NPgN!AQ85,NPgY!AQ85,WMID!AQ85,EMID!AQ85,SWALES!AQ85,SWEST!AQ85,LPN!AQ85,SPN!AQ85,EPN!AQ85,SPD!AQ85,SPMW!AQ85,SSEH!AQ85,SSES!AQ85)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR85,NPgN!AR85,NPgY!AR85,WMID!AR85,EMID!AR85,SWALES!AR85,SWEST!AR85,LPN!AR85,SPN!AR85,EPN!AR85,SPD!AR85,SPMW!AR85,SSEH!AR85,SSES!AR85)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS85,NPgN!AS85,NPgY!AS85,WMID!AS85,EMID!AS85,SWALES!AS85,SWEST!AS85,LPN!AS85,SPN!AS85,EPN!AS85,SPD!AS85,SPMW!AS85,SSEH!AS85,SSES!AS85)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT85,NPgN!AT85,NPgY!AT85,WMID!AT85,EMID!AT85,SWALES!AT85,SWEST!AT85,LPN!AT85,SPN!AT85,EPN!AT85,SPD!AT85,SPMW!AT85,SSEH!AT85,SSES!AT85)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU85,NPgN!AU85,NPgY!AU85,WMID!AU85,EMID!AU85,SWALES!AU85,SWEST!AU85,LPN!AU85,SPN!AU85,EPN!AU85,SPD!AU85,SPMW!AU85,SSEH!AU85,SSES!AU85)","v":0}]
[null,null,null,null,{"$f":"E35","v":"Coordinated Adjustment Mechanism Re-opener"},null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ86,NPgN!AJ86,NPgY!AJ86,WMID!AJ86,EMID!AJ86,SWALES!AJ86,SWEST!AJ86,LPN!AJ86,SPN!AJ86,EPN!AJ86,SPD!AJ86,SPMW!AJ86,SSEH!AJ86,SSES!AJ86)","v":"Re-opener"},{"$f":"CHOOSE($B$3,ENWL!AK86,NPgN!AK86,NPgY!AK86,WMID!AK86,EMID!AK86,SWALES!AK86,SWEST!AK86,LPN!AK86,SPN!AK86,EPN!AK86,SPD!AK86,SPMW!AK86,SSEH!AK86,SSES!AK86)","v":"non-TIM"},{"$f":"CHOOSE($B$3,ENWL!AL86,NPgN!AL86,NPgY!AL86,WMID!AL86,EMID!AL86,SWALES!AL86,SWEST!AL86,LPN!AL86,SPN!AL86,EPN!AL86,SPD!AL86,SPMW!AL86,SSEH!AL86,SSES!AL86)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM86,NPgN!AM86,NPgY!AM86,WMID!AM86,EMID!AM86,SWALES!AM86,SWEST!AM86,LPN!AM86,SPN!AM86,EPN!AM86,SPD!AM86,SPMW!AM86,SSEH!AM86,SSES!AM86)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO86,NPgN!AO86,NPgY!AO86,WMID!AO86,EMID!AO86,SWALES!AO86,SWEST!AO86,LPN!AO86,SPN!AO86,EPN!AO86,SPD!AO86,SPMW!AO86,SSEH!AO86,SSES!AO86)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP86,NPgN!AP86,NPgY!AP86,WMID!AP86,EMID!AP86,SWALES!AP86,SWEST!AP86,LPN!AP86,SPN!AP86,EPN!AP86,SPD!AP86,SPMW!AP86,SSEH!AP86,SSES!AP86)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ86,NPgN!AQ86,NPgY!AQ86,WMID!AQ86,EMID!AQ86,SWALES!AQ86,SWEST!AQ86,LPN!AQ86,SPN!AQ86,EPN!AQ86,SPD!AQ86,SPMW!AQ86,SSEH!AQ86,SSES!AQ86)","v":1},{"$f":"CHOOSE($B$3,ENWL!AR86,NPgN!AR86,NPgY!AR86,WMID!AR86,EMID!AR86,SWALES!AR86,SWEST!AR86,LPN!AR86,SPN!AR86,EPN!AR86,SPD!AR86,SPMW!AR86,SSEH!AR86,SSES!AR86)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS86,NPgN!AS86,NPgY!AS86,WMID!AS86,EMID!AS86,SWALES!AS86,SWEST!AS86,LPN!AS86,SPN!AS86,EPN!AS86,SPD!AS86,SPMW!AS86,SSEH!AS86,SSES!AS86)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT86,NPgN!AT86,NPgY!AT86,WMID!AT86,EMID!AT86,SWALES!AT86,SWEST!AT86,LPN!AT86,SPN!AT86,EPN!AT86,SPD!AT86,SPMW!AT86,SSEH!AT86,SSES!AT86)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU86,NPgN!AU86,NPgY!AU86,WMID!AU86,EMID!AU86,SWALES!AU86,SWEST!AU86,LPN!AU86,SPN!AU86,EPN!AU86,SPD!AU86,SPMW!AU86,SSEH!AU86,SSES!AU86)","v":0}]
[null,null,null,null,{"$f":"E36","v":"Electricity System Restoration Re-opener"},null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ87,NPgN!AJ87,NPgY!AJ87,WMID!AJ87,EMID!AJ87,SWALES!AJ87,SWEST!AJ87,LPN!AJ87,SPN!AJ87,EPN!AJ87,SPD!AJ87,SPMW!AJ87,SSEH!AJ87,SSES!AJ87)","v":"Re-opener"},{"$f":"CHOOSE($B$3,ENWL!AK87,NPgN!AK87,NPgY!AK87,WMID!AK87,EMID!AK87,SWALES!AK87,SWEST!AK87,LPN!AK87,SPN!AK87,EPN!AK87,SPD!AK87,SPMW!AK87,SSEH!AK87,SSES!AK87)","v":"TIM"},{"$f":"CHOOSE($B$3,ENWL!AL87,NPgN!AL87,NPgY!AL87,WMID!AL87,EMID!AL87,SWALES!AL87,SWEST!AL87,LPN!AL87,SPN!AL87,EPN!AL87,SPD!AL87,SPMW!AL87,SSEH!AL87,SSES!AL87)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM87,NPgN!AM87,NPgY!AM87,WMID!AM87,EMID!AM87,SWALES!AM87,SWEST!AM87,LPN!AM87,SPN!AM87,EPN!AM87,SPD!AM87,SPMW!AM87,SSEH!AM87,SSES!AM87)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO87,NPgN!AO87,NPgY!AO87,WMID!AO87,EMID!AO87,SWALES!AO87,SWEST!AO87,LPN!AO87,SPN!AO87,EPN!AO87,SPD!AO87,SPMW!AO87,SSEH!AO87,SSES!AO87)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP87,NPgN!AP87,NPgY!AP87,WMID!AP87,EMID!AP87,SWALES!AP87,SWEST!AP87,LPN!AP87,SPN!AP87,EPN!AP87,SPD!AP87,SPMW!AP87,SSEH!AP87,SSES!AP87)","v":1},{"$f":"CHOOSE($B$3,ENWL!AQ87,NPgN!AQ87,NPgY!AQ87,WMID!AQ87,EMID!AQ87,SWALES!AQ87,SWEST!AQ87,LPN!AQ87,SPN!AQ87,EPN!AQ87,SPD!AQ87,SPMW!AQ87,SSEH!AQ87,SSES!AQ87)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR87,NPgN!AR87,NPgY!AR87,WMID!AR87,EMID!AR87,SWALES!AR87,SWEST!AR87,LPN!AR87,SPN!AR87,EPN!AR87,SPD!AR87,SPMW!AR87,SSEH!AR87,SSES!AR87)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS87,NPgN!AS87,NPgY!AS87,WMID!AS87,EMID!AS87,SWALES!AS87,SWEST!AS87,LPN!AS87,SPN!AS87,EPN!AS87,SPD!AS87,SPMW!AS87,SSEH!AS87,SSES!AS87)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT87,NPgN!AT87,NPgY!AT87,WMID!AT87,EMID!AT87,SWALES!AT87,SWEST!AT87,LPN!AT87,SPN!AT87,EPN!AT87,SPD!AT87,SPMW!AT87,SSEH!AT87,SSES!AT87)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU87,NPgN!AU87,NPgY!AU87,WMID!AU87,EMID!AU87,SWALES!AU87,SWEST!AU87,LPN!AU87,SPN!AU87,EPN!AU87,SPD!AU87,SPMW!AU87,SSEH!AU87,SSES!AU87)","v":0}]
[null,null,null,null,{"$f":"E37","v":"Environmental Re-opener"},null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ88,NPgN!AJ88,NPgY!AJ88,WMID!AJ88,EMID!AJ88,SWALES!AJ88,SWEST!AJ88,LPN!AJ88,SPN!AJ88,EPN!AJ88,SPD!AJ88,SPMW!AJ88,SSEH!AJ88,SSES!AJ88)","v":"Re-opener"},{"$f":"CHOOSE($B$3,ENWL!AK88,NPgN!AK88,NPgY!AK88,WMID!AK88,EMID!AK88,SWALES!AK88,SWEST!AK88,LPN!AK88,SPN!AK88,EPN!AK88,SPD!AK88,SPMW!AK88,SSEH!AK88,SSES!AK88)","v":"TIM"},{"$f":"CHOOSE($B$3,ENWL!AL88,NPgN!AL88,NPgY!AL88,WMID!AL88,EMID!AL88,SWALES!AL88,SWEST!AL88,LPN!AL88,SPN!AL88,EPN!AL88,SPD!AL88,SPMW!AL88,SSEH!AL88,SSES!AL88)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM88,NPgN!AM88,NPgY!AM88,WMID!AM88,EMID!AM88,SWALES!AM88,SWEST!AM88,LPN!AM88,SPN!AM88,EPN!AM88,SPD!AM88,SPMW!AM88,SSEH!AM88,SSES!AM88)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO88,NPgN!AO88,NPgY!AO88,WMID!AO88,EMID!AO88,SWALES!AO88,SWEST!AO88,LPN!AO88,SPN!AO88,EPN!AO88,SPD!AO88,SPMW!AO88,SSEH!AO88,SSES!AO88)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP88,NPgN!AP88,NPgY!AP88,WMID!AP88,EMID!AP88,SWALES!AP88,SWEST!AP88,LPN!AP88,SPN!AP88,EPN!AP88,SPD!AP88,SPMW!AP88,SSEH!AP88,SSES!AP88)","v":1},{"$f":"CHOOSE($B$3,ENWL!AQ88,NPgN!AQ88,NPgY!AQ88,WMID!AQ88,EMID!AQ88,SWALES!AQ88,SWEST!AQ88,LPN!AQ88,SPN!AQ88,EPN!AQ88,SPD!AQ88,SPMW!AQ88,SSEH!AQ88,SSES!AQ88)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR88,NPgN!AR88,NPgY!AR88,WMID!AR88,EMID!AR88,SWALES!AR88,SWEST!AR88,LPN!AR88,SPN!AR88,EPN!AR88,SPD!AR88,SPMW!AR88,SSEH!AR88,SSES!AR88)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS88,NPgN!AS88,NPgY!AS88,WMID!AS88,EMID!AS88,SWALES!AS88,SWEST!AS88,LPN!AS88,SPN!AS88,EPN!AS88,SPD!AS88,SPMW!AS88,SSEH!AS88,SSES!AS88)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT88,NPgN!AT88,NPgY!AT88,WMID!AT88,EMID!AT88,SWALES!AT88,SWEST!AT88,LPN!AT88,SPN!AT88,EPN!AT88,SPD!AT88,SPMW!AT88,SSEH!AT88,SSES!AT88)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU88,NPgN!AU88,NPgY!AU88,WMID!AU88,EMID!AU88,SWALES!AU88,SWEST!AU88,LPN!AU88,SPN!AU88,EPN!AU88,SPD!AU88,SPMW!AU88,SSEH!AU88,SSES!AU88)","v":0}]
[null,null,null,null,{"$f":"E38","v":"Network Asset Risk Metric Expenditure"},null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ89,NPgN!AJ89,NPgY!AJ89,WMID!AJ89,EMID!AJ89,SWALES!AJ89,SWEST!AJ89,LPN!AJ89,SPN!AJ89,EPN!AJ89,SPD!AJ89,SPMW!AJ89,SSEH!AJ89,SSES!AJ89)","v":"PCD"},{"$f":"CHOOSE($B$3,ENWL!AK89,NPgN!AK89,NPgY!AK89,WMID!AK89,EMID!AK89,SWALES!AK89,SWEST!AK89,LPN!AK89,SPN!AK89,EPN!AK89,SPD!AK89,SPMW!AK89,SSEH!AK89,SSES!AK89)","v":"TIM"},{"$f":"CHOOSE($B$3,ENWL!AL89,NPgN!AL89,NPgY!AL89,WMID!AL89,EMID!AL89,SWALES!AL89,SWEST!AL89,LPN!AL89,SPN!AL89,EPN!AL89,SPD!AL89,SPMW!AL89,SSEH!AL89,SSES!AL89)","v":"RPEs Apply"},{"$f":"CHOOSE($B$3,ENWL!AM89,NPgN!AM89,NPgY!AM89,WMID!AM89,EMID!AM89,SWALES!AM89,SWEST!AM89,LPN!AM89,SPN!AM89,EPN!AM89,SPD!AM89,SPMW!AM89,SSEH!AM89,SSES!AM89)","v":1},null,{"$f":"CHOOSE($B$3,ENWL!AO89,NPgN!AO89,NPgY!AO89,WMID!AO89,EMID!AO89,SWALES!AO89,SWEST!AO89,LPN!AO89,SPN!AO89,EPN!AO89,SPD!AO89,SPMW!AO89,SSEH!AO89,SSES!AO89)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP89,NPgN!AP89,NPgY!AP89,WMID!AP89,EMID!AP89,SWALES!AP89,SWEST!AP89,LPN!AP89,SPN!AP89,EPN!AP89,SPD!AP89,SPMW!AP89,SSEH!AP89,SSES!AP89)","v":1},{"$f":"CHOOSE($B$3,ENWL!AQ89,NPgN!AQ89,NPgY!AQ89,WMID!AQ89,EMID!AQ89,SWALES!AQ89,SWEST!AQ89,LPN!AQ89,SPN!AQ89,EPN!AQ89,SPD!AQ89,SPMW!AQ89,SSEH!AQ89,SSES!AQ89)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR89,NPgN!AR89,NPgY!AR89,WMID!AR89,EMID!AR89,SWALES!AR89,SWEST!AR89,LPN!AR89,SPN!AR89,EPN!AR89,SPD!AR89,SPMW!AR89,SSEH!AR89,SSES!AR89)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS89,NPgN!AS89,NPgY!AS89,WMID!AS89,EMID!AS89,SWALES!AS89,SWEST!AS89,LPN!AS89,SPN!AS89,EPN!AS89,SPD!AS89,SPMW!AS89,SSEH!AS89,SSES!AS89)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT89,NPgN!AT89,NPgY!AT89,WMID!AT89,EMID!AT89,SWALES!AT89,SWEST!AT89,LPN!AT89,SPN!AT89,EPN!AT89,SPD!AT89,SPMW!AT89,SSEH!AT89,SSES!AT89)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU89,NPgN!AU89,NPgY!AU89,WMID!AU89,EMID!AU89,SWALES!AU89,SWEST!AU89,LPN!AU89,SPN!AU89,EPN!AU89,SPD!AU89,SPMW!AU89,SSEH!AU89,SSES!AU89)","v":0}]
[null,null,null,null,{"$f":"E39","v":"Load Related Expenditure: Secondary Reinforcement"},null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ90,NPgN!AJ90,NPgY!AJ90,WMID!AJ90,EMID!AJ90,SWALES!AJ90,SWEST!AJ90,LPN!AJ90,SPN!AJ90,EPN!AJ90,SPD!AJ90,SPMW!AJ90,SSEH!AJ90,SSES!AJ90)","v":"Volume driver"},{"$f":"CHOOSE($B$3,ENWL!AK90,NPgN!AK90,NPgY!AK90,WMID!AK90,EMID!AK90,SWALES!AK90,SWEST!AK90,LPN!AK90,SPN!AK90,EPN!AK90,SPD!AK90,SPMW!AK90,SSEH!AK90,SSES!AK90)","v":"TIM"},{"$f":"CHOOSE($B$3,ENWL!AL90,NPgN!AL90,NPgY!AL90,WMID!AL90,EMID!AL90,SWALES!AL90,SWEST!AL90,LPN!AL90,SPN!AL90,EPN!AL90,SPD!AL90,SPMW!AL90,SSEH!AL90,SSES!AL90)","v":"RPEs Apply"},{"$f":"CHOOSE($B$3,ENWL!AM90,NPgN!AM90,NPgY!AM90,WMID!AM90,EMID!AM90,SWALES!AM90,SWEST!AM90,LPN!AM90,SPN!AM90,EPN!AM90,SPD!AM90,SPMW!AM90,SSEH!AM90,SSES!AM90)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO90,NPgN!AO90,NPgY!AO90,WMID!AO90,EMID!AO90,SWALES!AO90,SWEST!AO90,LPN!AO90,SPN!AO90,EPN!AO90,SPD!AO90,SPMW!AO90,SSEH!AO90,SSES!AO90)","v":1},{"$f":"CHOOSE($B$3,ENWL!AP90,NPgN!AP90,NPgY!AP90,WMID!AP90,EMID!AP90,SWALES!AP90,SWEST!AP90,LPN!AP90,SPN!AP90,EPN!AP90,SPD!AP90,SPMW!AP90,SSEH!AP90,SSES!AP90)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ90,NPgN!AQ90,NPgY!AQ90,WMID!AQ90,EMID!AQ90,SWALES!AQ90,SWEST!AQ90,LPN!AQ90,SPN!AQ90,EPN!AQ90,SPD!AQ90,SPMW!AQ90,SSEH!AQ90,SSES!AQ90)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR90,NPgN!AR90,NPgY!AR90,WMID!AR90,EMID!AR90,SWALES!AR90,SWEST!AR90,LPN!AR90,SPN!AR90,EPN!AR90,SPD!AR90,SPMW!AR90,SSEH!AR90,SSES!AR90)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS90,NPgN!AS90,NPgY!AS90,WMID!AS90,EMID!AS90,SWALES!AS90,SWEST!AS90,LPN!AS90,SPN!AS90,EPN!AS90,SPD!AS90,SPMW!AS90,SSEH!AS90,SSES!AS90)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT90,NPgN!AT90,NPgY!AT90,WMID!AT90,EMID!AT90,SWALES!AT90,SWEST!AT90,LPN!AT90,SPN!AT90,EPN!AT90,SPD!AT90,SPMW!AT90,SSEH!AT90,SSES!AT90)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU90,NPgN!AU90,NPgY!AU90,WMID!AU90,EMID!AU90,SWALES!AU90,SWEST!AU90,LPN!AU90,SPN!AU90,EPN!AU90,SPD!AU90,SPMW!AU90,SSEH!AU90,SSES!AU90)","v":0}]
[null,null,null,null,{"$f":"E40","v":"Load Related Expenditure: Low Voltage Services"},null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ91,NPgN!AJ91,NPgY!AJ91,WMID!AJ91,EMID!AJ91,SWALES!AJ91,SWEST!AJ91,LPN!AJ91,SPN!AJ91,EPN!AJ91,SPD!AJ91,SPMW!AJ91,SSEH!AJ91,SSES!AJ91)","v":"Volume driver"},{"$f":"CHOOSE($B$3,ENWL!AK91,NPgN!AK91,NPgY!AK91,WMID!AK91,EMID!AK91,SWALES!AK91,SWEST!AK91,LPN!AK91,SPN!AK91,EPN!AK91,SPD!AK91,SPMW!AK91,SSEH!AK91,SSES!AK91)","v":"TIM"},{"$f":"CHOOSE($B$3,ENWL!AL91,NPgN!AL91,NPgY!AL91,WMID!AL91,EMID!AL91,SWALES!AL91,SWEST!AL91,LPN!AL91,SPN!AL91,EPN!AL91,SPD!AL91,SPMW!AL91,SSEH!AL91,SSES!AL91)","v":"RPEs Apply"},{"$f":"CHOOSE($B$3,ENWL!AM91,NPgN!AM91,NPgY!AM91,WMID!AM91,EMID!AM91,SWALES!AM91,SWEST!AM91,LPN!AM91,SPN!AM91,EPN!AM91,SPD!AM91,SPMW!AM91,SSEH!AM91,SSES!AM91)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO91,NPgN!AO91,NPgY!AO91,WMID!AO91,EMID!AO91,SWALES!AO91,SWEST!AO91,LPN!AO91,SPN!AO91,EPN!AO91,SPD!AO91,SPMW!AO91,SSEH!AO91,SSES!AO91)","v":1},{"$f":"CHOOSE($B$3,ENWL!AP91,NPgN!AP91,NPgY!AP91,WMID!AP91,EMID!AP91,SWALES!AP91,SWEST!AP91,LPN!AP91,SPN!AP91,EPN!AP91,SPD!AP91,SPMW!AP91,SSEH!AP91,SSES!AP91)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ91,NPgN!AQ91,NPgY!AQ91,WMID!AQ91,EMID!AQ91,SWALES!AQ91,SWEST!AQ91,LPN!AQ91,SPN!AQ91,EPN!AQ91,SPD!AQ91,SPMW!AQ91,SSEH!AQ91,SSES!AQ91)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR91,NPgN!AR91,NPgY!AR91,WMID!AR91,EMID!AR91,SWALES!AR91,SWEST!AR91,LPN!AR91,SPN!AR91,EPN!AR91,SPD!AR91,SPMW!AR91,SSEH!AR91,SSES!AR91)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS91,NPgN!AS91,NPgY!AS91,WMID!AS91,EMID!AS91,SWALES!AS91,SWEST!AS91,LPN!AS91,SPN!AS91,EPN!AS91,SPD!AS91,SPMW!AS91,SSEH!AS91,SSES!AS91)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT91,NPgN!AT91,NPgY!AT91,WMID!AT91,EMID!AT91,SWALES!AT91,SWEST!AT91,LPN!AT91,SPN!AT91,EPN!AT91,SPD!AT91,SPMW!AT91,SSEH!AT91,SSES!AT91)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU91,NPgN!AU91,NPgY!AU91,WMID!AU91,EMID!AU91,SWALES!AU91,SWEST!AU91,LPN!AU91,SPN!AU91,EPN!AU91,SPD!AU91,SPMW!AU91,SSEH!AU91,SSES!AU91)","v":0}]
[null,null,null,null,{"$f":"E41","v":"Load Related Expenditure Re-opener"},null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ92,NPgN!AJ92,NPgY!AJ92,WMID!AJ92,EMID!AJ92,SWALES!AJ92,SWEST!AJ92,LPN!AJ92,SPN!AJ92,EPN!AJ92,SPD!AJ92,SPMW!AJ92,SSEH!AJ92,SSES!AJ92)","v":"Re-opener"},{"$f":"CHOOSE($B$3,ENWL!AK92,NPgN!AK92,NPgY!AK92,WMID!AK92,EMID!AK92,SWALES!AK92,SWEST!AK92,LPN!AK92,SPN!AK92,EPN!AK92,SPD!AK92,SPMW!AK92,SSEH!AK92,SSES!AK92)","v":"TIM"},{"$f":"CHOOSE($B$3,ENWL!AL92,NPgN!AL92,NPgY!AL92,WMID!AL92,EMID!AL92,SWALES!AL92,SWEST!AL92,LPN!AL92,SPN!AL92,EPN!AL92,SPD!AL92,SPMW!AL92,SSEH!AL92,SSES!AL92)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM92,NPgN!AM92,NPgY!AM92,WMID!AM92,EMID!AM92,SWALES!AM92,SWEST!AM92,LPN!AM92,SPN!AM92,EPN!AM92,SPD!AM92,SPMW!AM92,SSEH!AM92,SSES!AM92)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO92,NPgN!AO92,NPgY!AO92,WMID!AO92,EMID!AO92,SWALES!AO92,SWEST!AO92,LPN!AO92,SPN!AO92,EPN!AO92,SPD!AO92,SPMW!AO92,SSEH!AO92,SSES!AO92)","v":1},{"$f":"CHOOSE($B$3,ENWL!AP92,NPgN!AP92,NPgY!AP92,WMID!AP92,EMID!AP92,SWALES!AP92,SWEST!AP92,LPN!AP92,SPN!AP92,EPN!AP92,SPD!AP92,SPMW!AP92,SSEH!AP92,SSES!AP92)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ92,NPgN!AQ92,NPgY!AQ92,WMID!AQ92,EMID!AQ92,SWALES!AQ92,SWEST!AQ92,LPN!AQ92,SPN!AQ92,EPN!AQ92,SPD!AQ92,SPMW!AQ92,SSEH!AQ92,SSES!AQ92)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR92,NPgN!AR92,NPgY!AR92,WMID!AR92,EMID!AR92,SWALES!AR92,SWEST!AR92,LPN!AR92,SPN!AR92,EPN!AR92,SPD!AR92,SPMW!AR92,SSEH!AR92,SSES!AR92)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS92,NPgN!AS92,NPgY!AS92,WMID!AS92,EMID!AS92,SWALES!AS92,SWEST!AS92,LPN!AS92,SPN!AS92,EPN!AS92,SPD!AS92,SPMW!AS92,SSEH!AS92,SSES!AS92)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT92,NPgN!AT92,NPgY!AT92,WMID!AT92,EMID!AT92,SWALES!AT92,SWEST!AT92,LPN!AT92,SPN!AT92,EPN!AT92,SPD!AT92,SPMW!AT92,SSEH!AT92,SSES!AT92)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU92,NPgN!AU92,NPgY!AU92,WMID!AU92,EMID!AU92,SWALES!AU92,SWEST!AU92,LPN!AU92,SPN!AU92,EPN!AU92,SPD!AU92,SPMW!AU92,SSEH!AU92,SSES!AU92)","v":0}]
[null,null,null,null,"Digitalisation Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ93,NPgN!AJ93,NPgY!AJ93,WMID!AJ93,EMID!AJ93,SWALES!AJ93,SWEST!AJ93,LPN!AJ93,SPN!AJ93,EPN!AJ93,SPD!AJ93,SPMW!AJ93,SSEH!AJ93,SSES!AJ93)","v":"Re-opener"},{"$f":"CHOOSE($B$3,ENWL!AK93,NPgN!AK93,NPgY!AK93,WMID!AK93,EMID!AK93,SWALES!AK93,SWEST!AK93,LPN!AK93,SPN!AK93,EPN!AK93,SPD!AK93,SPMW!AK93,SSEH!AK93,SSES!AK93)","v":"TIM"},{"$f":"CHOOSE($B$3,ENWL!AL93,NPgN!AL93,NPgY!AL93,WMID!AL93,EMID!AL93,SWALES!AL93,SWEST!AL93,LPN!AL93,SPN!AL93,EPN!AL93,SPD!AL93,SPMW!AL93,SSEH!AL93,SSES!AL93)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM93,NPgN!AM93,NPgY!AM93,WMID!AM93,EMID!AM93,SWALES!AM93,SWEST!AM93,LPN!AM93,SPN!AM93,EPN!AM93,SPD!AM93,SPMW!AM93,SSEH!AM93,SSES!AM93)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO93,NPgN!AO93,NPgY!AO93,WMID!AO93,EMID!AO93,SWALES!AO93,SWEST!AO93,LPN!AO93,SPN!AO93,EPN!AO93,SPD!AO93,SPMW!AO93,SSEH!AO93,SSES!AO93)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP93,NPgN!AP93,NPgY!AP93,WMID!AP93,EMID!AP93,SWALES!AP93,SWEST!AP93,LPN!AP93,SPN!AP93,EPN!AP93,SPD!AP93,SPMW!AP93,SSEH!AP93,SSES!AP93)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ93,NPgN!AQ93,NPgY!AQ93,WMID!AQ93,EMID!AQ93,SWALES!AQ93,SWEST!AQ93,LPN!AQ93,SPN!AQ93,EPN!AQ93,SPD!AQ93,SPMW!AQ93,SSEH!AQ93,SSES!AQ93)","v":0.5},{"$f":"CHOOSE($B$3,ENWL!AR93,NPgN!AR93,NPgY!AR93,WMID!AR93,EMID!AR93,SWALES!AR93,SWEST!AR93,LPN!AR93,SPN!AR93,EPN!AR93,SPD!AR93,SPMW!AR93,SSEH!AR93,SSES!AR93)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS93,NPgN!AS93,NPgY!AS93,WMID!AS93,EMID!AS93,SWALES!AS93,SWEST!AS93,LPN!AS93,SPN!AS93,EPN!AS93,SPD!AS93,SPMW!AS93,SSEH!AS93,SSES!AS93)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT93,NPgN!AT93,NPgY!AT93,WMID!AT93,EMID!AT93,SWALES!AT93,SWEST!AT93,LPN!AT93,SPN!AT93,EPN!AT93,SPD!AT93,SPMW!AT93,SSEH!AT93,SSES!AT93)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU93,NPgN!AU93,NPgY!AU93,WMID!AU93,EMID!AU93,SWALES!AU93,SWEST!AU93,LPN!AU93,SPN!AU93,EPN!AU93,SPD!AU93,SPMW!AU93,SSEH!AU93,SSES!AU93)","v":0.5}]
[null,null,null,null,"PCB Interventions",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ94,NPgN!AJ94,NPgY!AJ94,WMID!AJ94,EMID!AJ94,SWALES!AJ94,SWEST!AJ94,LPN!AJ94,SPN!AJ94,EPN!AJ94,SPD!AJ94,SPMW!AJ94,SSEH!AJ94,SSES!AJ94)","v":"Volume driver"},{"$f":"CHOOSE($B$3,ENWL!AK94,NPgN!AK94,NPgY!AK94,WMID!AK94,EMID!AK94,SWALES!AK94,SWEST!AK94,LPN!AK94,SPN!AK94,EPN!AK94,SPD!AK94,SPMW!AK94,SSEH!AK94,SSES!AK94)","v":"non-TIM"},{"$f":"CHOOSE($B$3,ENWL!AL94,NPgN!AL94,NPgY!AL94,WMID!AL94,EMID!AL94,SWALES!AL94,SWEST!AL94,LPN!AL94,SPN!AL94,EPN!AL94,SPD!AL94,SPMW!AL94,SSEH!AL94,SSES!AL94)","v":"RPEs Apply"},{"$f":"CHOOSE($B$3,ENWL!AM94,NPgN!AM94,NPgY!AM94,WMID!AM94,EMID!AM94,SWALES!AM94,SWEST!AM94,LPN!AM94,SPN!AM94,EPN!AM94,SPD!AM94,SPMW!AM94,SSEH!AM94,SSES!AM94)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO94,NPgN!AO94,NPgY!AO94,WMID!AO94,EMID!AO94,SWALES!AO94,SWEST!AO94,LPN!AO94,SPN!AO94,EPN!AO94,SPD!AO94,SPMW!AO94,SSEH!AO94,SSES!AO94)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP94,NPgN!AP94,NPgY!AP94,WMID!AP94,EMID!AP94,SWALES!AP94,SWEST!AP94,LPN!AP94,SPN!AP94,EPN!AP94,SPD!AP94,SPMW!AP94,SSEH!AP94,SSES!AP94)","v":1},{"$f":"CHOOSE($B$3,ENWL!AQ94,NPgN!AQ94,NPgY!AQ94,WMID!AQ94,EMID!AQ94,SWALES!AQ94,SWEST!AQ94,LPN!AQ94,SPN!AQ94,EPN!AQ94,SPD!AQ94,SPMW!AQ94,SSEH!AQ94,SSES!AQ94)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR94,NPgN!AR94,NPgY!AR94,WMID!AR94,EMID!AR94,SWALES!AR94,SWEST!AR94,LPN!AR94,SPN!AR94,EPN!AR94,SPD!AR94,SPMW!AR94,SSEH!AR94,SSES!AR94)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS94,NPgN!AS94,NPgY!AS94,WMID!AS94,EMID!AS94,SWALES!AS94,SWEST!AS94,LPN!AS94,SPN!AS94,EPN!AS94,SPD!AS94,SPMW!AS94,SSEH!AS94,SSES!AS94)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT94,NPgN!AT94,NPgY!AT94,WMID!AT94,EMID!AT94,SWALES!AT94,SWEST!AT94,LPN!AT94,SPN!AT94,EPN!AT94,SPD!AT94,SPMW!AT94,SSEH!AT94,SSES!AT94)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU94,NPgN!AU94,NPgY!AU94,WMID!AU94,EMID!AU94,SWALES!AU94,SWEST!AU94,LPN!AU94,SPN!AU94,EPN!AU94,SPD!AU94,SPMW!AU94,SSEH!AU94,SSES!AU94)","v":0}]
[null,null,null,null,"Visual Amenity Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ95,NPgN!AJ95,NPgY!AJ95,WMID!AJ95,EMID!AJ95,SWALES!AJ95,SWEST!AJ95,LPN!AJ95,SPN!AJ95,EPN!AJ95,SPD!AJ95,SPMW!AJ95,SSEH!AJ95,SSES!AJ95)","v":"UIOLI"},{"$f":"CHOOSE($B$3,ENWL!AK95,NPgN!AK95,NPgY!AK95,WMID!AK95,EMID!AK95,SWALES!AK95,SWEST!AK95,LPN!AK95,SPN!AK95,EPN!AK95,SPD!AK95,SPMW!AK95,SSEH!AK95,SSES!AK95)","v":"non-TIM"},{"$f":"CHOOSE($B$3,ENWL!AL95,NPgN!AL95,NPgY!AL95,WMID!AL95,EMID!AL95,SWALES!AL95,SWEST!AL95,LPN!AL95,SPN!AL95,EPN!AL95,SPD!AL95,SPMW!AL95,SSEH!AL95,SSES!AL95)","v":"RPEs Apply"},{"$f":"CHOOSE($B$3,ENWL!AM95,NPgN!AM95,NPgY!AM95,WMID!AM95,EMID!AM95,SWALES!AM95,SWEST!AM95,LPN!AM95,SPN!AM95,EPN!AM95,SPD!AM95,SPMW!AM95,SSEH!AM95,SSES!AM95)","v":1},null,{"$f":"CHOOSE($B$3,ENWL!AO95,NPgN!AO95,NPgY!AO95,WMID!AO95,EMID!AO95,SWALES!AO95,SWEST!AO95,LPN!AO95,SPN!AO95,EPN!AO95,SPD!AO95,SPMW!AO95,SSEH!AO95,SSES!AO95)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP95,NPgN!AP95,NPgY!AP95,WMID!AP95,EMID!AP95,SWALES!AP95,SWEST!AP95,LPN!AP95,SPN!AP95,EPN!AP95,SPD!AP95,SPMW!AP95,SSEH!AP95,SSES!AP95)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ95,NPgN!AQ95,NPgY!AQ95,WMID!AQ95,EMID!AQ95,SWALES!AQ95,SWEST!AQ95,LPN!AQ95,SPN!AQ95,EPN!AQ95,SPD!AQ95,SPMW!AQ95,SSEH!AQ95,SSES!AQ95)","v":1},{"$f":"CHOOSE($B$3,ENWL!AR95,NPgN!AR95,NPgY!AR95,WMID!AR95,EMID!AR95,SWALES!AR95,SWEST!AR95,LPN!AR95,SPN!AR95,EPN!AR95,SPD!AR95,SPMW!AR95,SSEH!AR95,SSES!AR95)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS95,NPgN!AS95,NPgY!AS95,WMID!AS95,EMID!AS95,SWALES!AS95,SWEST!AS95,LPN!AS95,SPN!AS95,EPN!AS95,SPD!AS95,SPMW!AS95,SSEH!AS95,SSES!AS95)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT95,NPgN!AT95,NPgY!AT95,WMID!AT95,EMID!AT95,SWALES!AT95,SWEST!AT95,LPN!AT95,SPN!AT95,EPN!AT95,SPD!AT95,SPMW!AT95,SSEH!AT95,SSES!AT95)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU95,NPgN!AU95,NPgY!AU95,WMID!AU95,EMID!AU95,SWALES!AU95,SWEST!AU95,LPN!AU95,SPN!AU95,EPN!AU95,SPD!AU95,SPMW!AU95,SSEH!AU95,SSES!AU95)","v":0}]
[null,null,null,null,"Cyber Resilience OT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ96,NPgN!AJ96,NPgY!AJ96,WMID!AJ96,EMID!AJ96,SWALES!AJ96,SWEST!AJ96,LPN!AJ96,SPN!AJ96,EPN!AJ96,SPD!AJ96,SPMW!AJ96,SSEH!AJ96,SSES!AJ96)","v":"UIOLI"},{"$f":"CHOOSE($B$3,ENWL!AK96,NPgN!AK96,NPgY!AK96,WMID!AK96,EMID!AK96,SWALES!AK96,SWEST!AK96,LPN!AK96,SPN!AK96,EPN!AK96,SPD!AK96,SPMW!AK96,SSEH!AK96,SSES!AK96)","v":"non-TIM"},{"$f":"CHOOSE($B$3,ENWL!AL96,NPgN!AL96,NPgY!AL96,WMID!AL96,EMID!AL96,SWALES!AL96,SWEST!AL96,LPN!AL96,SPN!AL96,EPN!AL96,SPD!AL96,SPMW!AL96,SSEH!AL96,SSES!AL96)","v":"RPEs Apply"},{"$f":"CHOOSE($B$3,ENWL!AM96,NPgN!AM96,NPgY!AM96,WMID!AM96,EMID!AM96,SWALES!AM96,SWEST!AM96,LPN!AM96,SPN!AM96,EPN!AM96,SPD!AM96,SPMW!AM96,SSEH!AM96,SSES!AM96)","v":1},null,{"$f":"CHOOSE($B$3,ENWL!AO96,NPgN!AO96,NPgY!AO96,WMID!AO96,EMID!AO96,SWALES!AO96,SWEST!AO96,LPN!AO96,SPN!AO96,EPN!AO96,SPD!AO96,SPMW!AO96,SSEH!AO96,SSES!AO96)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP96,NPgN!AP96,NPgY!AP96,WMID!AP96,EMID!AP96,SWALES!AP96,SWEST!AP96,LPN!AP96,SPN!AP96,EPN!AP96,SPD!AP96,SPMW!AP96,SSEH!AP96,SSES!AP96)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ96,NPgN!AQ96,NPgY!AQ96,WMID!AQ96,EMID!AQ96,SWALES!AQ96,SWEST!AQ96,LPN!AQ96,SPN!AQ96,EPN!AQ96,SPD!AQ96,SPMW!AQ96,SSEH!AQ96,SSES!AQ96)","v":1},{"$f":"CHOOSE($B$3,ENWL!AR96,NPgN!AR96,NPgY!AR96,WMID!AR96,EMID!AR96,SWALES!AR96,SWEST!AR96,LPN!AR96,SPN!AR96,EPN!AR96,SPD!AR96,SPMW!AR96,SSEH!AR96,SSES!AR96)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS96,NPgN!AS96,NPgY!AS96,WMID!AS96,EMID!AS96,SWALES!AS96,SWEST!AS96,LPN!AS96,SPN!AS96,EPN!AS96,SPD!AS96,SPMW!AS96,SSEH!AS96,SSES!AS96)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT96,NPgN!AT96,NPgY!AT96,WMID!AT96,EMID!AT96,SWALES!AT96,SWEST!AT96,LPN!AT96,SPN!AT96,EPN!AT96,SPD!AT96,SPMW!AT96,SSEH!AT96,SSES!AT96)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU96,NPgN!AU96,NPgY!AU96,WMID!AU96,EMID!AU96,SWALES!AU96,SWEST!AU96,LPN!AU96,SPN!AU96,EPN!AU96,SPD!AU96,SPMW!AU96,SSEH!AU96,SSES!AU96)","v":0}]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ97,NPgN!AJ97,NPgY!AJ97,WMID!AJ97,EMID!AJ97,SWALES!AJ97,SWEST!AJ97,LPN!AJ97,SPN!AJ97,EPN!AJ97,SPD!AJ97,SPMW!AJ97,SSEH!AJ97,SSES!AJ97)","v":"Re-opener"},{"$f":"CHOOSE($B$3,ENWL!AK97,NPgN!AK97,NPgY!AK97,WMID!AK97,EMID!AK97,SWALES!AK97,SWEST!AK97,LPN!AK97,SPN!AK97,EPN!AK97,SPD!AK97,SPMW!AK97,SSEH!AK97,SSES!AK97)","v":"TIM"},{"$f":"CHOOSE($B$3,ENWL!AL97,NPgN!AL97,NPgY!AL97,WMID!AL97,EMID!AL97,SWALES!AL97,SWEST!AL97,LPN!AL97,SPN!AL97,EPN!AL97,SPD!AL97,SPMW!AL97,SSEH!AL97,SSES!AL97)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM97,NPgN!AM97,NPgY!AM97,WMID!AM97,EMID!AM97,SWALES!AM97,SWEST!AM97,LPN!AM97,SPN!AM97,EPN!AM97,SPD!AM97,SPMW!AM97,SSEH!AM97,SSES!AM97)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO97,NPgN!AO97,NPgY!AO97,WMID!AO97,EMID!AO97,SWALES!AO97,SWEST!AO97,LPN!AO97,SPN!AO97,EPN!AO97,SPD!AO97,SPMW!AO97,SSEH!AO97,SSES!AO97)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP97,NPgN!AP97,NPgY!AP97,WMID!AP97,EMID!AP97,SWALES!AP97,SWEST!AP97,LPN!AP97,SPN!AP97,EPN!AP97,SPD!AP97,SPMW!AP97,SSEH!AP97,SSES!AP97)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ97,NPgN!AQ97,NPgY!AQ97,WMID!AQ97,EMID!AQ97,SWALES!AQ97,SWEST!AQ97,LPN!AQ97,SPN!AQ97,EPN!AQ97,SPD!AQ97,SPMW!AQ97,SSEH!AQ97,SSES!AQ97)","v":1},{"$f":"CHOOSE($B$3,ENWL!AR97,NPgN!AR97,NPgY!AR97,WMID!AR97,EMID!AR97,SWALES!AR97,SWEST!AR97,LPN!AR97,SPN!AR97,EPN!AR97,SPD!AR97,SPMW!AR97,SSEH!AR97,SSES!AR97)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS97,NPgN!AS97,NPgY!AS97,WMID!AS97,EMID!AS97,SWALES!AS97,SWEST!AS97,LPN!AS97,SPN!AS97,EPN!AS97,SPD!AS97,SPMW!AS97,SSEH!AS97,SSES!AS97)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT97,NPgN!AT97,NPgY!AT97,WMID!AT97,EMID!AT97,SWALES!AT97,SWEST!AT97,LPN!AT97,SPN!AT97,EPN!AT97,SPD!AT97,SPMW!AT97,SSEH!AT97,SSES!AT97)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU97,NPgN!AU97,NPgY!AU97,WMID!AU97,EMID!AU97,SWALES!AU97,SWEST!AU97,LPN!AU97,SPN!AU97,EPN!AU97,SPD!AU97,SPMW!AU97,SSEH!AU97,SSES!AU97)","v":0}]
[null,null,null,null,"Cyber Resilience IT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ98,NPgN!AJ98,NPgY!AJ98,WMID!AJ98,EMID!AJ98,SWALES!AJ98,SWEST!AJ98,LPN!AJ98,SPN!AJ98,EPN!AJ98,SPD!AJ98,SPMW!AJ98,SSEH!AJ98,SSES!AJ98)","v":"Re-opener"},{"$f":"CHOOSE($B$3,ENWL!AK98,NPgN!AK98,NPgY!AK98,WMID!AK98,EMID!AK98,SWALES!AK98,SWEST!AK98,LPN!AK98,SPN!AK98,EPN!AK98,SPD!AK98,SPMW!AK98,SSEH!AK98,SSES!AK98)","v":"TIM"},{"$f":"CHOOSE($B$3,ENWL!AL98,NPgN!AL98,NPgY!AL98,WMID!AL98,EMID!AL98,SWALES!AL98,SWEST!AL98,LPN!AL98,SPN!AL98,EPN!AL98,SPD!AL98,SPMW!AL98,SSEH!AL98,SSES!AL98)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM98,NPgN!AM98,NPgY!AM98,WMID!AM98,EMID!AM98,SWALES!AM98,SWEST!AM98,LPN!AM98,SPN!AM98,EPN!AM98,SPD!AM98,SPMW!AM98,SSEH!AM98,SSES!AM98)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO98,NPgN!AO98,NPgY!AO98,WMID!AO98,EMID!AO98,SWALES!AO98,SWEST!AO98,LPN!AO98,SPN!AO98,EPN!AO98,SPD!AO98,SPMW!AO98,SSEH!AO98,SSES!AO98)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP98,NPgN!AP98,NPgY!AP98,WMID!AP98,EMID!AP98,SWALES!AP98,SWEST!AP98,LPN!AP98,SPN!AP98,EPN!AP98,SPD!AP98,SPMW!AP98,SSEH!AP98,SSES!AP98)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ98,NPgN!AQ98,NPgY!AQ98,WMID!AQ98,EMID!AQ98,SWALES!AQ98,SWEST!AQ98,LPN!AQ98,SPN!AQ98,EPN!AQ98,SPD!AQ98,SPMW!AQ98,SSEH!AQ98,SSES!AQ98)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR98,NPgN!AR98,NPgY!AR98,WMID!AR98,EMID!AR98,SWALES!AR98,SWEST!AR98,LPN!AR98,SPN!AR98,EPN!AR98,SPD!AR98,SPMW!AR98,SSEH!AR98,SSES!AR98)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS98,NPgN!AS98,NPgY!AS98,WMID!AS98,EMID!AS98,SWALES!AS98,SWEST!AS98,LPN!AS98,SPN!AS98,EPN!AS98,SPD!AS98,SPMW!AS98,SSEH!AS98,SSES!AS98)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT98,NPgN!AT98,NPgY!AT98,WMID!AT98,EMID!AT98,SWALES!AT98,SWEST!AT98,LPN!AT98,SPN!AT98,EPN!AT98,SPD!AT98,SPMW!AT98,SSEH!AT98,SSES!AT98)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU98,NPgN!AU98,NPgY!AU98,WMID!AU98,EMID!AU98,SWALES!AU98,SWEST!AU98,LPN!AU98,SPN!AU98,EPN!AU98,SPD!AU98,SPMW!AU98,SSEH!AU98,SSES!AU98)","v":1}]
[null,null,null,null,"Off-gas Grid Mechanistic Price Control Deliverable",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ99,NPgN!AJ99,NPgY!AJ99,WMID!AJ99,EMID!AJ99,SWALES!AJ99,SWEST!AJ99,LPN!AJ99,SPN!AJ99,EPN!AJ99,SPD!AJ99,SPMW!AJ99,SSEH!AJ99,SSES!AJ99)","v":"PCD"},{"$f":"CHOOSE($B$3,ENWL!AK99,NPgN!AK99,NPgY!AK99,WMID!AK99,EMID!AK99,SWALES!AK99,SWEST!AK99,LPN!AK99,SPN!AK99,EPN!AK99,SPD!AK99,SPMW!AK99,SSEH!AK99,SSES!AK99)","v":"TIM"},{"$f":"CHOOSE($B$3,ENWL!AL99,NPgN!AL99,NPgY!AL99,WMID!AL99,EMID!AL99,SWALES!AL99,SWEST!AL99,LPN!AL99,SPN!AL99,EPN!AL99,SPD!AL99,SPMW!AL99,SSEH!AL99,SSES!AL99)","v":"RPEs Apply"},{"$f":"CHOOSE($B$3,ENWL!AM99,NPgN!AM99,NPgY!AM99,WMID!AM99,EMID!AM99,SWALES!AM99,SWEST!AM99,LPN!AM99,SPN!AM99,EPN!AM99,SPD!AM99,SPMW!AM99,SSEH!AM99,SSES!AM99)","v":1},null,{"$f":"CHOOSE($B$3,ENWL!AO99,NPgN!AO99,NPgY!AO99,WMID!AO99,EMID!AO99,SWALES!AO99,SWEST!AO99,LPN!AO99,SPN!AO99,EPN!AO99,SPD!AO99,SPMW!AO99,SSEH!AO99,SSES!AO99)","v":1},{"$f":"CHOOSE($B$3,ENWL!AP99,NPgN!AP99,NPgY!AP99,WMID!AP99,EMID!AP99,SWALES!AP99,SWEST!AP99,LPN!AP99,SPN!AP99,EPN!AP99,SPD!AP99,SPMW!AP99,SSEH!AP99,SSES!AP99)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ99,NPgN!AQ99,NPgY!AQ99,WMID!AQ99,EMID!AQ99,SWALES!AQ99,SWEST!AQ99,LPN!AQ99,SPN!AQ99,EPN!AQ99,SPD!AQ99,SPMW!AQ99,SSEH!AQ99,SSES!AQ99)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR99,NPgN!AR99,NPgY!AR99,WMID!AR99,EMID!AR99,SWALES!AR99,SWEST!AR99,LPN!AR99,SPN!AR99,EPN!AR99,SPD!AR99,SPMW!AR99,SSEH!AR99,SSES!AR99)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS99,NPgN!AS99,NPgY!AS99,WMID!AS99,EMID!AS99,SWALES!AS99,SWEST!AS99,LPN!AS99,SPN!AS99,EPN!AS99,SPD!AS99,SPMW!AS99,SSEH!AS99,SSES!AS99)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT99,NPgN!AT99,NPgY!AT99,WMID!AT99,EMID!AT99,SWALES!AT99,SWEST!AT99,LPN!AT99,SPN!AT99,EPN!AT99,SPD!AT99,SPMW!AT99,SSEH!AT99,SSES!AT99)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU99,NPgN!AU99,NPgY!AU99,WMID!AU99,EMID!AU99,SWALES!AU99,SWEST!AU99,LPN!AU99,SPN!AU99,EPN!AU99,SPD!AU99,SPMW!AU99,SSEH!AU99,SSES!AU99)","v":0}]
[null,null,null,null,"Shetland Link Contribution (SSEH only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ100,NPgN!AJ100,NPgY!AJ100,WMID!AJ100,EMID!AJ100,SWALES!AJ100,SWEST!AJ100,LPN!AJ100,SPN!AJ100,EPN!AJ100,SPD!AJ100,SPMW!AJ100,SSEH!AJ100,SSES!AJ100)","v":"Other"},{"$f":"CHOOSE($B$3,ENWL!AK100,NPgN!AK100,NPgY!AK100,WMID!AK100,EMID!AK100,SWALES!AK100,SWEST!AK100,LPN!AK100,SPN!AK100,EPN!AK100,SPD!AK100,SPMW!AK100,SSEH!AK100,SSES!AK100)","v":"TIM"},{"$f":"CHOOSE($B$3,ENWL!AL100,NPgN!AL100,NPgY!AL100,WMID!AL100,EMID!AL100,SWALES!AL100,SWEST!AL100,LPN!AL100,SPN!AL100,EPN!AL100,SPD!AL100,SPMW!AL100,SSEH!AL100,SSES!AL100)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM100,NPgN!AM100,NPgY!AM100,WMID!AM100,EMID!AM100,SWALES!AM100,SWEST!AM100,LPN!AM100,SPN!AM100,EPN!AM100,SPD!AM100,SPMW!AM100,SSEH!AM100,SSES!AM100)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO100,NPgN!AO100,NPgY!AO100,WMID!AO100,EMID!AO100,SWALES!AO100,SWEST!AO100,LPN!AO100,SPN!AO100,EPN!AO100,SPD!AO100,SPMW!AO100,SSEH!AO100,SSES!AO100)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP100,NPgN!AP100,NPgY!AP100,WMID!AP100,EMID!AP100,SWALES!AP100,SWEST!AP100,LPN!AP100,SPN!AP100,EPN!AP100,SPD!AP100,SPMW!AP100,SSEH!AP100,SSES!AP100)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ100,NPgN!AQ100,NPgY!AQ100,WMID!AQ100,EMID!AQ100,SWALES!AQ100,SWEST!AQ100,LPN!AQ100,SPN!AQ100,EPN!AQ100,SPD!AQ100,SPMW!AQ100,SSEH!AQ100,SSES!AQ100)","v":0.9},{"$f":"CHOOSE($B$3,ENWL!AR100,NPgN!AR100,NPgY!AR100,WMID!AR100,EMID!AR100,SWALES!AR100,SWEST!AR100,LPN!AR100,SPN!AR100,EPN!AR100,SPD!AR100,SPMW!AR100,SSEH!AR100,SSES!AR100)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS100,NPgN!AS100,NPgY!AS100,WMID!AS100,EMID!AS100,SWALES!AS100,SWEST!AS100,LPN!AS100,SPN!AS100,EPN!AS100,SPD!AS100,SPMW!AS100,SSEH!AS100,SSES!AS100)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT100,NPgN!AT100,NPgY!AT100,WMID!AT100,EMID!AT100,SWALES!AT100,SWEST!AT100,LPN!AT100,SPN!AT100,EPN!AT100,SPD!AT100,SPMW!AT100,SSEH!AT100,SSES!AT100)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU100,NPgN!AU100,NPgY!AU100,WMID!AU100,EMID!AU100,SWALES!AU100,SWEST!AU100,LPN!AU100,SPN!AU100,EPN!AU100,SPD!AU100,SPMW!AU100,SSEH!AU100,SSES!AU100)","v":0.1}]
[null,null,null,null,"West Coast of Cumbria Re-opener (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ101,NPgN!AJ101,NPgY!AJ101,WMID!AJ101,EMID!AJ101,SWALES!AJ101,SWEST!AJ101,LPN!AJ101,SPN!AJ101,EPN!AJ101,SPD!AJ101,SPMW!AJ101,SSEH!AJ101,SSES!AJ101)","v":"Re-opener"},{"$f":"CHOOSE($B$3,ENWL!AK101,NPgN!AK101,NPgY!AK101,WMID!AK101,EMID!AK101,SWALES!AK101,SWEST!AK101,LPN!AK101,SPN!AK101,EPN!AK101,SPD!AK101,SPMW!AK101,SSEH!AK101,SSES!AK101)","v":"TIM"},{"$f":"CHOOSE($B$3,ENWL!AL101,NPgN!AL101,NPgY!AL101,WMID!AL101,EMID!AL101,SWALES!AL101,SWEST!AL101,LPN!AL101,SPN!AL101,EPN!AL101,SPD!AL101,SPMW!AL101,SSEH!AL101,SSES!AL101)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM101,NPgN!AM101,NPgY!AM101,WMID!AM101,EMID!AM101,SWALES!AM101,SWEST!AM101,LPN!AM101,SPN!AM101,EPN!AM101,SPD!AM101,SPMW!AM101,SSEH!AM101,SSES!AM101)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO101,NPgN!AO101,NPgY!AO101,WMID!AO101,EMID!AO101,SWALES!AO101,SWEST!AO101,LPN!AO101,SPN!AO101,EPN!AO101,SPD!AO101,SPMW!AO101,SSEH!AO101,SSES!AO101)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP101,NPgN!AP101,NPgY!AP101,WMID!AP101,EMID!AP101,SWALES!AP101,SWEST!AP101,LPN!AP101,SPN!AP101,EPN!AP101,SPD!AP101,SPMW!AP101,SSEH!AP101,SSES!AP101)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ101,NPgN!AQ101,NPgY!AQ101,WMID!AQ101,EMID!AQ101,SWALES!AQ101,SWEST!AQ101,LPN!AQ101,SPN!AQ101,EPN!AQ101,SPD!AQ101,SPMW!AQ101,SSEH!AQ101,SSES!AQ101)","v":1},{"$f":"CHOOSE($B$3,ENWL!AR101,NPgN!AR101,NPgY!AR101,WMID!AR101,EMID!AR101,SWALES!AR101,SWEST!AR101,LPN!AR101,SPN!AR101,EPN!AR101,SPD!AR101,SPMW!AR101,SSEH!AR101,SSES!AR101)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS101,NPgN!AS101,NPgY!AS101,WMID!AS101,EMID!AS101,SWALES!AS101,SWEST!AS101,LPN!AS101,SPN!AS101,EPN!AS101,SPD!AS101,SPMW!AS101,SSEH!AS101,SSES!AS101)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT101,NPgN!AT101,NPgY!AT101,WMID!AT101,EMID!AT101,SWALES!AT101,SWEST!AT101,LPN!AT101,SPN!AT101,EPN!AT101,SPD!AT101,SPMW!AT101,SSEH!AT101,SSES!AT101)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU101,NPgN!AU101,NPgY!AU101,WMID!AU101,EMID!AU101,SWALES!AU101,SWEST!AU101,LPN!AU101,SPN!AU101,EPN!AU101,SPD!AU101,SPMW!AU101,SSEH!AU101,SSES!AU101)","v":0}]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ102,NPgN!AJ102,NPgY!AJ102,WMID!AJ102,EMID!AJ102,SWALES!AJ102,SWEST!AJ102,LPN!AJ102,SPN!AJ102,EPN!AJ102,SPD!AJ102,SPMW!AJ102,SSEH!AJ102,SSES!AJ102)","v":"Re-opener"},{"$f":"CHOOSE($B$3,ENWL!AK102,NPgN!AK102,NPgY!AK102,WMID!AK102,EMID!AK102,SWALES!AK102,SWEST!AK102,LPN!AK102,SPN!AK102,EPN!AK102,SPD!AK102,SPMW!AK102,SSEH!AK102,SSES!AK102)","v":"TIM"},{"$f":"CHOOSE($B$3,ENWL!AL102,NPgN!AL102,NPgY!AL102,WMID!AL102,EMID!AL102,SWALES!AL102,SWEST!AL102,LPN!AL102,SPN!AL102,EPN!AL102,SPD!AL102,SPMW!AL102,SSEH!AL102,SSES!AL102)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM102,NPgN!AM102,NPgY!AM102,WMID!AM102,EMID!AM102,SWALES!AM102,SWEST!AM102,LPN!AM102,SPN!AM102,EPN!AM102,SPD!AM102,SPMW!AM102,SSEH!AM102,SSES!AM102)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO102,NPgN!AO102,NPgY!AO102,WMID!AO102,EMID!AO102,SWALES!AO102,SWEST!AO102,LPN!AO102,SPN!AO102,EPN!AO102,SPD!AO102,SPMW!AO102,SSEH!AO102,SSES!AO102)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP102,NPgN!AP102,NPgY!AP102,WMID!AP102,EMID!AP102,SWALES!AP102,SWEST!AP102,LPN!AP102,SPN!AP102,EPN!AP102,SPD!AP102,SPMW!AP102,SSEH!AP102,SSES!AP102)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ102,NPgN!AQ102,NPgY!AQ102,WMID!AQ102,EMID!AQ102,SWALES!AQ102,SWEST!AQ102,LPN!AQ102,SPN!AQ102,EPN!AQ102,SPD!AQ102,SPMW!AQ102,SSEH!AQ102,SSES!AQ102)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR102,NPgN!AR102,NPgY!AR102,WMID!AR102,EMID!AR102,SWALES!AR102,SWEST!AR102,LPN!AR102,SPN!AR102,EPN!AR102,SPD!AR102,SPMW!AR102,SSEH!AR102,SSES!AR102)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS102,NPgN!AS102,NPgY!AS102,WMID!AS102,EMID!AS102,SWALES!AS102,SWEST!AS102,LPN!AS102,SPN!AS102,EPN!AS102,SPD!AS102,SPMW!AS102,SSEH!AS102,SSES!AS102)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT102,NPgN!AT102,NPgY!AT102,WMID!AT102,EMID!AT102,SWALES!AT102,SWEST!AT102,LPN!AT102,SPN!AT102,EPN!AT102,SPD!AT102,SPMW!AT102,SSEH!AT102,SSES!AT102)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU102,NPgN!AU102,NPgY!AU102,WMID!AU102,EMID!AU102,SWALES!AU102,SWEST!AU102,LPN!AU102,SPN!AU102,EPN!AU102,SPD!AU102,SPMW!AU102,SSEH!AU102,SSES!AU102)","v":1}]
[null,null,null,null,"Hebrides and Orkney Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ103,NPgN!AJ103,NPgY!AJ103,WMID!AJ103,EMID!AJ103,SWALES!AJ103,SWEST!AJ103,LPN!AJ103,SPN!AJ103,EPN!AJ103,SPD!AJ103,SPMW!AJ103,SSEH!AJ103,SSES!AJ103)","v":"Re-opener"},{"$f":"CHOOSE($B$3,ENWL!AK103,NPgN!AK103,NPgY!AK103,WMID!AK103,EMID!AK103,SWALES!AK103,SWEST!AK103,LPN!AK103,SPN!AK103,EPN!AK103,SPD!AK103,SPMW!AK103,SSEH!AK103,SSES!AK103)","v":"TIM"},{"$f":"CHOOSE($B$3,ENWL!AL103,NPgN!AL103,NPgY!AL103,WMID!AL103,EMID!AL103,SWALES!AL103,SWEST!AL103,LPN!AL103,SPN!AL103,EPN!AL103,SPD!AL103,SPMW!AL103,SSEH!AL103,SSES!AL103)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM103,NPgN!AM103,NPgY!AM103,WMID!AM103,EMID!AM103,SWALES!AM103,SWEST!AM103,LPN!AM103,SPN!AM103,EPN!AM103,SPD!AM103,SPMW!AM103,SSEH!AM103,SSES!AM103)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO103,NPgN!AO103,NPgY!AO103,WMID!AO103,EMID!AO103,SWALES!AO103,SWEST!AO103,LPN!AO103,SPN!AO103,EPN!AO103,SPD!AO103,SPMW!AO103,SSEH!AO103,SSES!AO103)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP103,NPgN!AP103,NPgY!AP103,WMID!AP103,EMID!AP103,SWALES!AP103,SWEST!AP103,LPN!AP103,SPN!AP103,EPN!AP103,SPD!AP103,SPMW!AP103,SSEH!AP103,SSES!AP103)","v":1},{"$f":"CHOOSE($B$3,ENWL!AQ103,NPgN!AQ103,NPgY!AQ103,WMID!AQ103,EMID!AQ103,SWALES!AQ103,SWEST!AQ103,LPN!AQ103,SPN!AQ103,EPN!AQ103,SPD!AQ103,SPMW!AQ103,SSEH!AQ103,SSES!AQ103)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR103,NPgN!AR103,NPgY!AR103,WMID!AR103,EMID!AR103,SWALES!AR103,SWEST!AR103,LPN!AR103,SPN!AR103,EPN!AR103,SPD!AR103,SPMW!AR103,SSEH!AR103,SSES!AR103)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS103,NPgN!AS103,NPgY!AS103,WMID!AS103,EMID!AS103,SWALES!AS103,SWEST!AS103,LPN!AS103,SPN!AS103,EPN!AS103,SPD!AS103,SPMW!AS103,SSEH!AS103,SSES!AS103)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT103,NPgN!AT103,NPgY!AT103,WMID!AT103,EMID!AT103,SWALES!AT103,SWEST!AT103,LPN!AT103,SPN!AT103,EPN!AT103,SPD!AT103,SPMW!AT103,SSEH!AT103,SSES!AT103)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU103,NPgN!AU103,NPgY!AU103,WMID!AU103,EMID!AU103,SWALES!AU103,SWEST!AU103,LPN!AU103,SPN!AU103,EPN!AU103,SPD!AU103,SPMW!AU103,SSEH!AU103,SSES!AU103)","v":0}]
[null,null,null,null,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ104,NPgN!AJ104,NPgY!AJ104,WMID!AJ104,EMID!AJ104,SWALES!AJ104,SWEST!AJ104,LPN!AJ104,SPN!AJ104,EPN!AJ104,SPD!AJ104,SPMW!AJ104,SSEH!AJ104,SSES!AJ104)","v":"PCD"},{"$f":"CHOOSE($B$3,ENWL!AK104,NPgN!AK104,NPgY!AK104,WMID!AK104,EMID!AK104,SWALES!AK104,SWEST!AK104,LPN!AK104,SPN!AK104,EPN!AK104,SPD!AK104,SPMW!AK104,SSEH!AK104,SSES!AK104)","v":"TIM"},{"$f":"CHOOSE($B$3,ENWL!AL104,NPgN!AL104,NPgY!AL104,WMID!AL104,EMID!AL104,SWALES!AL104,SWEST!AL104,LPN!AL104,SPN!AL104,EPN!AL104,SPD!AL104,SPMW!AL104,SSEH!AL104,SSES!AL104)","v":"RPEs Apply"},{"$f":"CHOOSE($B$3,ENWL!AM104,NPgN!AM104,NPgY!AM104,WMID!AM104,EMID!AM104,SWALES!AM104,SWEST!AM104,LPN!AM104,SPN!AM104,EPN!AM104,SPD!AM104,SPMW!AM104,SSEH!AM104,SSES!AM104)","v":1},null,{"$f":"CHOOSE($B$3,ENWL!AO104,NPgN!AO104,NPgY!AO104,WMID!AO104,EMID!AO104,SWALES!AO104,SWEST!AO104,LPN!AO104,SPN!AO104,EPN!AO104,SPD!AO104,SPMW!AO104,SSEH!AO104,SSES!AO104)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP104,NPgN!AP104,NPgY!AP104,WMID!AP104,EMID!AP104,SWALES!AP104,SWEST!AP104,LPN!AP104,SPN!AP104,EPN!AP104,SPD!AP104,SPMW!AP104,SSEH!AP104,SSES!AP104)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ104,NPgN!AQ104,NPgY!AQ104,WMID!AQ104,EMID!AQ104,SWALES!AQ104,SWEST!AQ104,LPN!AQ104,SPN!AQ104,EPN!AQ104,SPD!AQ104,SPMW!AQ104,SSEH!AQ104,SSES!AQ104)","v":1},{"$f":"CHOOSE($B$3,ENWL!AR104,NPgN!AR104,NPgY!AR104,WMID!AR104,EMID!AR104,SWALES!AR104,SWEST!AR104,LPN!AR104,SPN!AR104,EPN!AR104,SPD!AR104,SPMW!AR104,SSEH!AR104,SSES!AR104)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS104,NPgN!AS104,NPgY!AS104,WMID!AS104,EMID!AS104,SWALES!AS104,SWEST!AS104,LPN!AS104,SPN!AS104,EPN!AS104,SPD!AS104,SPMW!AS104,SSEH!AS104,SSES!AS104)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT104,NPgN!AT104,NPgY!AT104,WMID!AT104,EMID!AT104,SWALES!AT104,SWEST!AT104,LPN!AT104,SPN!AT104,EPN!AT104,SPD!AT104,SPMW!AT104,SSEH!AT104,SSES!AT104)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU104,NPgN!AU104,NPgY!AU104,WMID!AU104,EMID!AU104,SWALES!AU104,SWEST!AU104,LPN!AU104,SPN!AU104,EPN!AU104,SPD!AU104,SPMW!AU104,SSEH!AU104,SSES!AU104)","v":0}]
[null,null,null,null,"Worst Served Customers",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ105,NPgN!AJ105,NPgY!AJ105,WMID!AJ105,EMID!AJ105,SWALES!AJ105,SWEST!AJ105,LPN!AJ105,SPN!AJ105,EPN!AJ105,SPD!AJ105,SPMW!AJ105,SSEH!AJ105,SSES!AJ105)","v":"UIOLI"},{"$f":"CHOOSE($B$3,ENWL!AK105,NPgN!AK105,NPgY!AK105,WMID!AK105,EMID!AK105,SWALES!AK105,SWEST!AK105,LPN!AK105,SPN!AK105,EPN!AK105,SPD!AK105,SPMW!AK105,SSEH!AK105,SSES!AK105)","v":"non-TIM"},{"$f":"CHOOSE($B$3,ENWL!AL105,NPgN!AL105,NPgY!AL105,WMID!AL105,EMID!AL105,SWALES!AL105,SWEST!AL105,LPN!AL105,SPN!AL105,EPN!AL105,SPD!AL105,SPMW!AL105,SSEH!AL105,SSES!AL105)","v":"RPEs Apply"},{"$f":"CHOOSE($B$3,ENWL!AM105,NPgN!AM105,NPgY!AM105,WMID!AM105,EMID!AM105,SWALES!AM105,SWEST!AM105,LPN!AM105,SPN!AM105,EPN!AM105,SPD!AM105,SPMW!AM105,SSEH!AM105,SSES!AM105)","v":1},null,{"$f":"CHOOSE($B$3,ENWL!AO105,NPgN!AO105,NPgY!AO105,WMID!AO105,EMID!AO105,SWALES!AO105,SWEST!AO105,LPN!AO105,SPN!AO105,EPN!AO105,SPD!AO105,SPMW!AO105,SSEH!AO105,SSES!AO105)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP105,NPgN!AP105,NPgY!AP105,WMID!AP105,EMID!AP105,SWALES!AP105,SWEST!AP105,LPN!AP105,SPN!AP105,EPN!AP105,SPD!AP105,SPMW!AP105,SSEH!AP105,SSES!AP105)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ105,NPgN!AQ105,NPgY!AQ105,WMID!AQ105,EMID!AQ105,SWALES!AQ105,SWEST!AQ105,LPN!AQ105,SPN!AQ105,EPN!AQ105,SPD!AQ105,SPMW!AQ105,SSEH!AQ105,SSES!AQ105)","v":1},{"$f":"CHOOSE($B$3,ENWL!AR105,NPgN!AR105,NPgY!AR105,WMID!AR105,EMID!AR105,SWALES!AR105,SWEST!AR105,LPN!AR105,SPN!AR105,EPN!AR105,SPD!AR105,SPMW!AR105,SSEH!AR105,SSES!AR105)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS105,NPgN!AS105,NPgY!AS105,WMID!AS105,EMID!AS105,SWALES!AS105,SWEST!AS105,LPN!AS105,SPN!AS105,EPN!AS105,SPD!AS105,SPMW!AS105,SSEH!AS105,SSES!AS105)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT105,NPgN!AT105,NPgY!AT105,WMID!AT105,EMID!AT105,SWALES!AT105,SWEST!AT105,LPN!AT105,SPN!AT105,EPN!AT105,SPD!AT105,SPMW!AT105,SSEH!AT105,SSES!AT105)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU105,NPgN!AU105,NPgY!AU105,WMID!AU105,EMID!AU105,SWALES!AU105,SWEST!AU105,LPN!AU105,SPN!AU105,EPN!AU105,SPD!AU105,SPMW!AU105,SSEH!AU105,SSES!AU105)","v":0}]
[null,null,null,null,"EV Optioneering Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ106,NPgN!AJ106,NPgY!AJ106,WMID!AJ106,EMID!AJ106,SWALES!AJ106,SWEST!AJ106,LPN!AJ106,SPN!AJ106,EPN!AJ106,SPD!AJ106,SPMW!AJ106,SSEH!AJ106,SSES!AJ106)","v":"UIOLI"},{"$f":"CHOOSE($B$3,ENWL!AK106,NPgN!AK106,NPgY!AK106,WMID!AK106,EMID!AK106,SWALES!AK106,SWEST!AK106,LPN!AK106,SPN!AK106,EPN!AK106,SPD!AK106,SPMW!AK106,SSEH!AK106,SSES!AK106)","v":"non-TIM"},{"$f":"CHOOSE($B$3,ENWL!AL106,NPgN!AL106,NPgY!AL106,WMID!AL106,EMID!AL106,SWALES!AL106,SWEST!AL106,LPN!AL106,SPN!AL106,EPN!AL106,SPD!AL106,SPMW!AL106,SSEH!AL106,SSES!AL106)","v":"RPEs Apply"},{"$f":"CHOOSE($B$3,ENWL!AM106,NPgN!AM106,NPgY!AM106,WMID!AM106,EMID!AM106,SWALES!AM106,SWEST!AM106,LPN!AM106,SPN!AM106,EPN!AM106,SPD!AM106,SPMW!AM106,SSEH!AM106,SSES!AM106)","v":1},null,{"$f":"CHOOSE($B$3,ENWL!AO106,NPgN!AO106,NPgY!AO106,WMID!AO106,EMID!AO106,SWALES!AO106,SWEST!AO106,LPN!AO106,SPN!AO106,EPN!AO106,SPD!AO106,SPMW!AO106,SSEH!AO106,SSES!AO106)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP106,NPgN!AP106,NPgY!AP106,WMID!AP106,EMID!AP106,SWALES!AP106,SWEST!AP106,LPN!AP106,SPN!AP106,EPN!AP106,SPD!AP106,SPMW!AP106,SSEH!AP106,SSES!AP106)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ106,NPgN!AQ106,NPgY!AQ106,WMID!AQ106,EMID!AQ106,SWALES!AQ106,SWEST!AQ106,LPN!AQ106,SPN!AQ106,EPN!AQ106,SPD!AQ106,SPMW!AQ106,SSEH!AQ106,SSES!AQ106)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR106,NPgN!AR106,NPgY!AR106,WMID!AR106,EMID!AR106,SWALES!AR106,SWEST!AR106,LPN!AR106,SPN!AR106,EPN!AR106,SPD!AR106,SPMW!AR106,SSEH!AR106,SSES!AR106)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS106,NPgN!AS106,NPgY!AS106,WMID!AS106,EMID!AS106,SWALES!AS106,SWEST!AS106,LPN!AS106,SPN!AS106,EPN!AS106,SPD!AS106,SPMW!AS106,SSEH!AS106,SSES!AS106)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT106,NPgN!AT106,NPgY!AT106,WMID!AT106,EMID!AT106,SWALES!AT106,SWEST!AT106,LPN!AT106,SPN!AT106,EPN!AT106,SPD!AT106,SPMW!AT106,SSEH!AT106,SSES!AT106)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU106,NPgN!AU106,NPgY!AU106,WMID!AU106,EMID!AU106,SWALES!AU106,SWEST!AU106,LPN!AU106,SPN!AU106,EPN!AU106,SPD!AU106,SPMW!AU106,SSEH!AU106,SSES!AU106)","v":1}]
[null,null,null,null,"Cyber Resilience IT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ107,NPgN!AJ107,NPgY!AJ107,WMID!AJ107,EMID!AJ107,SWALES!AJ107,SWEST!AJ107,LPN!AJ107,SPN!AJ107,EPN!AJ107,SPD!AJ107,SPMW!AJ107,SSEH!AJ107,SSES!AJ107)","v":"PCD"},{"$f":"CHOOSE($B$3,ENWL!AK107,NPgN!AK107,NPgY!AK107,WMID!AK107,EMID!AK107,SWALES!AK107,SWEST!AK107,LPN!AK107,SPN!AK107,EPN!AK107,SPD!AK107,SPMW!AK107,SSEH!AK107,SSES!AK107)","v":"TIM"},{"$f":"CHOOSE($B$3,ENWL!AL107,NPgN!AL107,NPgY!AL107,WMID!AL107,EMID!AL107,SWALES!AL107,SWEST!AL107,LPN!AL107,SPN!AL107,EPN!AL107,SPD!AL107,SPMW!AL107,SSEH!AL107,SSES!AL107)","v":"RPEs Apply"},{"$f":"CHOOSE($B$3,ENWL!AM107,NPgN!AM107,NPgY!AM107,WMID!AM107,EMID!AM107,SWALES!AM107,SWEST!AM107,LPN!AM107,SPN!AM107,EPN!AM107,SPD!AM107,SPMW!AM107,SSEH!AM107,SSES!AM107)","v":1},null,{"$f":"CHOOSE($B$3,ENWL!AO107,NPgN!AO107,NPgY!AO107,WMID!AO107,EMID!AO107,SWALES!AO107,SWEST!AO107,LPN!AO107,SPN!AO107,EPN!AO107,SPD!AO107,SPMW!AO107,SSEH!AO107,SSES!AO107)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP107,NPgN!AP107,NPgY!AP107,WMID!AP107,EMID!AP107,SWALES!AP107,SWEST!AP107,LPN!AP107,SPN!AP107,EPN!AP107,SPD!AP107,SPMW!AP107,SSEH!AP107,SSES!AP107)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ107,NPgN!AQ107,NPgY!AQ107,WMID!AQ107,EMID!AQ107,SWALES!AQ107,SWEST!AQ107,LPN!AQ107,SPN!AQ107,EPN!AQ107,SPD!AQ107,SPMW!AQ107,SSEH!AQ107,SSES!AQ107)","v":0.5},{"$f":"CHOOSE($B$3,ENWL!AR107,NPgN!AR107,NPgY!AR107,WMID!AR107,EMID!AR107,SWALES!AR107,SWEST!AR107,LPN!AR107,SPN!AR107,EPN!AR107,SPD!AR107,SPMW!AR107,SSEH!AR107,SSES!AR107)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS107,NPgN!AS107,NPgY!AS107,WMID!AS107,EMID!AS107,SWALES!AS107,SWEST!AS107,LPN!AS107,SPN!AS107,EPN!AS107,SPD!AS107,SPMW!AS107,SSEH!AS107,SSES!AS107)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT107,NPgN!AT107,NPgY!AT107,WMID!AT107,EMID!AT107,SWALES!AT107,SWEST!AT107,LPN!AT107,SPN!AT107,EPN!AT107,SPD!AT107,SPMW!AT107,SSEH!AT107,SSES!AT107)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU107,NPgN!AU107,NPgY!AU107,WMID!AU107,EMID!AU107,SWALES!AU107,SWEST!AU107,LPN!AU107,SPN!AU107,EPN!AU107,SPD!AU107,SPMW!AU107,SSEH!AU107,SSES!AU107)","v":0.5}]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ108,NPgN!AJ108,NPgY!AJ108,WMID!AJ108,EMID!AJ108,SWALES!AJ108,SWEST!AJ108,LPN!AJ108,SPN!AJ108,EPN!AJ108,SPD!AJ108,SPMW!AJ108,SSEH!AJ108,SSES!AJ108)","v":"Re-opener"},{"$f":"CHOOSE($B$3,ENWL!AK108,NPgN!AK108,NPgY!AK108,WMID!AK108,EMID!AK108,SWALES!AK108,SWEST!AK108,LPN!AK108,SPN!AK108,EPN!AK108,SPD!AK108,SPMW!AK108,SSEH!AK108,SSES!AK108)","v":"TIM"},{"$f":"CHOOSE($B$3,ENWL!AL108,NPgN!AL108,NPgY!AL108,WMID!AL108,EMID!AL108,SWALES!AL108,SWEST!AL108,LPN!AL108,SPN!AL108,EPN!AL108,SPD!AL108,SPMW!AL108,SSEH!AL108,SSES!AL108)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM108,NPgN!AM108,NPgY!AM108,WMID!AM108,EMID!AM108,SWALES!AM108,SWEST!AM108,LPN!AM108,SPN!AM108,EPN!AM108,SPD!AM108,SPMW!AM108,SSEH!AM108,SSES!AM108)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO108,NPgN!AO108,NPgY!AO108,WMID!AO108,EMID!AO108,SWALES!AO108,SWEST!AO108,LPN!AO108,SPN!AO108,EPN!AO108,SPD!AO108,SPMW!AO108,SSEH!AO108,SSES!AO108)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP108,NPgN!AP108,NPgY!AP108,WMID!AP108,EMID!AP108,SWALES!AP108,SWEST!AP108,LPN!AP108,SPN!AP108,EPN!AP108,SPD!AP108,SPMW!AP108,SSEH!AP108,SSES!AP108)","v":1},{"$f":"CHOOSE($B$3,ENWL!AQ108,NPgN!AQ108,NPgY!AQ108,WMID!AQ108,EMID!AQ108,SWALES!AQ108,SWEST!AQ108,LPN!AQ108,SPN!AQ108,EPN!AQ108,SPD!AQ108,SPMW!AQ108,SSEH!AQ108,SSES!AQ108)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR108,NPgN!AR108,NPgY!AR108,WMID!AR108,EMID!AR108,SWALES!AR108,SWEST!AR108,LPN!AR108,SPN!AR108,EPN!AR108,SPD!AR108,SPMW!AR108,SSEH!AR108,SSES!AR108)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS108,NPgN!AS108,NPgY!AS108,WMID!AS108,EMID!AS108,SWALES!AS108,SWEST!AS108,LPN!AS108,SPN!AS108,EPN!AS108,SPD!AS108,SPMW!AS108,SSEH!AS108,SSES!AS108)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT108,NPgN!AT108,NPgY!AT108,WMID!AT108,EMID!AT108,SWALES!AT108,SWEST!AT108,LPN!AT108,SPN!AT108,EPN!AT108,SPD!AT108,SPMW!AT108,SSEH!AT108,SSES!AT108)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU108,NPgN!AU108,NPgY!AU108,WMID!AU108,EMID!AU108,SWALES!AU108,SWEST!AU108,LPN!AU108,SPN!AU108,EPN!AU108,SPD!AU108,SPMW!AU108,SSEH!AU108,SSES!AU108)","v":0}]
[null,null,null,null,"Indirects Scaler",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ109,NPgN!AJ109,NPgY!AJ109,WMID!AJ109,EMID!AJ109,SWALES!AJ109,SWEST!AJ109,LPN!AJ109,SPN!AJ109,EPN!AJ109,SPD!AJ109,SPMW!AJ109,SSEH!AJ109,SSES!AJ109)","v":"Other"},{"$f":"CHOOSE($B$3,ENWL!AK109,NPgN!AK109,NPgY!AK109,WMID!AK109,EMID!AK109,SWALES!AK109,SWEST!AK109,LPN!AK109,SPN!AK109,EPN!AK109,SPD!AK109,SPMW!AK109,SSEH!AK109,SSES!AK109)","v":"TIM"},{"$f":"CHOOSE($B$3,ENWL!AL109,NPgN!AL109,NPgY!AL109,WMID!AL109,EMID!AL109,SWALES!AL109,SWEST!AL109,LPN!AL109,SPN!AL109,EPN!AL109,SPD!AL109,SPMW!AL109,SSEH!AL109,SSES!AL109)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM109,NPgN!AM109,NPgY!AM109,WMID!AM109,EMID!AM109,SWALES!AM109,SWEST!AM109,LPN!AM109,SPN!AM109,EPN!AM109,SPD!AM109,SPMW!AM109,SSEH!AM109,SSES!AM109)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO109,NPgN!AO109,NPgY!AO109,WMID!AO109,EMID!AO109,SWALES!AO109,SWEST!AO109,LPN!AO109,SPN!AO109,EPN!AO109,SPD!AO109,SPMW!AO109,SSEH!AO109,SSES!AO109)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP109,NPgN!AP109,NPgY!AP109,WMID!AP109,EMID!AP109,SWALES!AP109,SWEST!AP109,LPN!AP109,SPN!AP109,EPN!AP109,SPD!AP109,SPMW!AP109,SSEH!AP109,SSES!AP109)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ109,NPgN!AQ109,NPgY!AQ109,WMID!AQ109,EMID!AQ109,SWALES!AQ109,SWEST!AQ109,LPN!AQ109,SPN!AQ109,EPN!AQ109,SPD!AQ109,SPMW!AQ109,SSEH!AQ109,SSES!AQ109)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR109,NPgN!AR109,NPgY!AR109,WMID!AR109,EMID!AR109,SWALES!AR109,SWEST!AR109,LPN!AR109,SPN!AR109,EPN!AR109,SPD!AR109,SPMW!AR109,SSEH!AR109,SSES!AR109)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS109,NPgN!AS109,NPgY!AS109,WMID!AS109,EMID!AS109,SWALES!AS109,SWEST!AS109,LPN!AS109,SPN!AS109,EPN!AS109,SPD!AS109,SPMW!AS109,SSEH!AS109,SSES!AS109)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT109,NPgN!AT109,NPgY!AT109,WMID!AT109,EMID!AT109,SWALES!AT109,SWEST!AT109,LPN!AT109,SPN!AT109,EPN!AT109,SPD!AT109,SPMW!AT109,SSEH!AT109,SSES!AT109)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU109,NPgN!AU109,NPgY!AU109,WMID!AU109,EMID!AU109,SWALES!AU109,SWEST!AU109,LPN!AU109,SPN!AU109,EPN!AU109,SPD!AU109,SPMW!AU109,SSEH!AU109,SSES!AU109)","v":1}]
[null,null,null,null,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ110,NPgN!AJ110,NPgY!AJ110,WMID!AJ110,EMID!AJ110,SWALES!AJ110,SWEST!AJ110,LPN!AJ110,SPN!AJ110,EPN!AJ110,SPD!AJ110,SPMW!AJ110,SSEH!AJ110,SSES!AJ110)","v":"PCD"},{"$f":"CHOOSE($B$3,ENWL!AK110,NPgN!AK110,NPgY!AK110,WMID!AK110,EMID!AK110,SWALES!AK110,SWEST!AK110,LPN!AK110,SPN!AK110,EPN!AK110,SPD!AK110,SPMW!AK110,SSEH!AK110,SSES!AK110)","v":"TIM"},{"$f":"CHOOSE($B$3,ENWL!AL110,NPgN!AL110,NPgY!AL110,WMID!AL110,EMID!AL110,SWALES!AL110,SWEST!AL110,LPN!AL110,SPN!AL110,EPN!AL110,SPD!AL110,SPMW!AL110,SSEH!AL110,SSES!AL110)","v":"RPEs Apply"},{"$f":"CHOOSE($B$3,ENWL!AM110,NPgN!AM110,NPgY!AM110,WMID!AM110,EMID!AM110,SWALES!AM110,SWEST!AM110,LPN!AM110,SPN!AM110,EPN!AM110,SPD!AM110,SPMW!AM110,SSEH!AM110,SSES!AM110)","v":1},null,{"$f":"CHOOSE($B$3,ENWL!AO110,NPgN!AO110,NPgY!AO110,WMID!AO110,EMID!AO110,SWALES!AO110,SWEST!AO110,LPN!AO110,SPN!AO110,EPN!AO110,SPD!AO110,SPMW!AO110,SSEH!AO110,SSES!AO110)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP110,NPgN!AP110,NPgY!AP110,WMID!AP110,EMID!AP110,SWALES!AP110,SWEST!AP110,LPN!AP110,SPN!AP110,EPN!AP110,SPD!AP110,SPMW!AP110,SSEH!AP110,SSES!AP110)","v":1},{"$f":"CHOOSE($B$3,ENWL!AQ110,NPgN!AQ110,NPgY!AQ110,WMID!AQ110,EMID!AQ110,SWALES!AQ110,SWEST!AQ110,LPN!AQ110,SPN!AQ110,EPN!AQ110,SPD!AQ110,SPMW!AQ110,SSEH!AQ110,SSES!AQ110)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR110,NPgN!AR110,NPgY!AR110,WMID!AR110,EMID!AR110,SWALES!AR110,SWEST!AR110,LPN!AR110,SPN!AR110,EPN!AR110,SPD!AR110,SPMW!AR110,SSEH!AR110,SSES!AR110)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS110,NPgN!AS110,NPgY!AS110,WMID!AS110,EMID!AS110,SWALES!AS110,SWEST!AS110,LPN!AS110,SPN!AS110,EPN!AS110,SPD!AS110,SPMW!AS110,SSEH!AS110,SSES!AS110)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT110,NPgN!AT110,NPgY!AT110,WMID!AT110,EMID!AT110,SWALES!AT110,SWEST!AT110,LPN!AT110,SPN!AT110,EPN!AT110,SPD!AT110,SPMW!AT110,SSEH!AT110,SSES!AT110)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU110,NPgN!AU110,NPgY!AU110,WMID!AU110,EMID!AU110,SWALES!AU110,SWEST!AU110,LPN!AU110,SPN!AU110,EPN!AU110,SPD!AU110,SPMW!AU110,SSEH!AU110,SSES!AU110)","v":0}]
[null,null,null,null,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ111,NPgN!AJ111,NPgY!AJ111,WMID!AJ111,EMID!AJ111,SWALES!AJ111,SWEST!AJ111,LPN!AJ111,SPN!AJ111,EPN!AJ111,SPD!AJ111,SPMW!AJ111,SSEH!AJ111,SSES!AJ111)","v":"PCD"},{"$f":"CHOOSE($B$3,ENWL!AK111,NPgN!AK111,NPgY!AK111,WMID!AK111,EMID!AK111,SWALES!AK111,SWEST!AK111,LPN!AK111,SPN!AK111,EPN!AK111,SPD!AK111,SPMW!AK111,SSEH!AK111,SSES!AK111)","v":"TIM"},{"$f":"CHOOSE($B$3,ENWL!AL111,NPgN!AL111,NPgY!AL111,WMID!AL111,EMID!AL111,SWALES!AL111,SWEST!AL111,LPN!AL111,SPN!AL111,EPN!AL111,SPD!AL111,SPMW!AL111,SSEH!AL111,SSES!AL111)","v":"RPEs Apply"},{"$f":"CHOOSE($B$3,ENWL!AM111,NPgN!AM111,NPgY!AM111,WMID!AM111,EMID!AM111,SWALES!AM111,SWEST!AM111,LPN!AM111,SPN!AM111,EPN!AM111,SPD!AM111,SPMW!AM111,SSEH!AM111,SSES!AM111)","v":1},null,{"$f":"CHOOSE($B$3,ENWL!AO111,NPgN!AO111,NPgY!AO111,WMID!AO111,EMID!AO111,SWALES!AO111,SWEST!AO111,LPN!AO111,SPN!AO111,EPN!AO111,SPD!AO111,SPMW!AO111,SSEH!AO111,SSES!AO111)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP111,NPgN!AP111,NPgY!AP111,WMID!AP111,EMID!AP111,SWALES!AP111,SWEST!AP111,LPN!AP111,SPN!AP111,EPN!AP111,SPD!AP111,SPMW!AP111,SSEH!AP111,SSES!AP111)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ111,NPgN!AQ111,NPgY!AQ111,WMID!AQ111,EMID!AQ111,SWALES!AQ111,SWEST!AQ111,LPN!AQ111,SPN!AQ111,EPN!AQ111,SPD!AQ111,SPMW!AQ111,SSEH!AQ111,SSES!AQ111)","v":1},{"$f":"CHOOSE($B$3,ENWL!AR111,NPgN!AR111,NPgY!AR111,WMID!AR111,EMID!AR111,SWALES!AR111,SWEST!AR111,LPN!AR111,SPN!AR111,EPN!AR111,SPD!AR111,SPMW!AR111,SSEH!AR111,SSES!AR111)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS111,NPgN!AS111,NPgY!AS111,WMID!AS111,EMID!AS111,SWALES!AS111,SWEST!AS111,LPN!AS111,SPN!AS111,EPN!AS111,SPD!AS111,SPMW!AS111,SSEH!AS111,SSES!AS111)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT111,NPgN!AT111,NPgY!AT111,WMID!AT111,EMID!AT111,SWALES!AT111,SWEST!AT111,LPN!AT111,SPN!AT111,EPN!AT111,SPD!AT111,SPMW!AT111,SSEH!AT111,SSES!AT111)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU111,NPgN!AU111,NPgY!AU111,WMID!AU111,EMID!AU111,SWALES!AU111,SWEST!AU111,LPN!AU111,SPN!AU111,EPN!AU111,SPD!AU111,SPMW!AU111,SSEH!AU111,SSES!AU111)","v":0}]
[null,null,null,null,"New Control Room (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ112,NPgN!AJ112,NPgY!AJ112,WMID!AJ112,EMID!AJ112,SWALES!AJ112,SWEST!AJ112,LPN!AJ112,SPN!AJ112,EPN!AJ112,SPD!AJ112,SPMW!AJ112,SSEH!AJ112,SSES!AJ112)","v":"PCD"},{"$f":"CHOOSE($B$3,ENWL!AK112,NPgN!AK112,NPgY!AK112,WMID!AK112,EMID!AK112,SWALES!AK112,SWEST!AK112,LPN!AK112,SPN!AK112,EPN!AK112,SPD!AK112,SPMW!AK112,SSEH!AK112,SSES!AK112)","v":"TIM"},{"$f":"CHOOSE($B$3,ENWL!AL112,NPgN!AL112,NPgY!AL112,WMID!AL112,EMID!AL112,SWALES!AL112,SWEST!AL112,LPN!AL112,SPN!AL112,EPN!AL112,SPD!AL112,SPMW!AL112,SSEH!AL112,SSES!AL112)","v":"RPEs Apply"},{"$f":"CHOOSE($B$3,ENWL!AM112,NPgN!AM112,NPgY!AM112,WMID!AM112,EMID!AM112,SWALES!AM112,SWEST!AM112,LPN!AM112,SPN!AM112,EPN!AM112,SPD!AM112,SPMW!AM112,SSEH!AM112,SSES!AM112)","v":1},null,{"$f":"CHOOSE($B$3,ENWL!AO112,NPgN!AO112,NPgY!AO112,WMID!AO112,EMID!AO112,SWALES!AO112,SWEST!AO112,LPN!AO112,SPN!AO112,EPN!AO112,SPD!AO112,SPMW!AO112,SSEH!AO112,SSES!AO112)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP112,NPgN!AP112,NPgY!AP112,WMID!AP112,EMID!AP112,SWALES!AP112,SWEST!AP112,LPN!AP112,SPN!AP112,EPN!AP112,SPD!AP112,SPMW!AP112,SSEH!AP112,SSES!AP112)","v":1},{"$f":"CHOOSE($B$3,ENWL!AQ112,NPgN!AQ112,NPgY!AQ112,WMID!AQ112,EMID!AQ112,SWALES!AQ112,SWEST!AQ112,LPN!AQ112,SPN!AQ112,EPN!AQ112,SPD!AQ112,SPMW!AQ112,SSEH!AQ112,SSES!AQ112)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR112,NPgN!AR112,NPgY!AR112,WMID!AR112,EMID!AR112,SWALES!AR112,SWEST!AR112,LPN!AR112,SPN!AR112,EPN!AR112,SPD!AR112,SPMW!AR112,SSEH!AR112,SSES!AR112)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS112,NPgN!AS112,NPgY!AS112,WMID!AS112,EMID!AS112,SWALES!AS112,SWEST!AS112,LPN!AS112,SPN!AS112,EPN!AS112,SPD!AS112,SPMW!AS112,SSEH!AS112,SSES!AS112)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT112,NPgN!AT112,NPgY!AT112,WMID!AT112,EMID!AT112,SWALES!AT112,SWEST!AT112,LPN!AT112,SPN!AT112,EPN!AT112,SPD!AT112,SPMW!AT112,SSEH!AT112,SSES!AT112)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU112,NPgN!AU112,NPgY!AU112,WMID!AU112,EMID!AU112,SWALES!AU112,SWEST!AU112,LPN!AU112,SPN!AU112,EPN!AU112,SPD!AU112,SPMW!AU112,SSEH!AU112,SSES!AU112)","v":0}]
[null,null,null,null,"Storm Arwen Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ113,NPgN!AJ113,NPgY!AJ113,WMID!AJ113,EMID!AJ113,SWALES!AJ113,SWEST!AJ113,LPN!AJ113,SPN!AJ113,EPN!AJ113,SPD!AJ113,SPMW!AJ113,SSEH!AJ113,SSES!AJ113)","v":"Re-opener"},{"$f":"CHOOSE($B$3,ENWL!AK113,NPgN!AK113,NPgY!AK113,WMID!AK113,EMID!AK113,SWALES!AK113,SWEST!AK113,LPN!AK113,SPN!AK113,EPN!AK113,SPD!AK113,SPMW!AK113,SSEH!AK113,SSES!AK113)","v":"non-TIM"},{"$f":"CHOOSE($B$3,ENWL!AL113,NPgN!AL113,NPgY!AL113,WMID!AL113,EMID!AL113,SWALES!AL113,SWEST!AL113,LPN!AL113,SPN!AL113,EPN!AL113,SPD!AL113,SPMW!AL113,SSEH!AL113,SSES!AL113)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM113,NPgN!AM113,NPgY!AM113,WMID!AM113,EMID!AM113,SWALES!AM113,SWEST!AM113,LPN!AM113,SPN!AM113,EPN!AM113,SPD!AM113,SPMW!AM113,SSEH!AM113,SSES!AM113)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO113,NPgN!AO113,NPgY!AO113,WMID!AO113,EMID!AO113,SWALES!AO113,SWEST!AO113,LPN!AO113,SPN!AO113,EPN!AO113,SPD!AO113,SPMW!AO113,SSEH!AO113,SSES!AO113)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP113,NPgN!AP113,NPgY!AP113,WMID!AP113,EMID!AP113,SWALES!AP113,SWEST!AP113,LPN!AP113,SPN!AP113,EPN!AP113,SPD!AP113,SPMW!AP113,SSEH!AP113,SSES!AP113)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ113,NPgN!AQ113,NPgY!AQ113,WMID!AQ113,EMID!AQ113,SWALES!AQ113,SWEST!AQ113,LPN!AQ113,SPN!AQ113,EPN!AQ113,SPD!AQ113,SPMW!AQ113,SSEH!AQ113,SSES!AQ113)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR113,NPgN!AR113,NPgY!AR113,WMID!AR113,EMID!AR113,SWALES!AR113,SWEST!AR113,LPN!AR113,SPN!AR113,EPN!AR113,SPD!AR113,SPMW!AR113,SSEH!AR113,SSES!AR113)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS113,NPgN!AS113,NPgY!AS113,WMID!AS113,EMID!AS113,SWALES!AS113,SWEST!AS113,LPN!AS113,SPN!AS113,EPN!AS113,SPD!AS113,SPMW!AS113,SSEH!AS113,SSES!AS113)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT113,NPgN!AT113,NPgY!AT113,WMID!AT113,EMID!AT113,SWALES!AT113,SWEST!AT113,LPN!AT113,SPN!AT113,EPN!AT113,SPD!AT113,SPMW!AT113,SSEH!AT113,SSES!AT113)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU113,NPgN!AU113,NPgY!AU113,WMID!AU113,EMID!AU113,SWALES!AU113,SWEST!AU113,LPN!AU113,SPN!AU113,EPN!AU113,SPD!AU113,SPMW!AU113,SSEH!AU113,SSES!AU113)","v":0}]
[null,null,null,null,"High Value Projects Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ114,NPgN!AJ114,NPgY!AJ114,WMID!AJ114,EMID!AJ114,SWALES!AJ114,SWEST!AJ114,LPN!AJ114,SPN!AJ114,EPN!AJ114,SPD!AJ114,SPMW!AJ114,SSEH!AJ114,SSES!AJ114)","v":"Re-opener"},{"$f":"CHOOSE($B$3,ENWL!AK114,NPgN!AK114,NPgY!AK114,WMID!AK114,EMID!AK114,SWALES!AK114,SWEST!AK114,LPN!AK114,SPN!AK114,EPN!AK114,SPD!AK114,SPMW!AK114,SSEH!AK114,SSES!AK114)","v":"non-TIM"},{"$f":"CHOOSE($B$3,ENWL!AL114,NPgN!AL114,NPgY!AL114,WMID!AL114,EMID!AL114,SWALES!AL114,SWEST!AL114,LPN!AL114,SPN!AL114,EPN!AL114,SPD!AL114,SPMW!AL114,SSEH!AL114,SSES!AL114)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM114,NPgN!AM114,NPgY!AM114,WMID!AM114,EMID!AM114,SWALES!AM114,SWEST!AM114,LPN!AM114,SPN!AM114,EPN!AM114,SPD!AM114,SPMW!AM114,SSEH!AM114,SSES!AM114)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO114,NPgN!AO114,NPgY!AO114,WMID!AO114,EMID!AO114,SWALES!AO114,SWEST!AO114,LPN!AO114,SPN!AO114,EPN!AO114,SPD!AO114,SPMW!AO114,SSEH!AO114,SSES!AO114)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP114,NPgN!AP114,NPgY!AP114,WMID!AP114,EMID!AP114,SWALES!AP114,SWEST!AP114,LPN!AP114,SPN!AP114,EPN!AP114,SPD!AP114,SPMW!AP114,SSEH!AP114,SSES!AP114)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ114,NPgN!AQ114,NPgY!AQ114,WMID!AQ114,EMID!AQ114,SWALES!AQ114,SWEST!AQ114,LPN!AQ114,SPN!AQ114,EPN!AQ114,SPD!AQ114,SPMW!AQ114,SSEH!AQ114,SSES!AQ114)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR114,NPgN!AR114,NPgY!AR114,WMID!AR114,EMID!AR114,SWALES!AR114,SWEST!AR114,LPN!AR114,SPN!AR114,EPN!AR114,SPD!AR114,SPMW!AR114,SSEH!AR114,SSES!AR114)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS114,NPgN!AS114,NPgY!AS114,WMID!AS114,EMID!AS114,SWALES!AS114,SWEST!AS114,LPN!AS114,SPN!AS114,EPN!AS114,SPD!AS114,SPMW!AS114,SSEH!AS114,SSES!AS114)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT114,NPgN!AT114,NPgY!AT114,WMID!AT114,EMID!AT114,SWALES!AT114,SWEST!AT114,LPN!AT114,SPN!AT114,EPN!AT114,SPD!AT114,SPMW!AT114,SSEH!AT114,SSES!AT114)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU114,NPgN!AU114,NPgY!AU114,WMID!AU114,EMID!AU114,SWALES!AU114,SWEST!AU114,LPN!AU114,SPN!AU114,EPN!AU114,SPD!AU114,SPMW!AU114,SSEH!AU114,SSES!AU114)","v":0}]
[null,null,null,null,"Strategic Investment",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ115,NPgN!AJ115,NPgY!AJ115,WMID!AJ115,EMID!AJ115,SWALES!AJ115,SWEST!AJ115,LPN!AJ115,SPN!AJ115,EPN!AJ115,SPD!AJ115,SPMW!AJ115,SSEH!AJ115,SSES!AJ115)","v":"Other"},{"$f":"CHOOSE($B$3,ENWL!AK115,NPgN!AK115,NPgY!AK115,WMID!AK115,EMID!AK115,SWALES!AK115,SWEST!AK115,LPN!AK115,SPN!AK115,EPN!AK115,SPD!AK115,SPMW!AK115,SSEH!AK115,SSES!AK115)","v":"non-TIM"},{"$f":"CHOOSE($B$3,ENWL!AL115,NPgN!AL115,NPgY!AL115,WMID!AL115,EMID!AL115,SWALES!AL115,SWEST!AL115,LPN!AL115,SPN!AL115,EPN!AL115,SPD!AL115,SPMW!AL115,SSEH!AL115,SSES!AL115)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM115,NPgN!AM115,NPgY!AM115,WMID!AM115,EMID!AM115,SWALES!AM115,SWEST!AM115,LPN!AM115,SPN!AM115,EPN!AM115,SPD!AM115,SPMW!AM115,SSEH!AM115,SSES!AM115)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO115,NPgN!AO115,NPgY!AO115,WMID!AO115,EMID!AO115,SWALES!AO115,SWEST!AO115,LPN!AO115,SPN!AO115,EPN!AO115,SPD!AO115,SPMW!AO115,SSEH!AO115,SSES!AO115)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP115,NPgN!AP115,NPgY!AP115,WMID!AP115,EMID!AP115,SWALES!AP115,SWEST!AP115,LPN!AP115,SPN!AP115,EPN!AP115,SPD!AP115,SPMW!AP115,SSEH!AP115,SSES!AP115)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ115,NPgN!AQ115,NPgY!AQ115,WMID!AQ115,EMID!AQ115,SWALES!AQ115,SWEST!AQ115,LPN!AQ115,SPN!AQ115,EPN!AQ115,SPD!AQ115,SPMW!AQ115,SSEH!AQ115,SSES!AQ115)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR115,NPgN!AR115,NPgY!AR115,WMID!AR115,EMID!AR115,SWALES!AR115,SWEST!AR115,LPN!AR115,SPN!AR115,EPN!AR115,SPD!AR115,SPMW!AR115,SSEH!AR115,SSES!AR115)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS115,NPgN!AS115,NPgY!AS115,WMID!AS115,EMID!AS115,SWALES!AS115,SWEST!AS115,LPN!AS115,SPN!AS115,EPN!AS115,SPD!AS115,SPMW!AS115,SSEH!AS115,SSES!AS115)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT115,NPgN!AT115,NPgY!AT115,WMID!AT115,EMID!AT115,SWALES!AT115,SWEST!AT115,LPN!AT115,SPN!AT115,EPN!AT115,SPD!AT115,SPMW!AT115,SSEH!AT115,SSES!AT115)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU115,NPgN!AU115,NPgY!AU115,WMID!AU115,EMID!AU115,SWALES!AU115,SWEST!AU115,LPN!AU115,SPN!AU115,EPN!AU115,SPD!AU115,SPMW!AU115,SSEH!AU115,SSES!AU115)","v":0}]
[null,null,null,null,"Carry-over Green Recovery Scheme",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ116,NPgN!AJ116,NPgY!AJ116,WMID!AJ116,EMID!AJ116,SWALES!AJ116,SWEST!AJ116,LPN!AJ116,SPN!AJ116,EPN!AJ116,SPD!AJ116,SPMW!AJ116,SSEH!AJ116,SSES!AJ116)","v":"Other"},{"$f":"CHOOSE($B$3,ENWL!AK116,NPgN!AK116,NPgY!AK116,WMID!AK116,EMID!AK116,SWALES!AK116,SWEST!AK116,LPN!AK116,SPN!AK116,EPN!AK116,SPD!AK116,SPMW!AK116,SSEH!AK116,SSES!AK116)","v":"non-TIM"},{"$f":"CHOOSE($B$3,ENWL!AL116,NPgN!AL116,NPgY!AL116,WMID!AL116,EMID!AL116,SWALES!AL116,SWEST!AL116,LPN!AL116,SPN!AL116,EPN!AL116,SPD!AL116,SPMW!AL116,SSEH!AL116,SSES!AL116)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM116,NPgN!AM116,NPgY!AM116,WMID!AM116,EMID!AM116,SWALES!AM116,SWEST!AM116,LPN!AM116,SPN!AM116,EPN!AM116,SPD!AM116,SPMW!AM116,SSEH!AM116,SSES!AM116)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO116,NPgN!AO116,NPgY!AO116,WMID!AO116,EMID!AO116,SWALES!AO116,SWEST!AO116,LPN!AO116,SPN!AO116,EPN!AO116,SPD!AO116,SPMW!AO116,SSEH!AO116,SSES!AO116)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP116,NPgN!AP116,NPgY!AP116,WMID!AP116,EMID!AP116,SWALES!AP116,SWEST!AP116,LPN!AP116,SPN!AP116,EPN!AP116,SPD!AP116,SPMW!AP116,SSEH!AP116,SSES!AP116)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ116,NPgN!AQ116,NPgY!AQ116,WMID!AQ116,EMID!AQ116,SWALES!AQ116,SWEST!AQ116,LPN!AQ116,SPN!AQ116,EPN!AQ116,SPD!AQ116,SPMW!AQ116,SSEH!AQ116,SSES!AQ116)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR116,NPgN!AR116,NPgY!AR116,WMID!AR116,EMID!AR116,SWALES!AR116,SWEST!AR116,LPN!AR116,SPN!AR116,EPN!AR116,SPD!AR116,SPMW!AR116,SSEH!AR116,SSES!AR116)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS116,NPgN!AS116,NPgY!AS116,WMID!AS116,EMID!AS116,SWALES!AS116,SWEST!AS116,LPN!AS116,SPN!AS116,EPN!AS116,SPD!AS116,SPMW!AS116,SSEH!AS116,SSES!AS116)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT116,NPgN!AT116,NPgY!AT116,WMID!AT116,EMID!AT116,SWALES!AT116,SWEST!AT116,LPN!AT116,SPN!AT116,EPN!AT116,SPD!AT116,SPMW!AT116,SSEH!AT116,SSES!AT116)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU116,NPgN!AU116,NPgY!AU116,WMID!AU116,EMID!AU116,SWALES!AU116,SWEST!AU116,LPN!AU116,SPN!AU116,EPN!AU116,SPD!AU116,SPMW!AU116,SSEH!AU116,SSES!AU116)","v":0}]
[null,null,null,null,"1-in-20 Severe Weather Event",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ117,NPgN!AJ117,NPgY!AJ117,WMID!AJ117,EMID!AJ117,SWALES!AJ117,SWEST!AJ117,LPN!AJ117,SPN!AJ117,EPN!AJ117,SPD!AJ117,SPMW!AJ117,SSEH!AJ117,SSES!AJ117)","v":"Other"},{"$f":"CHOOSE($B$3,ENWL!AK117,NPgN!AK117,NPgY!AK117,WMID!AK117,EMID!AK117,SWALES!AK117,SWEST!AK117,LPN!AK117,SPN!AK117,EPN!AK117,SPD!AK117,SPMW!AK117,SSEH!AK117,SSES!AK117)","v":"non-TIM"},{"$f":"CHOOSE($B$3,ENWL!AL117,NPgN!AL117,NPgY!AL117,WMID!AL117,EMID!AL117,SWALES!AL117,SWEST!AL117,LPN!AL117,SPN!AL117,EPN!AL117,SPD!AL117,SPMW!AL117,SSEH!AL117,SSES!AL117)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM117,NPgN!AM117,NPgY!AM117,WMID!AM117,EMID!AM117,SWALES!AM117,SWEST!AM117,LPN!AM117,SPN!AM117,EPN!AM117,SPD!AM117,SPMW!AM117,SSEH!AM117,SSES!AM117)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO117,NPgN!AO117,NPgY!AO117,WMID!AO117,EMID!AO117,SWALES!AO117,SWEST!AO117,LPN!AO117,SPN!AO117,EPN!AO117,SPD!AO117,SPMW!AO117,SSEH!AO117,SSES!AO117)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP117,NPgN!AP117,NPgY!AP117,WMID!AP117,EMID!AP117,SWALES!AP117,SWEST!AP117,LPN!AP117,SPN!AP117,EPN!AP117,SPD!AP117,SPMW!AP117,SSEH!AP117,SSES!AP117)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ117,NPgN!AQ117,NPgY!AQ117,WMID!AQ117,EMID!AQ117,SWALES!AQ117,SWEST!AQ117,LPN!AQ117,SPN!AQ117,EPN!AQ117,SPD!AQ117,SPMW!AQ117,SSEH!AQ117,SSES!AQ117)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR117,NPgN!AR117,NPgY!AR117,WMID!AR117,EMID!AR117,SWALES!AR117,SWEST!AR117,LPN!AR117,SPN!AR117,EPN!AR117,SPD!AR117,SPMW!AR117,SSEH!AR117,SSES!AR117)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS117,NPgN!AS117,NPgY!AS117,WMID!AS117,EMID!AS117,SWALES!AS117,SWEST!AS117,LPN!AS117,SPN!AS117,EPN!AS117,SPD!AS117,SPMW!AS117,SSEH!AS117,SSES!AS117)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT117,NPgN!AT117,NPgY!AT117,WMID!AT117,EMID!AT117,SWALES!AT117,SWEST!AT117,LPN!AT117,SPN!AT117,EPN!AT117,SPD!AT117,SPMW!AT117,SSEH!AT117,SSES!AT117)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU117,NPgN!AU117,NPgY!AU117,WMID!AU117,EMID!AU117,SWALES!AU117,SWEST!AU117,LPN!AU117,SPN!AU117,EPN!AU117,SPD!AU117,SPMW!AU117,SSEH!AU117,SSES!AU117)","v":0}]
[null,null,null,null,"Net to Gross Load Related Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ118,NPgN!AJ118,NPgY!AJ118,WMID!AJ118,EMID!AJ118,SWALES!AJ118,SWEST!AJ118,LPN!AJ118,SPN!AJ118,EPN!AJ118,SPD!AJ118,SPMW!AJ118,SSEH!AJ118,SSES!AJ118)","v":"Other"},{"$f":"CHOOSE($B$3,ENWL!AK118,NPgN!AK118,NPgY!AK118,WMID!AK118,EMID!AK118,SWALES!AK118,SWEST!AK118,LPN!AK118,SPN!AK118,EPN!AK118,SPD!AK118,SPMW!AK118,SSEH!AK118,SSES!AK118)","v":"non-TIM"},{"$f":"CHOOSE($B$3,ENWL!AL118,NPgN!AL118,NPgY!AL118,WMID!AL118,EMID!AL118,SWALES!AL118,SWEST!AL118,LPN!AL118,SPN!AL118,EPN!AL118,SPD!AL118,SPMW!AL118,SSEH!AL118,SSES!AL118)","v":"RPEs Don't Apply"},{"$f":"CHOOSE($B$3,ENWL!AM118,NPgN!AM118,NPgY!AM118,WMID!AM118,EMID!AM118,SWALES!AM118,SWEST!AM118,LPN!AM118,SPN!AM118,EPN!AM118,SPD!AM118,SPMW!AM118,SSEH!AM118,SSES!AM118)","v":2},null,{"$f":"CHOOSE($B$3,ENWL!AO118,NPgN!AO118,NPgY!AO118,WMID!AO118,EMID!AO118,SWALES!AO118,SWEST!AO118,LPN!AO118,SPN!AO118,EPN!AO118,SPD!AO118,SPMW!AO118,SSEH!AO118,SSES!AO118)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP118,NPgN!AP118,NPgY!AP118,WMID!AP118,EMID!AP118,SWALES!AP118,SWEST!AP118,LPN!AP118,SPN!AP118,EPN!AP118,SPD!AP118,SPMW!AP118,SSEH!AP118,SSES!AP118)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ118,NPgN!AQ118,NPgY!AQ118,WMID!AQ118,EMID!AQ118,SWALES!AQ118,SWEST!AQ118,LPN!AQ118,SPN!AQ118,EPN!AQ118,SPD!AQ118,SPMW!AQ118,SSEH!AQ118,SSES!AQ118)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR118,NPgN!AR118,NPgY!AR118,WMID!AR118,EMID!AR118,SWALES!AR118,SWEST!AR118,LPN!AR118,SPN!AR118,EPN!AR118,SPD!AR118,SPMW!AR118,SSEH!AR118,SSES!AR118)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS118,NPgN!AS118,NPgY!AS118,WMID!AS118,EMID!AS118,SWALES!AS118,SWEST!AS118,LPN!AS118,SPN!AS118,EPN!AS118,SPD!AS118,SPMW!AS118,SSEH!AS118,SSES!AS118)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT118,NPgN!AT118,NPgY!AT118,WMID!AT118,EMID!AT118,SWALES!AT118,SWEST!AT118,LPN!AT118,SPN!AT118,EPN!AT118,SPD!AT118,SPMW!AT118,SSEH!AT118,SSES!AT118)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU118,NPgN!AU118,NPgY!AU118,WMID!AU118,EMID!AU118,SWALES!AU118,SWEST!AU118,LPN!AU118,SPN!AU118,EPN!AU118,SPD!AU118,SPMW!AU118,SSEH!AU118,SSES!AU118)","v":0}]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ119,NPgN!AJ119,NPgY!AJ119,WMID!AJ119,EMID!AJ119,SWALES!AJ119,SWEST!AJ119,LPN!AJ119,SPN!AJ119,EPN!AJ119,SPD!AJ119,SPMW!AJ119,SSEH!AJ119,SSES!AJ119)","v":0},{"$f":"CHOOSE($B$3,ENWL!AK119,NPgN!AK119,NPgY!AK119,WMID!AK119,EMID!AK119,SWALES!AK119,SWEST!AK119,LPN!AK119,SPN!AK119,EPN!AK119,SPD!AK119,SPMW!AK119,SSEH!AK119,SSES!AK119)","v":0},{"$f":"CHOOSE($B$3,ENWL!AL119,NPgN!AL119,NPgY!AL119,WMID!AL119,EMID!AL119,SWALES!AL119,SWEST!AL119,LPN!AL119,SPN!AL119,EPN!AL119,SPD!AL119,SPMW!AL119,SSEH!AL119,SSES!AL119)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM119,NPgN!AM119,NPgY!AM119,WMID!AM119,EMID!AM119,SWALES!AM119,SWEST!AM119,LPN!AM119,SPN!AM119,EPN!AM119,SPD!AM119,SPMW!AM119,SSEH!AM119,SSES!AM119)","v":0},null,{"$f":"CHOOSE($B$3,ENWL!AO119,NPgN!AO119,NPgY!AO119,WMID!AO119,EMID!AO119,SWALES!AO119,SWEST!AO119,LPN!AO119,SPN!AO119,EPN!AO119,SPD!AO119,SPMW!AO119,SSEH!AO119,SSES!AO119)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP119,NPgN!AP119,NPgY!AP119,WMID!AP119,EMID!AP119,SWALES!AP119,SWEST!AP119,LPN!AP119,SPN!AP119,EPN!AP119,SPD!AP119,SPMW!AP119,SSEH!AP119,SSES!AP119)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ119,NPgN!AQ119,NPgY!AQ119,WMID!AQ119,EMID!AQ119,SWALES!AQ119,SWEST!AQ119,LPN!AQ119,SPN!AQ119,EPN!AQ119,SPD!AQ119,SPMW!AQ119,SSEH!AQ119,SSES!AQ119)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR119,NPgN!AR119,NPgY!AR119,WMID!AR119,EMID!AR119,SWALES!AR119,SWEST!AR119,LPN!AR119,SPN!AR119,EPN!AR119,SPD!AR119,SPMW!AR119,SSEH!AR119,SSES!AR119)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS119,NPgN!AS119,NPgY!AS119,WMID!AS119,EMID!AS119,SWALES!AS119,SWEST!AS119,LPN!AS119,SPN!AS119,EPN!AS119,SPD!AS119,SPMW!AS119,SSEH!AS119,SSES!AS119)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT119,NPgN!AT119,NPgY!AT119,WMID!AT119,EMID!AT119,SWALES!AT119,SWEST!AT119,LPN!AT119,SPN!AT119,EPN!AT119,SPD!AT119,SPMW!AT119,SSEH!AT119,SSES!AT119)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU119,NPgN!AU119,NPgY!AU119,WMID!AU119,EMID!AU119,SWALES!AU119,SWEST!AU119,LPN!AU119,SPN!AU119,EPN!AU119,SPD!AU119,SPMW!AU119,SSEH!AU119,SSES!AU119)","v":0}]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ120,NPgN!AJ120,NPgY!AJ120,WMID!AJ120,EMID!AJ120,SWALES!AJ120,SWEST!AJ120,LPN!AJ120,SPN!AJ120,EPN!AJ120,SPD!AJ120,SPMW!AJ120,SSEH!AJ120,SSES!AJ120)","v":0},{"$f":"CHOOSE($B$3,ENWL!AK120,NPgN!AK120,NPgY!AK120,WMID!AK120,EMID!AK120,SWALES!AK120,SWEST!AK120,LPN!AK120,SPN!AK120,EPN!AK120,SPD!AK120,SPMW!AK120,SSEH!AK120,SSES!AK120)","v":0},{"$f":"CHOOSE($B$3,ENWL!AL120,NPgN!AL120,NPgY!AL120,WMID!AL120,EMID!AL120,SWALES!AL120,SWEST!AL120,LPN!AL120,SPN!AL120,EPN!AL120,SPD!AL120,SPMW!AL120,SSEH!AL120,SSES!AL120)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM120,NPgN!AM120,NPgY!AM120,WMID!AM120,EMID!AM120,SWALES!AM120,SWEST!AM120,LPN!AM120,SPN!AM120,EPN!AM120,SPD!AM120,SPMW!AM120,SSEH!AM120,SSES!AM120)","v":0},null,{"$f":"CHOOSE($B$3,ENWL!AO120,NPgN!AO120,NPgY!AO120,WMID!AO120,EMID!AO120,SWALES!AO120,SWEST!AO120,LPN!AO120,SPN!AO120,EPN!AO120,SPD!AO120,SPMW!AO120,SSEH!AO120,SSES!AO120)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP120,NPgN!AP120,NPgY!AP120,WMID!AP120,EMID!AP120,SWALES!AP120,SWEST!AP120,LPN!AP120,SPN!AP120,EPN!AP120,SPD!AP120,SPMW!AP120,SSEH!AP120,SSES!AP120)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ120,NPgN!AQ120,NPgY!AQ120,WMID!AQ120,EMID!AQ120,SWALES!AQ120,SWEST!AQ120,LPN!AQ120,SPN!AQ120,EPN!AQ120,SPD!AQ120,SPMW!AQ120,SSEH!AQ120,SSES!AQ120)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR120,NPgN!AR120,NPgY!AR120,WMID!AR120,EMID!AR120,SWALES!AR120,SWEST!AR120,LPN!AR120,SPN!AR120,EPN!AR120,SPD!AR120,SPMW!AR120,SSEH!AR120,SSES!AR120)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS120,NPgN!AS120,NPgY!AS120,WMID!AS120,EMID!AS120,SWALES!AS120,SWEST!AS120,LPN!AS120,SPN!AS120,EPN!AS120,SPD!AS120,SPMW!AS120,SSEH!AS120,SSES!AS120)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT120,NPgN!AT120,NPgY!AT120,WMID!AT120,EMID!AT120,SWALES!AT120,SWEST!AT120,LPN!AT120,SPN!AT120,EPN!AT120,SPD!AT120,SPMW!AT120,SSEH!AT120,SSES!AT120)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU120,NPgN!AU120,NPgY!AU120,WMID!AU120,EMID!AU120,SWALES!AU120,SWEST!AU120,LPN!AU120,SPN!AU120,EPN!AU120,SPD!AU120,SPMW!AU120,SSEH!AU120,SSES!AU120)","v":0}]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ121,NPgN!AJ121,NPgY!AJ121,WMID!AJ121,EMID!AJ121,SWALES!AJ121,SWEST!AJ121,LPN!AJ121,SPN!AJ121,EPN!AJ121,SPD!AJ121,SPMW!AJ121,SSEH!AJ121,SSES!AJ121)","v":0},{"$f":"CHOOSE($B$3,ENWL!AK121,NPgN!AK121,NPgY!AK121,WMID!AK121,EMID!AK121,SWALES!AK121,SWEST!AK121,LPN!AK121,SPN!AK121,EPN!AK121,SPD!AK121,SPMW!AK121,SSEH!AK121,SSES!AK121)","v":0},{"$f":"CHOOSE($B$3,ENWL!AL121,NPgN!AL121,NPgY!AL121,WMID!AL121,EMID!AL121,SWALES!AL121,SWEST!AL121,LPN!AL121,SPN!AL121,EPN!AL121,SPD!AL121,SPMW!AL121,SSEH!AL121,SSES!AL121)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM121,NPgN!AM121,NPgY!AM121,WMID!AM121,EMID!AM121,SWALES!AM121,SWEST!AM121,LPN!AM121,SPN!AM121,EPN!AM121,SPD!AM121,SPMW!AM121,SSEH!AM121,SSES!AM121)","v":0},null,{"$f":"CHOOSE($B$3,ENWL!AO121,NPgN!AO121,NPgY!AO121,WMID!AO121,EMID!AO121,SWALES!AO121,SWEST!AO121,LPN!AO121,SPN!AO121,EPN!AO121,SPD!AO121,SPMW!AO121,SSEH!AO121,SSES!AO121)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP121,NPgN!AP121,NPgY!AP121,WMID!AP121,EMID!AP121,SWALES!AP121,SWEST!AP121,LPN!AP121,SPN!AP121,EPN!AP121,SPD!AP121,SPMW!AP121,SSEH!AP121,SSES!AP121)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ121,NPgN!AQ121,NPgY!AQ121,WMID!AQ121,EMID!AQ121,SWALES!AQ121,SWEST!AQ121,LPN!AQ121,SPN!AQ121,EPN!AQ121,SPD!AQ121,SPMW!AQ121,SSEH!AQ121,SSES!AQ121)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR121,NPgN!AR121,NPgY!AR121,WMID!AR121,EMID!AR121,SWALES!AR121,SWEST!AR121,LPN!AR121,SPN!AR121,EPN!AR121,SPD!AR121,SPMW!AR121,SSEH!AR121,SSES!AR121)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS121,NPgN!AS121,NPgY!AS121,WMID!AS121,EMID!AS121,SWALES!AS121,SWEST!AS121,LPN!AS121,SPN!AS121,EPN!AS121,SPD!AS121,SPMW!AS121,SSEH!AS121,SSES!AS121)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT121,NPgN!AT121,NPgY!AT121,WMID!AT121,EMID!AT121,SWALES!AT121,SWEST!AT121,LPN!AT121,SPN!AT121,EPN!AT121,SPD!AT121,SPMW!AT121,SSEH!AT121,SSES!AT121)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU121,NPgN!AU121,NPgY!AU121,WMID!AU121,EMID!AU121,SWALES!AU121,SWEST!AU121,LPN!AU121,SPN!AU121,EPN!AU121,SPD!AU121,SPMW!AU121,SSEH!AU121,SSES!AU121)","v":0}]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ122,NPgN!AJ122,NPgY!AJ122,WMID!AJ122,EMID!AJ122,SWALES!AJ122,SWEST!AJ122,LPN!AJ122,SPN!AJ122,EPN!AJ122,SPD!AJ122,SPMW!AJ122,SSEH!AJ122,SSES!AJ122)","v":0},{"$f":"CHOOSE($B$3,ENWL!AK122,NPgN!AK122,NPgY!AK122,WMID!AK122,EMID!AK122,SWALES!AK122,SWEST!AK122,LPN!AK122,SPN!AK122,EPN!AK122,SPD!AK122,SPMW!AK122,SSEH!AK122,SSES!AK122)","v":0},{"$f":"CHOOSE($B$3,ENWL!AL122,NPgN!AL122,NPgY!AL122,WMID!AL122,EMID!AL122,SWALES!AL122,SWEST!AL122,LPN!AL122,SPN!AL122,EPN!AL122,SPD!AL122,SPMW!AL122,SSEH!AL122,SSES!AL122)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM122,NPgN!AM122,NPgY!AM122,WMID!AM122,EMID!AM122,SWALES!AM122,SWEST!AM122,LPN!AM122,SPN!AM122,EPN!AM122,SPD!AM122,SPMW!AM122,SSEH!AM122,SSES!AM122)","v":0},null,{"$f":"CHOOSE($B$3,ENWL!AO122,NPgN!AO122,NPgY!AO122,WMID!AO122,EMID!AO122,SWALES!AO122,SWEST!AO122,LPN!AO122,SPN!AO122,EPN!AO122,SPD!AO122,SPMW!AO122,SSEH!AO122,SSES!AO122)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP122,NPgN!AP122,NPgY!AP122,WMID!AP122,EMID!AP122,SWALES!AP122,SWEST!AP122,LPN!AP122,SPN!AP122,EPN!AP122,SPD!AP122,SPMW!AP122,SSEH!AP122,SSES!AP122)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ122,NPgN!AQ122,NPgY!AQ122,WMID!AQ122,EMID!AQ122,SWALES!AQ122,SWEST!AQ122,LPN!AQ122,SPN!AQ122,EPN!AQ122,SPD!AQ122,SPMW!AQ122,SSEH!AQ122,SSES!AQ122)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR122,NPgN!AR122,NPgY!AR122,WMID!AR122,EMID!AR122,SWALES!AR122,SWEST!AR122,LPN!AR122,SPN!AR122,EPN!AR122,SPD!AR122,SPMW!AR122,SSEH!AR122,SSES!AR122)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS122,NPgN!AS122,NPgY!AS122,WMID!AS122,EMID!AS122,SWALES!AS122,SWEST!AS122,LPN!AS122,SPN!AS122,EPN!AS122,SPD!AS122,SPMW!AS122,SSEH!AS122,SSES!AS122)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT122,NPgN!AT122,NPgY!AT122,WMID!AT122,EMID!AT122,SWALES!AT122,SWEST!AT122,LPN!AT122,SPN!AT122,EPN!AT122,SPD!AT122,SPMW!AT122,SSEH!AT122,SSES!AT122)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU122,NPgN!AU122,NPgY!AU122,WMID!AU122,EMID!AU122,SWALES!AU122,SWEST!AU122,LPN!AU122,SPN!AU122,EPN!AU122,SPD!AU122,SPMW!AU122,SSEH!AU122,SSES!AU122)","v":0}]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ123,NPgN!AJ123,NPgY!AJ123,WMID!AJ123,EMID!AJ123,SWALES!AJ123,SWEST!AJ123,LPN!AJ123,SPN!AJ123,EPN!AJ123,SPD!AJ123,SPMW!AJ123,SSEH!AJ123,SSES!AJ123)","v":0},{"$f":"CHOOSE($B$3,ENWL!AK123,NPgN!AK123,NPgY!AK123,WMID!AK123,EMID!AK123,SWALES!AK123,SWEST!AK123,LPN!AK123,SPN!AK123,EPN!AK123,SPD!AK123,SPMW!AK123,SSEH!AK123,SSES!AK123)","v":0},{"$f":"CHOOSE($B$3,ENWL!AL123,NPgN!AL123,NPgY!AL123,WMID!AL123,EMID!AL123,SWALES!AL123,SWEST!AL123,LPN!AL123,SPN!AL123,EPN!AL123,SPD!AL123,SPMW!AL123,SSEH!AL123,SSES!AL123)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM123,NPgN!AM123,NPgY!AM123,WMID!AM123,EMID!AM123,SWALES!AM123,SWEST!AM123,LPN!AM123,SPN!AM123,EPN!AM123,SPD!AM123,SPMW!AM123,SSEH!AM123,SSES!AM123)","v":0},null,{"$f":"CHOOSE($B$3,ENWL!AO123,NPgN!AO123,NPgY!AO123,WMID!AO123,EMID!AO123,SWALES!AO123,SWEST!AO123,LPN!AO123,SPN!AO123,EPN!AO123,SPD!AO123,SPMW!AO123,SSEH!AO123,SSES!AO123)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP123,NPgN!AP123,NPgY!AP123,WMID!AP123,EMID!AP123,SWALES!AP123,SWEST!AP123,LPN!AP123,SPN!AP123,EPN!AP123,SPD!AP123,SPMW!AP123,SSEH!AP123,SSES!AP123)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ123,NPgN!AQ123,NPgY!AQ123,WMID!AQ123,EMID!AQ123,SWALES!AQ123,SWEST!AQ123,LPN!AQ123,SPN!AQ123,EPN!AQ123,SPD!AQ123,SPMW!AQ123,SSEH!AQ123,SSES!AQ123)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR123,NPgN!AR123,NPgY!AR123,WMID!AR123,EMID!AR123,SWALES!AR123,SWEST!AR123,LPN!AR123,SPN!AR123,EPN!AR123,SPD!AR123,SPMW!AR123,SSEH!AR123,SSES!AR123)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS123,NPgN!AS123,NPgY!AS123,WMID!AS123,EMID!AS123,SWALES!AS123,SWEST!AS123,LPN!AS123,SPN!AS123,EPN!AS123,SPD!AS123,SPMW!AS123,SSEH!AS123,SSES!AS123)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT123,NPgN!AT123,NPgY!AT123,WMID!AT123,EMID!AT123,SWALES!AT123,SWEST!AT123,LPN!AT123,SPN!AT123,EPN!AT123,SPD!AT123,SPMW!AT123,SSEH!AT123,SSES!AT123)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU123,NPgN!AU123,NPgY!AU123,WMID!AU123,EMID!AU123,SWALES!AU123,SWEST!AU123,LPN!AU123,SPN!AU123,EPN!AU123,SPD!AU123,SPMW!AU123,SSEH!AU123,SSES!AU123)","v":0}]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ124,NPgN!AJ124,NPgY!AJ124,WMID!AJ124,EMID!AJ124,SWALES!AJ124,SWEST!AJ124,LPN!AJ124,SPN!AJ124,EPN!AJ124,SPD!AJ124,SPMW!AJ124,SSEH!AJ124,SSES!AJ124)","v":0},{"$f":"CHOOSE($B$3,ENWL!AK124,NPgN!AK124,NPgY!AK124,WMID!AK124,EMID!AK124,SWALES!AK124,SWEST!AK124,LPN!AK124,SPN!AK124,EPN!AK124,SPD!AK124,SPMW!AK124,SSEH!AK124,SSES!AK124)","v":0},{"$f":"CHOOSE($B$3,ENWL!AL124,NPgN!AL124,NPgY!AL124,WMID!AL124,EMID!AL124,SWALES!AL124,SWEST!AL124,LPN!AL124,SPN!AL124,EPN!AL124,SPD!AL124,SPMW!AL124,SSEH!AL124,SSES!AL124)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM124,NPgN!AM124,NPgY!AM124,WMID!AM124,EMID!AM124,SWALES!AM124,SWEST!AM124,LPN!AM124,SPN!AM124,EPN!AM124,SPD!AM124,SPMW!AM124,SSEH!AM124,SSES!AM124)","v":0},null,{"$f":"CHOOSE($B$3,ENWL!AO124,NPgN!AO124,NPgY!AO124,WMID!AO124,EMID!AO124,SWALES!AO124,SWEST!AO124,LPN!AO124,SPN!AO124,EPN!AO124,SPD!AO124,SPMW!AO124,SSEH!AO124,SSES!AO124)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP124,NPgN!AP124,NPgY!AP124,WMID!AP124,EMID!AP124,SWALES!AP124,SWEST!AP124,LPN!AP124,SPN!AP124,EPN!AP124,SPD!AP124,SPMW!AP124,SSEH!AP124,SSES!AP124)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ124,NPgN!AQ124,NPgY!AQ124,WMID!AQ124,EMID!AQ124,SWALES!AQ124,SWEST!AQ124,LPN!AQ124,SPN!AQ124,EPN!AQ124,SPD!AQ124,SPMW!AQ124,SSEH!AQ124,SSES!AQ124)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR124,NPgN!AR124,NPgY!AR124,WMID!AR124,EMID!AR124,SWALES!AR124,SWEST!AR124,LPN!AR124,SPN!AR124,EPN!AR124,SPD!AR124,SPMW!AR124,SSEH!AR124,SSES!AR124)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS124,NPgN!AS124,NPgY!AS124,WMID!AS124,EMID!AS124,SWALES!AS124,SWEST!AS124,LPN!AS124,SPN!AS124,EPN!AS124,SPD!AS124,SPMW!AS124,SSEH!AS124,SSES!AS124)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT124,NPgN!AT124,NPgY!AT124,WMID!AT124,EMID!AT124,SWALES!AT124,SWEST!AT124,LPN!AT124,SPN!AT124,EPN!AT124,SPD!AT124,SPMW!AT124,SSEH!AT124,SSES!AT124)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU124,NPgN!AU124,NPgY!AU124,WMID!AU124,EMID!AU124,SWALES!AU124,SWEST!AU124,LPN!AU124,SPN!AU124,EPN!AU124,SPD!AU124,SPMW!AU124,SSEH!AU124,SSES!AU124)","v":0}]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ125,NPgN!AJ125,NPgY!AJ125,WMID!AJ125,EMID!AJ125,SWALES!AJ125,SWEST!AJ125,LPN!AJ125,SPN!AJ125,EPN!AJ125,SPD!AJ125,SPMW!AJ125,SSEH!AJ125,SSES!AJ125)","v":0},{"$f":"CHOOSE($B$3,ENWL!AK125,NPgN!AK125,NPgY!AK125,WMID!AK125,EMID!AK125,SWALES!AK125,SWEST!AK125,LPN!AK125,SPN!AK125,EPN!AK125,SPD!AK125,SPMW!AK125,SSEH!AK125,SSES!AK125)","v":0},{"$f":"CHOOSE($B$3,ENWL!AL125,NPgN!AL125,NPgY!AL125,WMID!AL125,EMID!AL125,SWALES!AL125,SWEST!AL125,LPN!AL125,SPN!AL125,EPN!AL125,SPD!AL125,SPMW!AL125,SSEH!AL125,SSES!AL125)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM125,NPgN!AM125,NPgY!AM125,WMID!AM125,EMID!AM125,SWALES!AM125,SWEST!AM125,LPN!AM125,SPN!AM125,EPN!AM125,SPD!AM125,SPMW!AM125,SSEH!AM125,SSES!AM125)","v":0},null,{"$f":"CHOOSE($B$3,ENWL!AO125,NPgN!AO125,NPgY!AO125,WMID!AO125,EMID!AO125,SWALES!AO125,SWEST!AO125,LPN!AO125,SPN!AO125,EPN!AO125,SPD!AO125,SPMW!AO125,SSEH!AO125,SSES!AO125)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP125,NPgN!AP125,NPgY!AP125,WMID!AP125,EMID!AP125,SWALES!AP125,SWEST!AP125,LPN!AP125,SPN!AP125,EPN!AP125,SPD!AP125,SPMW!AP125,SSEH!AP125,SSES!AP125)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ125,NPgN!AQ125,NPgY!AQ125,WMID!AQ125,EMID!AQ125,SWALES!AQ125,SWEST!AQ125,LPN!AQ125,SPN!AQ125,EPN!AQ125,SPD!AQ125,SPMW!AQ125,SSEH!AQ125,SSES!AQ125)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR125,NPgN!AR125,NPgY!AR125,WMID!AR125,EMID!AR125,SWALES!AR125,SWEST!AR125,LPN!AR125,SPN!AR125,EPN!AR125,SPD!AR125,SPMW!AR125,SSEH!AR125,SSES!AR125)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS125,NPgN!AS125,NPgY!AS125,WMID!AS125,EMID!AS125,SWALES!AS125,SWEST!AS125,LPN!AS125,SPN!AS125,EPN!AS125,SPD!AS125,SPMW!AS125,SSEH!AS125,SSES!AS125)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT125,NPgN!AT125,NPgY!AT125,WMID!AT125,EMID!AT125,SWALES!AT125,SWEST!AT125,LPN!AT125,SPN!AT125,EPN!AT125,SPD!AT125,SPMW!AT125,SSEH!AT125,SSES!AT125)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU125,NPgN!AU125,NPgY!AU125,WMID!AU125,EMID!AU125,SWALES!AU125,SWEST!AU125,LPN!AU125,SPN!AU125,EPN!AU125,SPD!AU125,SPMW!AU125,SSEH!AU125,SSES!AU125)","v":0}]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ126,NPgN!AJ126,NPgY!AJ126,WMID!AJ126,EMID!AJ126,SWALES!AJ126,SWEST!AJ126,LPN!AJ126,SPN!AJ126,EPN!AJ126,SPD!AJ126,SPMW!AJ126,SSEH!AJ126,SSES!AJ126)","v":0},{"$f":"CHOOSE($B$3,ENWL!AK126,NPgN!AK126,NPgY!AK126,WMID!AK126,EMID!AK126,SWALES!AK126,SWEST!AK126,LPN!AK126,SPN!AK126,EPN!AK126,SPD!AK126,SPMW!AK126,SSEH!AK126,SSES!AK126)","v":0},{"$f":"CHOOSE($B$3,ENWL!AL126,NPgN!AL126,NPgY!AL126,WMID!AL126,EMID!AL126,SWALES!AL126,SWEST!AL126,LPN!AL126,SPN!AL126,EPN!AL126,SPD!AL126,SPMW!AL126,SSEH!AL126,SSES!AL126)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM126,NPgN!AM126,NPgY!AM126,WMID!AM126,EMID!AM126,SWALES!AM126,SWEST!AM126,LPN!AM126,SPN!AM126,EPN!AM126,SPD!AM126,SPMW!AM126,SSEH!AM126,SSES!AM126)","v":0},null,{"$f":"CHOOSE($B$3,ENWL!AO126,NPgN!AO126,NPgY!AO126,WMID!AO126,EMID!AO126,SWALES!AO126,SWEST!AO126,LPN!AO126,SPN!AO126,EPN!AO126,SPD!AO126,SPMW!AO126,SSEH!AO126,SSES!AO126)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP126,NPgN!AP126,NPgY!AP126,WMID!AP126,EMID!AP126,SWALES!AP126,SWEST!AP126,LPN!AP126,SPN!AP126,EPN!AP126,SPD!AP126,SPMW!AP126,SSEH!AP126,SSES!AP126)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ126,NPgN!AQ126,NPgY!AQ126,WMID!AQ126,EMID!AQ126,SWALES!AQ126,SWEST!AQ126,LPN!AQ126,SPN!AQ126,EPN!AQ126,SPD!AQ126,SPMW!AQ126,SSEH!AQ126,SSES!AQ126)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR126,NPgN!AR126,NPgY!AR126,WMID!AR126,EMID!AR126,SWALES!AR126,SWEST!AR126,LPN!AR126,SPN!AR126,EPN!AR126,SPD!AR126,SPMW!AR126,SSEH!AR126,SSES!AR126)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS126,NPgN!AS126,NPgY!AS126,WMID!AS126,EMID!AS126,SWALES!AS126,SWEST!AS126,LPN!AS126,SPN!AS126,EPN!AS126,SPD!AS126,SPMW!AS126,SSEH!AS126,SSES!AS126)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT126,NPgN!AT126,NPgY!AT126,WMID!AT126,EMID!AT126,SWALES!AT126,SWEST!AT126,LPN!AT126,SPN!AT126,EPN!AT126,SPD!AT126,SPMW!AT126,SSEH!AT126,SSES!AT126)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU126,NPgN!AU126,NPgY!AU126,WMID!AU126,EMID!AU126,SWALES!AU126,SWEST!AU126,LPN!AU126,SPN!AU126,EPN!AU126,SPD!AU126,SPMW!AU126,SSEH!AU126,SSES!AU126)","v":0}]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ127,NPgN!AJ127,NPgY!AJ127,WMID!AJ127,EMID!AJ127,SWALES!AJ127,SWEST!AJ127,LPN!AJ127,SPN!AJ127,EPN!AJ127,SPD!AJ127,SPMW!AJ127,SSEH!AJ127,SSES!AJ127)","v":0},{"$f":"CHOOSE($B$3,ENWL!AK127,NPgN!AK127,NPgY!AK127,WMID!AK127,EMID!AK127,SWALES!AK127,SWEST!AK127,LPN!AK127,SPN!AK127,EPN!AK127,SPD!AK127,SPMW!AK127,SSEH!AK127,SSES!AK127)","v":0},{"$f":"CHOOSE($B$3,ENWL!AL127,NPgN!AL127,NPgY!AL127,WMID!AL127,EMID!AL127,SWALES!AL127,SWEST!AL127,LPN!AL127,SPN!AL127,EPN!AL127,SPD!AL127,SPMW!AL127,SSEH!AL127,SSES!AL127)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM127,NPgN!AM127,NPgY!AM127,WMID!AM127,EMID!AM127,SWALES!AM127,SWEST!AM127,LPN!AM127,SPN!AM127,EPN!AM127,SPD!AM127,SPMW!AM127,SSEH!AM127,SSES!AM127)","v":0},null,{"$f":"CHOOSE($B$3,ENWL!AO127,NPgN!AO127,NPgY!AO127,WMID!AO127,EMID!AO127,SWALES!AO127,SWEST!AO127,LPN!AO127,SPN!AO127,EPN!AO127,SPD!AO127,SPMW!AO127,SSEH!AO127,SSES!AO127)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP127,NPgN!AP127,NPgY!AP127,WMID!AP127,EMID!AP127,SWALES!AP127,SWEST!AP127,LPN!AP127,SPN!AP127,EPN!AP127,SPD!AP127,SPMW!AP127,SSEH!AP127,SSES!AP127)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ127,NPgN!AQ127,NPgY!AQ127,WMID!AQ127,EMID!AQ127,SWALES!AQ127,SWEST!AQ127,LPN!AQ127,SPN!AQ127,EPN!AQ127,SPD!AQ127,SPMW!AQ127,SSEH!AQ127,SSES!AQ127)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR127,NPgN!AR127,NPgY!AR127,WMID!AR127,EMID!AR127,SWALES!AR127,SWEST!AR127,LPN!AR127,SPN!AR127,EPN!AR127,SPD!AR127,SPMW!AR127,SSEH!AR127,SSES!AR127)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS127,NPgN!AS127,NPgY!AS127,WMID!AS127,EMID!AS127,SWALES!AS127,SWEST!AS127,LPN!AS127,SPN!AS127,EPN!AS127,SPD!AS127,SPMW!AS127,SSEH!AS127,SSES!AS127)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT127,NPgN!AT127,NPgY!AT127,WMID!AT127,EMID!AT127,SWALES!AT127,SWEST!AT127,LPN!AT127,SPN!AT127,EPN!AT127,SPD!AT127,SPMW!AT127,SSEH!AT127,SSES!AT127)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU127,NPgN!AU127,NPgY!AU127,WMID!AU127,EMID!AU127,SWALES!AU127,SWEST!AU127,LPN!AU127,SPN!AU127,EPN!AU127,SPD!AU127,SPMW!AU127,SSEH!AU127,SSES!AU127)","v":0}]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ128,NPgN!AJ128,NPgY!AJ128,WMID!AJ128,EMID!AJ128,SWALES!AJ128,SWEST!AJ128,LPN!AJ128,SPN!AJ128,EPN!AJ128,SPD!AJ128,SPMW!AJ128,SSEH!AJ128,SSES!AJ128)","v":0},{"$f":"CHOOSE($B$3,ENWL!AK128,NPgN!AK128,NPgY!AK128,WMID!AK128,EMID!AK128,SWALES!AK128,SWEST!AK128,LPN!AK128,SPN!AK128,EPN!AK128,SPD!AK128,SPMW!AK128,SSEH!AK128,SSES!AK128)","v":0},{"$f":"CHOOSE($B$3,ENWL!AL128,NPgN!AL128,NPgY!AL128,WMID!AL128,EMID!AL128,SWALES!AL128,SWEST!AL128,LPN!AL128,SPN!AL128,EPN!AL128,SPD!AL128,SPMW!AL128,SSEH!AL128,SSES!AL128)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM128,NPgN!AM128,NPgY!AM128,WMID!AM128,EMID!AM128,SWALES!AM128,SWEST!AM128,LPN!AM128,SPN!AM128,EPN!AM128,SPD!AM128,SPMW!AM128,SSEH!AM128,SSES!AM128)","v":0},null,{"$f":"CHOOSE($B$3,ENWL!AO128,NPgN!AO128,NPgY!AO128,WMID!AO128,EMID!AO128,SWALES!AO128,SWEST!AO128,LPN!AO128,SPN!AO128,EPN!AO128,SPD!AO128,SPMW!AO128,SSEH!AO128,SSES!AO128)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP128,NPgN!AP128,NPgY!AP128,WMID!AP128,EMID!AP128,SWALES!AP128,SWEST!AP128,LPN!AP128,SPN!AP128,EPN!AP128,SPD!AP128,SPMW!AP128,SSEH!AP128,SSES!AP128)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ128,NPgN!AQ128,NPgY!AQ128,WMID!AQ128,EMID!AQ128,SWALES!AQ128,SWEST!AQ128,LPN!AQ128,SPN!AQ128,EPN!AQ128,SPD!AQ128,SPMW!AQ128,SSEH!AQ128,SSES!AQ128)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR128,NPgN!AR128,NPgY!AR128,WMID!AR128,EMID!AR128,SWALES!AR128,SWEST!AR128,LPN!AR128,SPN!AR128,EPN!AR128,SPD!AR128,SPMW!AR128,SSEH!AR128,SSES!AR128)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS128,NPgN!AS128,NPgY!AS128,WMID!AS128,EMID!AS128,SWALES!AS128,SWEST!AS128,LPN!AS128,SPN!AS128,EPN!AS128,SPD!AS128,SPMW!AS128,SSEH!AS128,SSES!AS128)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT128,NPgN!AT128,NPgY!AT128,WMID!AT128,EMID!AT128,SWALES!AT128,SWEST!AT128,LPN!AT128,SPN!AT128,EPN!AT128,SPD!AT128,SPMW!AT128,SSEH!AT128,SSES!AT128)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU128,NPgN!AU128,NPgY!AU128,WMID!AU128,EMID!AU128,SWALES!AU128,SWEST!AU128,LPN!AU128,SPN!AU128,EPN!AU128,SPD!AU128,SPMW!AU128,SSEH!AU128,SSES!AU128)","v":0}]
[]
[null,null,"Actual totex"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 1"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR133,NPgN!AR133,NPgY!AR133,WMID!AR133,EMID!AR133,SWALES!AR133,SWEST!AR133,LPN!AR133,SPN!AR133,EPN!AR133,SPD!AR133,SPMW!AR133,SSEH!AR133,SSES!AR133)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS133,NPgN!AS133,NPgY!AS133,WMID!AS133,EMID!AS133,SWALES!AS133,SWEST!AS133,LPN!AS133,SPN!AS133,EPN!AS133,SPD!AS133,SPMW!AS133,SSEH!AS133,SSES!AS133)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT133,NPgN!AT133,NPgY!AT133,WMID!AT133,EMID!AT133,SWALES!AT133,SWEST!AT133,LPN!AT133,SPN!AT133,EPN!AT133,SPD!AT133,SPMW!AT133,SSEH!AT133,SSES!AT133)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU133,NPgN!AU133,NPgY!AU133,WMID!AU133,EMID!AU133,SWALES!AU133,SWEST!AU133,LPN!AU133,SPN!AU133,EPN!AU133,SPD!AU133,SPMW!AU133,SSEH!AU133,SSES!AU133)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV133,NPgN!AV133,NPgY!AV133,WMID!AV133,EMID!AV133,SWALES!AV133,SWEST!AV133,LPN!AV133,SPN!AV133,EPN!AV133,SPD!AV133,SPMW!AV133,SSEH!AV133,SSES!AV133)","v":0}]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR134,NPgN!AR134,NPgY!AR134,WMID!AR134,EMID!AR134,SWALES!AR134,SWEST!AR134,LPN!AR134,SPN!AR134,EPN!AR134,SPD!AR134,SPMW!AR134,SSEH!AR134,SSES!AR134)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS134,NPgN!AS134,NPgY!AS134,WMID!AS134,EMID!AS134,SWALES!AS134,SWEST!AS134,LPN!AS134,SPN!AS134,EPN!AS134,SPD!AS134,SPMW!AS134,SSEH!AS134,SSES!AS134)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT134,NPgN!AT134,NPgY!AT134,WMID!AT134,EMID!AT134,SWALES!AT134,SWEST!AT134,LPN!AT134,SPN!AT134,EPN!AT134,SPD!AT134,SPMW!AT134,SSEH!AT134,SSES!AT134)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU134,NPgN!AU134,NPgY!AU134,WMID!AU134,EMID!AU134,SWALES!AU134,SWEST!AU134,LPN!AU134,SPN!AU134,EPN!AU134,SPD!AU134,SPMW!AU134,SSEH!AU134,SSES!AU134)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV134,NPgN!AV134,NPgY!AV134,WMID!AV134,EMID!AV134,SWALES!AV134,SWEST!AV134,LPN!AV134,SPN!AV134,EPN!AV134,SPD!AV134,SPMW!AV134,SSEH!AV134,SSES!AV134)","v":0}]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR135,NPgN!AR135,NPgY!AR135,WMID!AR135,EMID!AR135,SWALES!AR135,SWEST!AR135,LPN!AR135,SPN!AR135,EPN!AR135,SPD!AR135,SPMW!AR135,SSEH!AR135,SSES!AR135)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS135,NPgN!AS135,NPgY!AS135,WMID!AS135,EMID!AS135,SWALES!AS135,SWEST!AS135,LPN!AS135,SPN!AS135,EPN!AS135,SPD!AS135,SPMW!AS135,SSEH!AS135,SSES!AS135)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT135,NPgN!AT135,NPgY!AT135,WMID!AT135,EMID!AT135,SWALES!AT135,SWEST!AT135,LPN!AT135,SPN!AT135,EPN!AT135,SPD!AT135,SPMW!AT135,SSEH!AT135,SSES!AT135)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU135,NPgN!AU135,NPgY!AU135,WMID!AU135,EMID!AU135,SWALES!AU135,SWEST!AU135,LPN!AU135,SPN!AU135,EPN!AU135,SPD!AU135,SPMW!AU135,SSEH!AU135,SSES!AU135)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV135,NPgN!AV135,NPgY!AV135,WMID!AV135,EMID!AV135,SWALES!AV135,SWEST!AV135,LPN!AV135,SPN!AV135,EPN!AV135,SPD!AV135,SPMW!AV135,SSEH!AV135,SSES!AV135)","v":0}]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR136,NPgN!AR136,NPgY!AR136,WMID!AR136,EMID!AR136,SWALES!AR136,SWEST!AR136,LPN!AR136,SPN!AR136,EPN!AR136,SPD!AR136,SPMW!AR136,SSEH!AR136,SSES!AR136)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS136,NPgN!AS136,NPgY!AS136,WMID!AS136,EMID!AS136,SWALES!AS136,SWEST!AS136,LPN!AS136,SPN!AS136,EPN!AS136,SPD!AS136,SPMW!AS136,SSEH!AS136,SSES!AS136)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT136,NPgN!AT136,NPgY!AT136,WMID!AT136,EMID!AT136,SWALES!AT136,SWEST!AT136,LPN!AT136,SPN!AT136,EPN!AT136,SPD!AT136,SPMW!AT136,SSEH!AT136,SSES!AT136)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU136,NPgN!AU136,NPgY!AU136,WMID!AU136,EMID!AU136,SWALES!AU136,SWEST!AU136,LPN!AU136,SPN!AU136,EPN!AU136,SPD!AU136,SPMW!AU136,SSEH!AU136,SSES!AU136)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV136,NPgN!AV136,NPgY!AV136,WMID!AV136,EMID!AV136,SWALES!AV136,SWEST!AV136,LPN!AV136,SPN!AV136,EPN!AV136,SPD!AV136,SPMW!AV136,SSEH!AV136,SSES!AV136)","v":0}]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR137,NPgN!AR137,NPgY!AR137,WMID!AR137,EMID!AR137,SWALES!AR137,SWEST!AR137,LPN!AR137,SPN!AR137,EPN!AR137,SPD!AR137,SPMW!AR137,SSEH!AR137,SSES!AR137)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS137,NPgN!AS137,NPgY!AS137,WMID!AS137,EMID!AS137,SWALES!AS137,SWEST!AS137,LPN!AS137,SPN!AS137,EPN!AS137,SPD!AS137,SPMW!AS137,SSEH!AS137,SSES!AS137)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT137,NPgN!AT137,NPgY!AT137,WMID!AT137,EMID!AT137,SWALES!AT137,SWEST!AT137,LPN!AT137,SPN!AT137,EPN!AT137,SPD!AT137,SPMW!AT137,SSEH!AT137,SSES!AT137)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU137,NPgN!AU137,NPgY!AU137,WMID!AU137,EMID!AU137,SWALES!AU137,SWEST!AU137,LPN!AU137,SPN!AU137,EPN!AU137,SPD!AU137,SPMW!AU137,SSEH!AU137,SSES!AU137)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV137,NPgN!AV137,NPgY!AV137,WMID!AV137,EMID!AV137,SWALES!AV137,SWEST!AV137,LPN!AV137,SPN!AV137,EPN!AV137,SPD!AV137,SPMW!AV137,SSEH!AV137,SSES!AV137)","v":0}]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR138,NPgN!AR138,NPgY!AR138,WMID!AR138,EMID!AR138,SWALES!AR138,SWEST!AR138,LPN!AR138,SPN!AR138,EPN!AR138,SPD!AR138,SPMW!AR138,SSEH!AR138,SSES!AR138)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS138,NPgN!AS138,NPgY!AS138,WMID!AS138,EMID!AS138,SWALES!AS138,SWEST!AS138,LPN!AS138,SPN!AS138,EPN!AS138,SPD!AS138,SPMW!AS138,SSEH!AS138,SSES!AS138)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT138,NPgN!AT138,NPgY!AT138,WMID!AT138,EMID!AT138,SWALES!AT138,SWEST!AT138,LPN!AT138,SPN!AT138,EPN!AT138,SPD!AT138,SPMW!AT138,SSEH!AT138,SSES!AT138)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU138,NPgN!AU138,NPgY!AU138,WMID!AU138,EMID!AU138,SWALES!AU138,SWEST!AU138,LPN!AU138,SPN!AU138,EPN!AU138,SPD!AU138,SPMW!AU138,SSEH!AU138,SSES!AU138)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV138,NPgN!AV138,NPgY!AV138,WMID!AV138,EMID!AV138,SWALES!AV138,SWEST!AV138,LPN!AV138,SPN!AV138,EPN!AV138,SPD!AV138,SPMW!AV138,SSEH!AV138,SSES!AV138)","v":0}]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR139,NPgN!AR139,NPgY!AR139,WMID!AR139,EMID!AR139,SWALES!AR139,SWEST!AR139,LPN!AR139,SPN!AR139,EPN!AR139,SPD!AR139,SPMW!AR139,SSEH!AR139,SSES!AR139)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS139,NPgN!AS139,NPgY!AS139,WMID!AS139,EMID!AS139,SWALES!AS139,SWEST!AS139,LPN!AS139,SPN!AS139,EPN!AS139,SPD!AS139,SPMW!AS139,SSEH!AS139,SSES!AS139)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT139,NPgN!AT139,NPgY!AT139,WMID!AT139,EMID!AT139,SWALES!AT139,SWEST!AT139,LPN!AT139,SPN!AT139,EPN!AT139,SPD!AT139,SPMW!AT139,SSEH!AT139,SSES!AT139)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU139,NPgN!AU139,NPgY!AU139,WMID!AU139,EMID!AU139,SWALES!AU139,SWEST!AU139,LPN!AU139,SPN!AU139,EPN!AU139,SPD!AU139,SPMW!AU139,SSEH!AU139,SSES!AU139)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV139,NPgN!AV139,NPgY!AV139,WMID!AV139,EMID!AV139,SWALES!AV139,SWEST!AV139,LPN!AV139,SPN!AV139,EPN!AV139,SPD!AV139,SPMW!AV139,SSEH!AV139,SSES!AV139)","v":0}]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 2"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALCU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR142,NPgN!AR142,NPgY!AR142,WMID!AR142,EMID!AR142,SWALES!AR142,SWEST!AR142,LPN!AR142,SPN!AR142,EPN!AR142,SPD!AR142,SPMW!AR142,SSEH!AR142,SSES!AR142)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS142,NPgN!AS142,NPgY!AS142,WMID!AS142,EMID!AS142,SWALES!AS142,SWEST!AS142,LPN!AS142,SPN!AS142,EPN!AS142,SPD!AS142,SPMW!AS142,SSEH!AS142,SSES!AS142)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT142,NPgN!AT142,NPgY!AT142,WMID!AT142,EMID!AT142,SWALES!AT142,SWEST!AT142,LPN!AT142,SPN!AT142,EPN!AT142,SPD!AT142,SPMW!AT142,SSEH!AT142,SSES!AT142)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU142,NPgN!AU142,NPgY!AU142,WMID!AU142,EMID!AU142,SWALES!AU142,SWEST!AU142,LPN!AU142,SPN!AU142,EPN!AU142,SPD!AU142,SPMW!AU142,SSEH!AU142,SSES!AU142)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV142,NPgN!AV142,NPgY!AV142,WMID!AV142,EMID!AV142,SWALES!AV142,SWEST!AV142,LPN!AV142,SPN!AV142,EPN!AV142,SPD!AV142,SPMW!AV142,SSEH!AV142,SSES!AV142)","v":0}]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCAU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR143,NPgN!AR143,NPgY!AR143,WMID!AR143,EMID!AR143,SWALES!AR143,SWEST!AR143,LPN!AR143,SPN!AR143,EPN!AR143,SPD!AR143,SPMW!AR143,SSEH!AR143,SSES!AR143)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS143,NPgN!AS143,NPgY!AS143,WMID!AS143,EMID!AS143,SWALES!AS143,SWEST!AS143,LPN!AS143,SPN!AS143,EPN!AS143,SPD!AS143,SPMW!AS143,SSEH!AS143,SSES!AS143)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT143,NPgN!AT143,NPgY!AT143,WMID!AT143,EMID!AT143,SWALES!AT143,SWEST!AT143,LPN!AT143,SPN!AT143,EPN!AT143,SPD!AT143,SPMW!AT143,SSEH!AT143,SSES!AT143)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU143,NPgN!AU143,NPgY!AU143,WMID!AU143,EMID!AU143,SWALES!AU143,SWEST!AU143,LPN!AU143,SPN!AU143,EPN!AU143,SPD!AU143,SPMW!AU143,SSEH!AU143,SSES!AU143)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV143,NPgN!AV143,NPgY!AV143,WMID!AV143,EMID!AV143,SWALES!AV143,SWEST!AV143,LPN!AV143,SPN!AV143,EPN!AV143,SPD!AV143,SPMW!AV143,SSEH!AV143,SSES!AV143)","v":0}]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCOU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR144,NPgN!AR144,NPgY!AR144,WMID!AR144,EMID!AR144,SWALES!AR144,SWEST!AR144,LPN!AR144,SPN!AR144,EPN!AR144,SPD!AR144,SPMW!AR144,SSEH!AR144,SSES!AR144)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS144,NPgN!AS144,NPgY!AS144,WMID!AS144,EMID!AS144,SWALES!AS144,SWEST!AS144,LPN!AS144,SPN!AS144,EPN!AS144,SPD!AS144,SPMW!AS144,SSEH!AS144,SSES!AS144)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT144,NPgN!AT144,NPgY!AT144,WMID!AT144,EMID!AT144,SWALES!AT144,SWEST!AT144,LPN!AT144,SPN!AT144,EPN!AT144,SPD!AT144,SPMW!AT144,SSEH!AT144,SSES!AT144)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU144,NPgN!AU144,NPgY!AU144,WMID!AU144,EMID!AU144,SWALES!AU144,SWEST!AU144,LPN!AU144,SPN!AU144,EPN!AU144,SPD!AU144,SPMW!AU144,SSEH!AU144,SSES!AU144)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV144,NPgN!AV144,NPgY!AV144,WMID!AV144,EMID!AV144,SWALES!AV144,SWEST!AV144,LPN!AV144,SPN!AV144,EPN!AV144,SPD!AV144,SPMW!AV144,SSEH!AV144,SSES!AV144)","v":0}]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFAU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR145,NPgN!AR145,NPgY!AR145,WMID!AR145,EMID!AR145,SWALES!AR145,SWEST!AR145,LPN!AR145,SPN!AR145,EPN!AR145,SPD!AR145,SPMW!AR145,SSEH!AR145,SSES!AR145)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS145,NPgN!AS145,NPgY!AS145,WMID!AS145,EMID!AS145,SWALES!AS145,SWEST!AS145,LPN!AS145,SPN!AS145,EPN!AS145,SPD!AS145,SPMW!AS145,SSEH!AS145,SSES!AS145)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT145,NPgN!AT145,NPgY!AT145,WMID!AT145,EMID!AT145,SWALES!AT145,SWEST!AT145,LPN!AT145,SPN!AT145,EPN!AT145,SPD!AT145,SPMW!AT145,SSEH!AT145,SSES!AT145)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU145,NPgN!AU145,NPgY!AU145,WMID!AU145,EMID!AU145,SWALES!AU145,SWEST!AU145,LPN!AU145,SPN!AU145,EPN!AU145,SPD!AU145,SPMW!AU145,SSEH!AU145,SSES!AU145)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV145,NPgN!AV145,NPgY!AV145,WMID!AV145,EMID!AV145,SWALES!AV145,SWEST!AV145,LPN!AV145,SPN!AV145,EPN!AV145,SPD!AV145,SPMW!AV145,SSEH!AV145,SSES!AV145)","v":0}]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATCU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR146,NPgN!AR146,NPgY!AR146,WMID!AR146,EMID!AR146,SWALES!AR146,SWEST!AR146,LPN!AR146,SPN!AR146,EPN!AR146,SPD!AR146,SPMW!AR146,SSEH!AR146,SSES!AR146)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS146,NPgN!AS146,NPgY!AS146,WMID!AS146,EMID!AS146,SWALES!AS146,SWEST!AS146,LPN!AS146,SPN!AS146,EPN!AS146,SPD!AS146,SPMW!AS146,SSEH!AS146,SSES!AS146)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT146,NPgN!AT146,NPgY!AT146,WMID!AT146,EMID!AT146,SWALES!AT146,SWEST!AT146,LPN!AT146,SPN!AT146,EPN!AT146,SPD!AT146,SPMW!AT146,SSEH!AT146,SSES!AT146)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU146,NPgN!AU146,NPgY!AU146,WMID!AU146,EMID!AU146,SWALES!AU146,SWEST!AU146,LPN!AU146,SPN!AU146,EPN!AU146,SPD!AU146,SPMW!AU146,SSEH!AU146,SSES!AU146)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV146,NPgN!AV146,NPgY!AV146,WMID!AV146,EMID!AV146,SWALES!AV146,SWEST!AV146,LPN!AV146,SPN!AV146,EPN!AV146,SPD!AV146,SPMW!AV146,SSEH!AV146,SSES!AV146)","v":0}]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARPU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR147,NPgN!AR147,NPgY!AR147,WMID!AR147,EMID!AR147,SWALES!AR147,SWEST!AR147,LPN!AR147,SPN!AR147,EPN!AR147,SPD!AR147,SPMW!AR147,SSEH!AR147,SSES!AR147)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS147,NPgN!AS147,NPgY!AS147,WMID!AS147,EMID!AS147,SWALES!AS147,SWEST!AS147,LPN!AS147,SPN!AS147,EPN!AS147,SPD!AS147,SPMW!AS147,SSEH!AS147,SSES!AS147)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT147,NPgN!AT147,NPgY!AT147,WMID!AT147,EMID!AT147,SWALES!AT147,SWEST!AT147,LPN!AT147,SPN!AT147,EPN!AT147,SPD!AT147,SPMW!AT147,SSEH!AT147,SSES!AT147)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU147,NPgN!AU147,NPgY!AU147,WMID!AU147,EMID!AU147,SWALES!AU147,SWEST!AU147,LPN!AU147,SPN!AU147,EPN!AU147,SPD!AU147,SPMW!AU147,SSEH!AU147,SSES!AU147)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV147,NPgN!AV147,NPgY!AV147,WMID!AV147,EMID!AV147,SWALES!AV147,SWEST!AV147,LPN!AV147,SPN!AV147,EPN!AV147,SPD!AV147,SPMW!AV147,SSEH!AV147,SSES!AV147)","v":0}]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACOU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR148,NPgN!AR148,NPgY!AR148,WMID!AR148,EMID!AR148,SWALES!AR148,SWEST!AR148,LPN!AR148,SPN!AR148,EPN!AR148,SPD!AR148,SPMW!AR148,SSEH!AR148,SSES!AR148)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS148,NPgN!AS148,NPgY!AS148,WMID!AS148,EMID!AS148,SWALES!AS148,SWEST!AS148,LPN!AS148,SPN!AS148,EPN!AS148,SPD!AS148,SPMW!AS148,SSEH!AS148,SSES!AS148)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT148,NPgN!AT148,NPgY!AT148,WMID!AT148,EMID!AT148,SWALES!AT148,SWEST!AT148,LPN!AT148,SPN!AT148,EPN!AT148,SPD!AT148,SPMW!AT148,SSEH!AT148,SSES!AT148)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU148,NPgN!AU148,NPgY!AU148,WMID!AU148,EMID!AU148,SWALES!AU148,SWEST!AU148,LPN!AU148,SPN!AU148,EPN!AU148,SPD!AU148,SPMW!AU148,SSEH!AU148,SSES!AU148)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV148,NPgN!AV148,NPgY!AV148,WMID!AV148,EMID!AV148,SWALES!AV148,SWEST!AV148,LPN!AV148,SPN!AV148,EPN!AV148,SPD!AV148,SPMW!AV148,SSEH!AV148,SSES!AV148)","v":0}]
[]
[null,null,"Pass-through costs"]
[]
[null,null,null,null,"Licence Fee Payments",null,"£m 20/21 prices","LFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR152,NPgN!AR152,NPgY!AR152,WMID!AR152,EMID!AR152,SWALES!AR152,SWEST!AR152,LPN!AR152,SPN!AR152,EPN!AR152,SPD!AR152,SPMW!AR152,SSEH!AR152,SSES!AR152)","v":1.75},{"$f":"CHOOSE($B$3,ENWL!AS152,NPgN!AS152,NPgY!AS152,WMID!AS152,EMID!AS152,SWALES!AS152,SWEST!AS152,LPN!AS152,SPN!AS152,EPN!AS152,SPD!AS152,SPMW!AS152,SSEH!AS152,SSES!AS152)","v":1.75},{"$f":"CHOOSE($B$3,ENWL!AT152,NPgN!AT152,NPgY!AT152,WMID!AT152,EMID!AT152,SWALES!AT152,SWEST!AT152,LPN!AT152,SPN!AT152,EPN!AT152,SPD!AT152,SPMW!AT152,SSEH!AT152,SSES!AT152)","v":1.75},{"$f":"CHOOSE($B$3,ENWL!AU152,NPgN!AU152,NPgY!AU152,WMID!AU152,EMID!AU152,SWALES!AU152,SWEST!AU152,LPN!AU152,SPN!AU152,EPN!AU152,SPD!AU152,SPMW!AU152,SSEH!AU152,SSES!AU152)","v":1.75},{"$f":"CHOOSE($B$3,ENWL!AV152,NPgN!AV152,NPgY!AV152,WMID!AV152,EMID!AV152,SWALES!AV152,SWEST!AV152,LPN!AV152,SPN!AV152,EPN!AV152,SPD!AV152,SPMW!AV152,SSEH!AV152,SSES!AV152)","v":1.75}]
[null,null,null,null,"Prescribed Rates",null,"£m 20/21 prices","RBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR153,NPgN!AR153,NPgY!AR153,WMID!AR153,EMID!AR153,SWALES!AR153,SWEST!AR153,LPN!AR153,SPN!AR153,EPN!AR153,SPD!AR153,SPMW!AR153,SSEH!AR153,SSES!AR153)","v":26.50462420406971},{"$f":"CHOOSE($B$3,ENWL!AS153,NPgN!AS153,NPgY!AS153,WMID!AS153,EMID!AS153,SWALES!AS153,SWEST!AS153,LPN!AS153,SPN!AS153,EPN!AS153,SPD!AS153,SPMW!AS153,SSEH!AS153,SSES!AS153)","v":26.50462420406971},{"$f":"CHOOSE($B$3,ENWL!AT153,NPgN!AT153,NPgY!AT153,WMID!AT153,EMID!AT153,SWALES!AT153,SWEST!AT153,LPN!AT153,SPN!AT153,EPN!AT153,SPD!AT153,SPMW!AT153,SSEH!AT153,SSES!AT153)","v":26.50462420406971},{"$f":"CHOOSE($B$3,ENWL!AU153,NPgN!AU153,NPgY!AU153,WMID!AU153,EMID!AU153,SWALES!AU153,SWEST!AU153,LPN!AU153,SPN!AU153,EPN!AU153,SPD!AU153,SPMW!AU153,SSEH!AU153,SSES!AU153)","v":26.50462420406971},{"$f":"CHOOSE($B$3,ENWL!AV153,NPgN!AV153,NPgY!AV153,WMID!AV153,EMID!AV153,SWALES!AV153,SWEST!AV153,LPN!AV153,SPN!AV153,EPN!AV153,SPD!AV153,SPMW!AV153,SSEH!AV153,SSES!AV153)","v":26.50462420406971}]
[null,null,null,null,"Pass-through Transmission Connection Point Charges",null,"£m 20/21 prices","TBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR154,NPgN!AR154,NPgY!AR154,WMID!AR154,EMID!AR154,SWALES!AR154,SWEST!AR154,LPN!AR154,SPN!AR154,EPN!AR154,SPD!AR154,SPMW!AR154,SSEH!AR154,SSES!AR154)","v":20.671107541673866},{"$f":"CHOOSE($B$3,ENWL!AS154,NPgN!AS154,NPgY!AS154,WMID!AS154,EMID!AS154,SWALES!AS154,SWEST!AS154,LPN!AS154,SPN!AS154,EPN!AS154,SPD!AS154,SPMW!AS154,SSEH!AS154,SSES!AS154)","v":17.428370552043535},{"$f":"CHOOSE($B$3,ENWL!AT154,NPgN!AT154,NPgY!AT154,WMID!AT154,EMID!AT154,SWALES!AT154,SWEST!AT154,LPN!AT154,SPN!AT154,EPN!AT154,SPD!AT154,SPMW!AT154,SSEH!AT154,SSES!AT154)","v":16.899582772645793},{"$f":"CHOOSE($B$3,ENWL!AU154,NPgN!AU154,NPgY!AU154,WMID!AU154,EMID!AU154,SWALES!AU154,SWEST!AU154,LPN!AU154,SPN!AU154,EPN!AU154,SPD!AU154,SPMW!AU154,SSEH!AU154,SSES!AU154)","v":15.724343032564033},{"$f":"CHOOSE($B$3,ENWL!AV154,NPgN!AV154,NPgY!AV154,WMID!AV154,EMID!AV154,SWALES!AV154,SWEST!AV154,LPN!AV154,SPN!AV154,EPN!AV154,SPD!AV154,SPMW!AV154,SSEH!AV154,SSES!AV154)","v":15.722016102872313}]
[null,null,null,null,"Smart Meter Communication Licensee Costs",null,"£m 20/21 prices","SMCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR155,NPgN!AR155,NPgY!AR155,WMID!AR155,EMID!AR155,SWALES!AR155,SWEST!AR155,LPN!AR155,SPN!AR155,EPN!AR155,SPD!AR155,SPMW!AR155,SSEH!AR155,SSES!AR155)","v":3.1010010000000001},{"$f":"CHOOSE($B$3,ENWL!AS155,NPgN!AS155,NPgY!AS155,WMID!AS155,EMID!AS155,SWALES!AS155,SWEST!AS155,LPN!AS155,SPN!AS155,EPN!AS155,SPD!AS155,SPMW!AS155,SSEH!AS155,SSES!AS155)","v":3.1010010000000001},{"$f":"CHOOSE($B$3,ENWL!AT155,NPgN!AT155,NPgY!AT155,WMID!AT155,EMID!AT155,SWALES!AT155,SWEST!AT155,LPN!AT155,SPN!AT155,EPN!AT155,SPD!AT155,SPMW!AT155,SSEH!AT155,SSES!AT155)","v":3.15},{"$f":"CHOOSE($B$3,ENWL!AU155,NPgN!AU155,NPgY!AU155,WMID!AU155,EMID!AU155,SWALES!AU155,SWEST!AU155,LPN!AU155,SPN!AU155,EPN!AU155,SPD!AU155,SPMW!AU155,SSEH!AU155,SSES!AU155)","v":3.3},{"$f":"CHOOSE($B$3,ENWL!AV155,NPgN!AV155,NPgY!AV155,WMID!AV155,EMID!AV155,SWALES!AV155,SWEST!AV155,LPN!AV155,SPN!AV155,EPN!AV155,SPD!AV155,SPMW!AV155,SSEH!AV155,SSES!AV155)","v":3.45}]
[null,null,null,null,"Smart Meter Information Technology Costs",null,"£m 20/21 prices","SMITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR156,NPgN!AR156,NPgY!AR156,WMID!AR156,EMID!AR156,SWALES!AR156,SWEST!AR156,LPN!AR156,SPN!AR156,EPN!AR156,SPD!AR156,SPMW!AR156,SSEH!AR156,SSES!AR156)","v":3.524},{"$f":"CHOOSE($B$3,ENWL!AS156,NPgN!AS156,NPgY!AS156,WMID!AS156,EMID!AS156,SWALES!AS156,SWEST!AS156,LPN!AS156,SPN!AS156,EPN!AS156,SPD!AS156,SPMW!AS156,SSEH!AS156,SSES!AS156)","v":1.649},{"$f":"CHOOSE($B$3,ENWL!AT156,NPgN!AT156,NPgY!AT156,WMID!AT156,EMID!AT156,SWALES!AT156,SWEST!AT156,LPN!AT156,SPN!AT156,EPN!AT156,SPD!AT156,SPMW!AT156,SSEH!AT156,SSES!AT156)","v":1.899},{"$f":"CHOOSE($B$3,ENWL!AU156,NPgN!AU156,NPgY!AU156,WMID!AU156,EMID!AU156,SWALES!AU156,SWEST!AU156,LPN!AU156,SPN!AU156,EPN!AU156,SPD!AU156,SPMW!AU156,SSEH!AU156,SSES!AU156)","v":1.794},{"$f":"CHOOSE($B$3,ENWL!AV156,NPgN!AV156,NPgY!AV156,WMID!AV156,EMID!AV156,SWALES!AV156,SWEST!AV156,LPN!AV156,SPN!AV156,EPN!AV156,SPD!AV156,SPMW!AV156,SSEH!AV156,SSES!AV156)","v":1.649}]
[null,null,null,null,"Ring Fence Costs",null,"£m 20/21 prices","RFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR157,NPgN!AR157,NPgY!AR157,WMID!AR157,EMID!AR157,SWALES!AR157,SWEST!AR157,LPN!AR157,SPN!AR157,EPN!AR157,SPD!AR157,SPMW!AR157,SSEH!AR157,SSES!AR157)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS157,NPgN!AS157,NPgY!AS157,WMID!AS157,EMID!AS157,SWALES!AS157,SWEST!AS157,LPN!AS157,SPN!AS157,EPN!AS157,SPD!AS157,SPMW!AS157,SSEH!AS157,SSES!AS157)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT157,NPgN!AT157,NPgY!AT157,WMID!AT157,EMID!AT157,SWALES!AT157,SWEST!AT157,LPN!AT157,SPN!AT157,EPN!AT157,SPD!AT157,SPMW!AT157,SSEH!AT157,SSES!AT157)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU157,NPgN!AU157,NPgY!AU157,WMID!AU157,EMID!AU157,SWALES!AU157,SWEST!AU157,LPN!AU157,SPN!AU157,EPN!AU157,SPD!AU157,SPMW!AU157,SSEH!AU157,SSES!AU157)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV157,NPgN!AV157,NPgY!AV157,WMID!AV157,EMID!AV157,SWALES!AV157,SWEST!AV157,LPN!AV157,SPN!AV157,EPN!AV157,SPD!AV157,SPMW!AV157,SSEH!AV157,SSES!AV157)","v":0}]
[null,null,null,null,"Supplier of Last Resort Net Costs",null,"£m 20/21 prices","SLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR158,NPgN!AR158,NPgY!AR158,WMID!AR158,EMID!AR158,SWALES!AR158,SWEST!AR158,LPN!AR158,SPN!AR158,EPN!AR158,SPD!AR158,SPMW!AR158,SSEH!AR158,SSES!AR158)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS158,NPgN!AS158,NPgY!AS158,WMID!AS158,EMID!AS158,SWALES!AS158,SWEST!AS158,LPN!AS158,SPN!AS158,EPN!AS158,SPD!AS158,SPMW!AS158,SSEH!AS158,SSES!AS158)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT158,NPgN!AT158,NPgY!AT158,WMID!AT158,EMID!AT158,SWALES!AT158,SWEST!AT158,LPN!AT158,SPN!AT158,EPN!AT158,SPD!AT158,SPMW!AT158,SSEH!AT158,SSES!AT158)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU158,NPgN!AU158,NPgY!AU158,WMID!AU158,EMID!AU158,SWALES!AU158,SWEST!AU158,LPN!AU158,SPN!AU158,EPN!AU158,SPD!AU158,SPMW!AU158,SSEH!AU158,SSES!AU158)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV158,NPgN!AV158,NPgY!AV158,WMID!AV158,EMID!AV158,SWALES!AV158,SWEST!AV158,LPN!AV158,SPN!AV158,EPN!AV158,SPD!AV158,SPMW!AV158,SSEH!AV158,SSES!AV158)","v":0}]
[null,null,null,null,"Valid Bad Debt Claims",null,"£m 20/21 prices","IBDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR159,NPgN!AR159,NPgY!AR159,WMID!AR159,EMID!AR159,SWALES!AR159,SWEST!AR159,LPN!AR159,SPN!AR159,EPN!AR159,SPD!AR159,SPMW!AR159,SSEH!AR159,SSES!AR159)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS159,NPgN!AS159,NPgY!AS159,WMID!AS159,EMID!AS159,SWALES!AS159,SWEST!AS159,LPN!AS159,SPN!AS159,EPN!AS159,SPD!AS159,SPMW!AS159,SSEH!AS159,SSES!AS159)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT159,NPgN!AT159,NPgY!AT159,WMID!AT159,EMID!AT159,SWALES!AT159,SWEST!AT159,LPN!AT159,SPN!AT159,EPN!AT159,SPD!AT159,SPMW!AT159,SSEH!AT159,SSES!AT159)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU159,NPgN!AU159,NPgY!AU159,WMID!AU159,EMID!AU159,SWALES!AU159,SWEST!AU159,LPN!AU159,SPN!AU159,EPN!AU159,SPD!AU159,SPMW!AU159,SSEH!AU159,SSES!AU159)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV159,NPgN!AV159,NPgY!AV159,WMID!AV159,EMID!AV159,SWALES!AV159,SWEST!AV159,LPN!AV159,SPN!AV159,EPN!AV159,SPD!AV159,SPMW!AV159,SSEH!AV159,SSES!AV159)","v":0}]
[null,null,null,null,"Pension Scheme Established Deficit repair expenditure",null,"£m 20/21 prices","EDEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR160,NPgN!AR160,NPgY!AR160,WMID!AR160,EMID!AR160,SWALES!AR160,SWEST!AR160,LPN!AR160,SPN!AR160,EPN!AR160,SPD!AR160,SPMW!AR160,SSEH!AR160,SSES!AR160)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS160,NPgN!AS160,NPgY!AS160,WMID!AS160,EMID!AS160,SWALES!AS160,SWEST!AS160,LPN!AS160,SPN!AS160,EPN!AS160,SPD!AS160,SPMW!AS160,SSEH!AS160,SSES!AS160)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT160,NPgN!AT160,NPgY!AT160,WMID!AT160,EMID!AT160,SWALES!AT160,SWEST!AT160,LPN!AT160,SPN!AT160,EPN!AT160,SPD!AT160,SPMW!AT160,SSEH!AT160,SSES!AT160)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU160,NPgN!AU160,NPgY!AU160,WMID!AU160,EMID!AU160,SWALES!AU160,SWEST!AU160,LPN!AU160,SPN!AU160,EPN!AU160,SPD!AU160,SPMW!AU160,SSEH!AU160,SSES!AU160)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV160,NPgN!AV160,NPgY!AV160,WMID!AV160,EMID!AV160,SWALES!AV160,SWEST!AV160,LPN!AV160,SPN!AV160,EPN!AV160,SPD!AV160,SPMW!AV160,SSEH!AV160,SSES!AV160)","v":0}]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SCRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR161,NPgN!AR161,NPgY!AR161,WMID!AR161,EMID!AR161,SWALES!AR161,SWEST!AR161,LPN!AR161,SPN!AR161,EPN!AR161,SPD!AR161,SPMW!AR161,SSEH!AR161,SSES!AR161)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS161,NPgN!AS161,NPgY!AS161,WMID!AS161,EMID!AS161,SWALES!AS161,SWEST!AS161,LPN!AS161,SPN!AS161,EPN!AS161,SPD!AS161,SPMW!AS161,SSEH!AS161,SSES!AS161)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT161,NPgN!AT161,NPgY!AT161,WMID!AT161,EMID!AT161,SWALES!AT161,SWEST!AT161,LPN!AT161,SPN!AT161,EPN!AT161,SPD!AT161,SPMW!AT161,SSEH!AT161,SSES!AT161)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU161,NPgN!AU161,NPgY!AU161,WMID!AU161,EMID!AU161,SWALES!AU161,SWEST!AU161,LPN!AU161,SPN!AU161,EPN!AU161,SPD!AU161,SPMW!AU161,SSEH!AU161,SSES!AU161)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV161,NPgN!AV161,NPgY!AV161,WMID!AV161,EMID!AV161,SWALES!AV161,SWEST!AV161,LPN!AV161,SPN!AV161,EPN!AV161,SPD!AV161,SPMW!AV161,SSEH!AV161,SSES!AV161)","v":0}]
[null,null,null,null,"Shetland Extension Variable Energy Costs (SSEH only)",null,"£m 20/21 prices","SECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR162,NPgN!AR162,NPgY!AR162,WMID!AR162,EMID!AR162,SWALES!AR162,SWEST!AR162,LPN!AR162,SPN!AR162,EPN!AR162,SPD!AR162,SPMW!AR162,SSEH!AR162,SSES!AR162)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS162,NPgN!AS162,NPgY!AS162,WMID!AS162,EMID!AS162,SWALES!AS162,SWEST!AS162,LPN!AS162,SPN!AS162,EPN!AS162,SPD!AS162,SPMW!AS162,SSEH!AS162,SSES!AS162)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT162,NPgN!AT162,NPgY!AT162,WMID!AT162,EMID!AT162,SWALES!AT162,SWEST!AT162,LPN!AT162,SPN!AT162,EPN!AT162,SPD!AT162,SPMW!AT162,SSEH!AT162,SSES!AT162)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU162,NPgN!AU162,NPgY!AU162,WMID!AU162,EMID!AU162,SWALES!AU162,SWEST!AU162,LPN!AU162,SPN!AU162,EPN!AU162,SPD!AU162,SPMW!AU162,SSEH!AU162,SSES!AU162)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV162,NPgN!AV162,NPgY!AV162,WMID!AV162,EMID!AV162,SWALES!AV162,SWEST!AV162,LPN!AV162,SPN!AV162,EPN!AV162,SPD!AV162,SPMW!AV162,SSEH!AV162,SSES!AV162)","v":0}]
[null,null,null,null,"Assistance for high-cost distributors adjustment (SSEH only)",null,"£m 20/21 prices","HBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR163,NPgN!AR163,NPgY!AR163,WMID!AR163,EMID!AR163,SWALES!AR163,SWEST!AR163,LPN!AR163,SPN!AR163,EPN!AR163,SPD!AR163,SPMW!AR163,SSEH!AR163,SSES!AR163)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS163,NPgN!AS163,NPgY!AS163,WMID!AS163,EMID!AS163,SWALES!AS163,SWEST!AS163,LPN!AS163,SPN!AS163,EPN!AS163,SPD!AS163,SPMW!AS163,SSEH!AS163,SSES!AS163)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT163,NPgN!AT163,NPgY!AT163,WMID!AT163,EMID!AT163,SWALES!AT163,SWEST!AT163,LPN!AT163,SPN!AT163,EPN!AT163,SPD!AT163,SPMW!AT163,SSEH!AT163,SSES!AT163)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU163,NPgN!AU163,NPgY!AU163,WMID!AU163,EMID!AU163,SWALES!AU163,SWEST!AU163,LPN!AU163,SPN!AU163,EPN!AU163,SPD!AU163,SPMW!AU163,SSEH!AU163,SSES!AU163)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV163,NPgN!AV163,NPgY!AV163,WMID!AV163,EMID!AV163,SWALES!AV163,SWEST!AV163,LPN!AV163,SPN!AV163,EPN!AV163,SPD!AV163,SPMW!AV163,SSEH!AV163,SSES!AV163)","v":0}]
[]
[null,null,"Incentive revenue"]
[]
[null,null,null,null,"ODI 1 (BMCS)",null,"£m 20/21 prices","BMCSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR167,NPgN!AR167,NPgY!AR167,WMID!AR167,EMID!AR167,SWALES!AR167,SWEST!AR167,LPN!AR167,SPN!AR167,EPN!AR167,SPD!AR167,SPMW!AR167,SSEH!AR167,SSES!AR167)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS167,NPgN!AS167,NPgY!AS167,WMID!AS167,EMID!AS167,SWALES!AS167,SWEST!AS167,LPN!AS167,SPN!AS167,EPN!AS167,SPD!AS167,SPMW!AS167,SSEH!AS167,SSES!AS167)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT167,NPgN!AT167,NPgY!AT167,WMID!AT167,EMID!AT167,SWALES!AT167,SWEST!AT167,LPN!AT167,SPN!AT167,EPN!AT167,SPD!AT167,SPMW!AT167,SSEH!AT167,SSES!AT167)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU167,NPgN!AU167,NPgY!AU167,WMID!AU167,EMID!AU167,SWALES!AU167,SWEST!AU167,LPN!AU167,SPN!AU167,EPN!AU167,SPD!AU167,SPMW!AU167,SSEH!AU167,SSES!AU167)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV167,NPgN!AV167,NPgY!AV167,WMID!AV167,EMID!AV167,SWALES!AV167,SWEST!AV167,LPN!AV167,SPN!AV167,EPN!AV167,SPD!AV167,SPMW!AV167,SSEH!AV167,SSES!AV167)","v":0}]
[null,null,null,null,"ODI 2 (Time to connect)",null,"£m 20/21 prices","TTCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR168,NPgN!AR168,NPgY!AR168,WMID!AR168,EMID!AR168,SWALES!AR168,SWEST!AR168,LPN!AR168,SPN!AR168,EPN!AR168,SPD!AR168,SPMW!AR168,SSEH!AR168,SSES!AR168)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS168,NPgN!AS168,NPgY!AS168,WMID!AS168,EMID!AS168,SWALES!AS168,SWEST!AS168,LPN!AS168,SPN!AS168,EPN!AS168,SPD!AS168,SPMW!AS168,SSEH!AS168,SSES!AS168)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT168,NPgN!AT168,NPgY!AT168,WMID!AT168,EMID!AT168,SWALES!AT168,SWEST!AT168,LPN!AT168,SPN!AT168,EPN!AT168,SPD!AT168,SPMW!AT168,SSEH!AT168,SSES!AT168)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU168,NPgN!AU168,NPgY!AU168,WMID!AU168,EMID!AU168,SWALES!AU168,SWEST!AU168,LPN!AU168,SPN!AU168,EPN!AU168,SPD!AU168,SPMW!AU168,SSEH!AU168,SSES!AU168)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV168,NPgN!AV168,NPgY!AV168,WMID!AV168,EMID!AV168,SWALES!AV168,SWEST!AV168,LPN!AV168,SPN!AV168,EPN!AV168,SPD!AV168,SPMW!AV168,SSEH!AV168,SSES!AV168)","v":0}]
[null,null,null,null,"ODI 3 (Major connections)",null,"£m 20/21 prices","MCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR169,NPgN!AR169,NPgY!AR169,WMID!AR169,EMID!AR169,SWALES!AR169,SWEST!AR169,LPN!AR169,SPN!AR169,EPN!AR169,SPD!AR169,SPMW!AR169,SSEH!AR169,SSES!AR169)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS169,NPgN!AS169,NPgY!AS169,WMID!AS169,EMID!AS169,SWALES!AS169,SWEST!AS169,LPN!AS169,SPN!AS169,EPN!AS169,SPD!AS169,SPMW!AS169,SSEH!AS169,SSES!AS169)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT169,NPgN!AT169,NPgY!AT169,WMID!AT169,EMID!AT169,SWALES!AT169,SWEST!AT169,LPN!AT169,SPN!AT169,EPN!AT169,SPD!AT169,SPMW!AT169,SSEH!AT169,SSES!AT169)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU169,NPgN!AU169,NPgY!AU169,WMID!AU169,EMID!AU169,SWALES!AU169,SWEST!AU169,LPN!AU169,SPN!AU169,EPN!AU169,SPD!AU169,SPMW!AU169,SSEH!AU169,SSES!AU169)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV169,NPgN!AV169,NPgY!AV169,WMID!AV169,EMID!AV169,SWALES!AV169,SWEST!AV169,LPN!AV169,SPN!AV169,EPN!AV169,SPD!AV169,SPMW!AV169,SSEH!AV169,SSES!AV169)","v":0}]
[null,null,null,null,"ODI 4 (Vulnerability incentive)",null,"£m 20/21 prices","CVIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR170,NPgN!AR170,NPgY!AR170,WMID!AR170,EMID!AR170,SWALES!AR170,SWEST!AR170,LPN!AR170,SPN!AR170,EPN!AR170,SPD!AR170,SPMW!AR170,SSEH!AR170,SSES!AR170)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS170,NPgN!AS170,NPgY!AS170,WMID!AS170,EMID!AS170,SWALES!AS170,SWEST!AS170,LPN!AS170,SPN!AS170,EPN!AS170,SPD!AS170,SPMW!AS170,SSEH!AS170,SSES!AS170)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT170,NPgN!AT170,NPgY!AT170,WMID!AT170,EMID!AT170,SWALES!AT170,SWEST!AT170,LPN!AT170,SPN!AT170,EPN!AT170,SPD!AT170,SPMW!AT170,SSEH!AT170,SSES!AT170)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU170,NPgN!AU170,NPgY!AU170,WMID!AU170,EMID!AU170,SWALES!AU170,SWEST!AU170,LPN!AU170,SPN!AU170,EPN!AU170,SPD!AU170,SPMW!AU170,SSEH!AU170,SSES!AU170)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV170,NPgN!AV170,NPgY!AV170,WMID!AV170,EMID!AV170,SWALES!AV170,SWEST!AV170,LPN!AV170,SPN!AV170,EPN!AV170,SPD!AV170,SPMW!AV170,SSEH!AV170,SSES!AV170)","v":0}]
[null,null,null,null,"ODI 5 (DSO)",null,"£m 20/21 prices","DSOIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR171,NPgN!AR171,NPgY!AR171,WMID!AR171,EMID!AR171,SWALES!AR171,SWEST!AR171,LPN!AR171,SPN!AR171,EPN!AR171,SPD!AR171,SPMW!AR171,SSEH!AR171,SSES!AR171)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS171,NPgN!AS171,NPgY!AS171,WMID!AS171,EMID!AS171,SWALES!AS171,SWEST!AS171,LPN!AS171,SPN!AS171,EPN!AS171,SPD!AS171,SPMW!AS171,SSEH!AS171,SSES!AS171)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT171,NPgN!AT171,NPgY!AT171,WMID!AT171,EMID!AT171,SWALES!AT171,SWEST!AT171,LPN!AT171,SPN!AT171,EPN!AT171,SPD!AT171,SPMW!AT171,SSEH!AT171,SSES!AT171)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU171,NPgN!AU171,NPgY!AU171,WMID!AU171,EMID!AU171,SWALES!AU171,SWEST!AU171,LPN!AU171,SPN!AU171,EPN!AU171,SPD!AU171,SPMW!AU171,SSEH!AU171,SSES!AU171)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV171,NPgN!AV171,NPgY!AV171,WMID!AV171,EMID!AV171,SWALES!AV171,SWEST!AV171,LPN!AV171,SPN!AV171,EPN!AV171,SPD!AV171,SPMW!AV171,SSEH!AV171,SSES!AV171)","v":0}]
[null,null,null,null,"ODI 6 (Interruptions Incentive Scheme)",null,"£m 20/21 prices","IQt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR172,NPgN!AR172,NPgY!AR172,WMID!AR172,EMID!AR172,SWALES!AR172,SWEST!AR172,LPN!AR172,SPN!AR172,EPN!AR172,SPD!AR172,SPMW!AR172,SSEH!AR172,SSES!AR172)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS172,NPgN!AS172,NPgY!AS172,WMID!AS172,EMID!AS172,SWALES!AS172,SWEST!AS172,LPN!AS172,SPN!AS172,EPN!AS172,SPD!AS172,SPMW!AS172,SSEH!AS172,SSES!AS172)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT172,NPgN!AT172,NPgY!AT172,WMID!AT172,EMID!AT172,SWALES!AT172,SWEST!AT172,LPN!AT172,SPN!AT172,EPN!AT172,SPD!AT172,SPMW!AT172,SSEH!AT172,SSES!AT172)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU172,NPgN!AU172,NPgY!AU172,WMID!AU172,EMID!AU172,SWALES!AU172,SWEST!AU172,LPN!AU172,SPN!AU172,EPN!AU172,SPD!AU172,SPMW!AU172,SSEH!AU172,SSES!AU172)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV172,NPgN!AV172,NPgY!AV172,WMID!AV172,EMID!AV172,SWALES!AV172,SWEST!AV172,LPN!AV172,SPN!AV172,EPN!AV172,SPD!AV172,SPMW!AV172,SSEH!AV172,SSES!AV172)","v":0}]
[null,null,null,null,"ODI 7 (Collaborative Streetworks)",null,"£m 20/21 prices","CSWt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR173,NPgN!AR173,NPgY!AR173,WMID!AR173,EMID!AR173,SWALES!AR173,SWEST!AR173,LPN!AR173,SPN!AR173,EPN!AR173,SPD!AR173,SPMW!AR173,SSEH!AR173,SSES!AR173)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS173,NPgN!AS173,NPgY!AS173,WMID!AS173,EMID!AS173,SWALES!AS173,SWEST!AS173,LPN!AS173,SPN!AS173,EPN!AS173,SPD!AS173,SPMW!AS173,SSEH!AS173,SSES!AS173)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT173,NPgN!AT173,NPgY!AT173,WMID!AT173,EMID!AT173,SWALES!AT173,SWEST!AT173,LPN!AT173,SPN!AT173,EPN!AT173,SPD!AT173,SPMW!AT173,SSEH!AT173,SSES!AT173)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU173,NPgN!AU173,NPgY!AU173,WMID!AU173,EMID!AU173,SWALES!AU173,SWEST!AU173,LPN!AU173,SPN!AU173,EPN!AU173,SPD!AU173,SPMW!AU173,SSEH!AU173,SSES!AU173)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV173,NPgN!AV173,NPgY!AV173,WMID!AV173,EMID!AV173,SWALES!AV173,SWEST!AV173,LPN!AV173,SPN!AV173,EPN!AV173,SPD!AV173,SPMW!AV173,SSEH!AV173,SSES!AV173)","v":0}]
[null,null,null,null,"ODI 8 (Dig, Fix, Go)",null,"£m 20/21 prices","DFGt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR174,NPgN!AR174,NPgY!AR174,WMID!AR174,EMID!AR174,SWALES!AR174,SWEST!AR174,LPN!AR174,SPN!AR174,EPN!AR174,SPD!AR174,SPMW!AR174,SSEH!AR174,SSES!AR174)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS174,NPgN!AS174,NPgY!AS174,WMID!AS174,EMID!AS174,SWALES!AS174,SWEST!AS174,LPN!AS174,SPN!AS174,EPN!AS174,SPD!AS174,SPMW!AS174,SSEH!AS174,SSES!AS174)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT174,NPgN!AT174,NPgY!AT174,WMID!AT174,EMID!AT174,SWALES!AT174,SWEST!AT174,LPN!AT174,SPN!AT174,EPN!AT174,SPD!AT174,SPMW!AT174,SSEH!AT174,SSES!AT174)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU174,NPgN!AU174,NPgY!AU174,WMID!AU174,EMID!AU174,SWALES!AU174,SWEST!AU174,LPN!AU174,SPN!AU174,EPN!AU174,SPD!AU174,SPMW!AU174,SSEH!AU174,SSES!AU174)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV174,NPgN!AV174,NPgY!AV174,WMID!AV174,EMID!AV174,SWALES!AV174,SWEST!AV174,LPN!AV174,SPN!AV174,EPN!AV174,SPD!AV174,SPMW!AV174,SSEH!AV174,SSES!AV174)","v":0}]
[null,null,null,null,"ODI 9",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR175,NPgN!AR175,NPgY!AR175,WMID!AR175,EMID!AR175,SWALES!AR175,SWEST!AR175,LPN!AR175,SPN!AR175,EPN!AR175,SPD!AR175,SPMW!AR175,SSEH!AR175,SSES!AR175)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS175,NPgN!AS175,NPgY!AS175,WMID!AS175,EMID!AS175,SWALES!AS175,SWEST!AS175,LPN!AS175,SPN!AS175,EPN!AS175,SPD!AS175,SPMW!AS175,SSEH!AS175,SSES!AS175)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT175,NPgN!AT175,NPgY!AT175,WMID!AT175,EMID!AT175,SWALES!AT175,SWEST!AT175,LPN!AT175,SPN!AT175,EPN!AT175,SPD!AT175,SPMW!AT175,SSEH!AT175,SSES!AT175)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU175,NPgN!AU175,NPgY!AU175,WMID!AU175,EMID!AU175,SWALES!AU175,SWEST!AU175,LPN!AU175,SPN!AU175,EPN!AU175,SPD!AU175,SPMW!AU175,SSEH!AU175,SSES!AU175)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV175,NPgN!AV175,NPgY!AV175,WMID!AV175,EMID!AV175,SWALES!AV175,SWEST!AV175,LPN!AV175,SPN!AV175,EPN!AV175,SPD!AV175,SPMW!AV175,SSEH!AV175,SSES!AV175)","v":0}]
[null,null,null,null,"ODI 10",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR176,NPgN!AR176,NPgY!AR176,WMID!AR176,EMID!AR176,SWALES!AR176,SWEST!AR176,LPN!AR176,SPN!AR176,EPN!AR176,SPD!AR176,SPMW!AR176,SSEH!AR176,SSES!AR176)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS176,NPgN!AS176,NPgY!AS176,WMID!AS176,EMID!AS176,SWALES!AS176,SWEST!AS176,LPN!AS176,SPN!AS176,EPN!AS176,SPD!AS176,SPMW!AS176,SSEH!AS176,SSES!AS176)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT176,NPgN!AT176,NPgY!AT176,WMID!AT176,EMID!AT176,SWALES!AT176,SWEST!AT176,LPN!AT176,SPN!AT176,EPN!AT176,SPD!AT176,SPMW!AT176,SSEH!AT176,SSES!AT176)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU176,NPgN!AU176,NPgY!AU176,WMID!AU176,EMID!AU176,SWALES!AU176,SWEST!AU176,LPN!AU176,SPN!AU176,EPN!AU176,SPD!AU176,SPMW!AU176,SSEH!AU176,SSES!AU176)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV176,NPgN!AV176,NPgY!AV176,WMID!AV176,EMID!AV176,SWALES!AV176,SWEST!AV176,LPN!AV176,SPN!AV176,EPN!AV176,SPD!AV176,SPMW!AV176,SSEH!AV176,SSES!AV176)","v":0}]
[]
[null,null,null,null,"BPI reward/penalty",null,"£m 20/21 prices","BPIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR178,NPgN!AR178,NPgY!AR178,WMID!AR178,EMID!AR178,SWALES!AR178,SWEST!AR178,LPN!AR178,SPN!AR178,EPN!AR178,SPD!AR178,SPMW!AR178,SSEH!AR178,SSES!AR178)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS178,NPgN!AS178,NPgY!AS178,WMID!AS178,EMID!AS178,SWALES!AS178,SWEST!AS178,LPN!AS178,SPN!AS178,EPN!AS178,SPD!AS178,SPMW!AS178,SSEH!AS178,SSES!AS178)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT178,NPgN!AT178,NPgY!AT178,WMID!AT178,EMID!AT178,SWALES!AT178,SWEST!AT178,LPN!AT178,SPN!AT178,EPN!AT178,SPD!AT178,SPMW!AT178,SSEH!AT178,SSES!AT178)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU178,NPgN!AU178,NPgY!AU178,WMID!AU178,EMID!AU178,SWALES!AU178,SWEST!AU178,LPN!AU178,SPN!AU178,EPN!AU178,SPD!AU178,SPMW!AU178,SSEH!AU178,SSES!AU178)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV178,NPgN!AV178,NPgY!AV178,WMID!AV178,EMID!AV178,SWALES!AV178,SWEST!AV178,LPN!AV178,SPN!AV178,EPN!AV178,SPD!AV178,SPMW!AV178,SSEH!AV178,SSES!AV178)","v":0}]
[]
[null,null,"Other revenue allowances"]
[]
[null,null,null,null,"Network Innovation Allowance (NIA) (excluded from Totex)",null,"£m 20/21 prices","NIAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR182,NPgN!AR182,NPgY!AR182,WMID!AR182,EMID!AR182,SWALES!AR182,SWEST!AR182,LPN!AR182,SPN!AR182,EPN!AR182,SPD!AR182,SPMW!AR182,SSEH!AR182,SSES!AR182)","v":1.6800000000000002},{"$f":"CHOOSE($B$3,ENWL!AS182,NPgN!AS182,NPgY!AS182,WMID!AS182,EMID!AS182,SWALES!AS182,SWEST!AS182,LPN!AS182,SPN!AS182,EPN!AS182,SPD!AS182,SPMW!AS182,SSEH!AS182,SSES!AS182)","v":1.6800000000000002},{"$f":"CHOOSE($B$3,ENWL!AT182,NPgN!AT182,NPgY!AT182,WMID!AT182,EMID!AT182,SWALES!AT182,SWEST!AT182,LPN!AT182,SPN!AT182,EPN!AT182,SPD!AT182,SPMW!AT182,SSEH!AT182,SSES!AT182)","v":1.6800000000000002},{"$f":"CHOOSE($B$3,ENWL!AU182,NPgN!AU182,NPgY!AU182,WMID!AU182,EMID!AU182,SWALES!AU182,SWEST!AU182,LPN!AU182,SPN!AU182,EPN!AU182,SPD!AU182,SPMW!AU182,SSEH!AU182,SSES!AU182)","v":1.6800000000000002},{"$f":"CHOOSE($B$3,ENWL!AV182,NPgN!AV182,NPgY!AV182,WMID!AV182,EMID!AV182,SWALES!AV182,SWEST!AV182,LPN!AV182,SPN!AV182,EPN!AV182,SPD!AV182,SPMW!AV182,SSEH!AV182,SSES!AV182)","v":1.6800000000000002}]
[null,null,null,null,"Carry-over Network Innovation Allowance",null,"£m 20/21 prices","CNIAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR183,NPgN!AR183,NPgY!AR183,WMID!AR183,EMID!AR183,SWALES!AR183,SWEST!AR183,LPN!AR183,SPN!AR183,EPN!AR183,SPD!AR183,SPMW!AR183,SSEH!AR183,SSES!AR183)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS183,NPgN!AS183,NPgY!AS183,WMID!AS183,EMID!AS183,SWALES!AS183,SWEST!AS183,LPN!AS183,SPN!AS183,EPN!AS183,SPD!AS183,SPMW!AS183,SSEH!AS183,SSES!AS183)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT183,NPgN!AT183,NPgY!AT183,WMID!AT183,EMID!AT183,SWALES!AT183,SWEST!AT183,LPN!AT183,SPN!AT183,EPN!AT183,SPD!AT183,SPMW!AT183,SSEH!AT183,SSES!AT183)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU183,NPgN!AU183,NPgY!AU183,WMID!AU183,EMID!AU183,SWALES!AU183,SWEST!AU183,LPN!AU183,SPN!AU183,EPN!AU183,SPD!AU183,SPMW!AU183,SSEH!AU183,SSES!AU183)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV183,NPgN!AV183,NPgY!AV183,WMID!AV183,EMID!AV183,SWALES!AV183,SWEST!AV183,LPN!AV183,SPN!AV183,EPN!AV183,SPD!AV183,SPMW!AV183,SSEH!AV183,SSES!AV183)","v":0}]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures",null,"£m 20/21 prices","CGSRAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR184,NPgN!AR184,NPgY!AR184,WMID!AR184,EMID!AR184,SWALES!AR184,SWEST!AR184,LPN!AR184,SPN!AR184,EPN!AR184,SPD!AR184,SPMW!AR184,SSEH!AR184,SSES!AR184)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS184,NPgN!AS184,NPgY!AS184,WMID!AS184,EMID!AS184,SWALES!AS184,SWEST!AS184,LPN!AS184,SPN!AS184,EPN!AS184,SPD!AS184,SPMW!AS184,SSEH!AS184,SSES!AS184)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT184,NPgN!AT184,NPgY!AT184,WMID!AT184,EMID!AT184,SWALES!AT184,SWEST!AT184,LPN!AT184,SPN!AT184,EPN!AT184,SPD!AT184,SPMW!AT184,SSEH!AT184,SSES!AT184)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU184,NPgN!AU184,NPgY!AU184,WMID!AU184,EMID!AU184,SWALES!AU184,SWEST!AU184,LPN!AU184,SPN!AU184,EPN!AU184,SPD!AU184,SPMW!AU184,SSEH!AU184,SSES!AU184)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV184,NPgN!AV184,NPgY!AV184,WMID!AV184,EMID!AV184,SWALES!AV184,SWEST!AV184,LPN!AV184,SPN!AV184,EPN!AV184,SPD!AV184,SPMW!AV184,SSEH!AV184,SSES!AV184)","v":0}]
[null,null,null,null,"Aggregate Amount",null,"£m 20/21 prices","AUMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR185,NPgN!AR185,NPgY!AR185,WMID!AR185,EMID!AR185,SWALES!AR185,SWEST!AR185,LPN!AR185,SPN!AR185,EPN!AR185,SPD!AR185,SPMW!AR185,SSEH!AR185,SSES!AR185)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS185,NPgN!AS185,NPgY!AS185,WMID!AS185,EMID!AS185,SWALES!AS185,SWEST!AS185,LPN!AS185,SPN!AS185,EPN!AS185,SPD!AS185,SPMW!AS185,SSEH!AS185,SSES!AS185)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT185,NPgN!AT185,NPgY!AT185,WMID!AT185,EMID!AT185,SWALES!AT185,SWEST!AT185,LPN!AT185,SPN!AT185,EPN!AT185,SPD!AT185,SPMW!AT185,SSEH!AT185,SSES!AT185)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU185,NPgN!AU185,NPgY!AU185,WMID!AU185,EMID!AU185,SWALES!AU185,SWEST!AU185,LPN!AU185,SPN!AU185,EPN!AU185,SPD!AU185,SPMW!AU185,SSEH!AU185,SSES!AU185)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV185,NPgN!AV185,NPgY!AV185,WMID!AV185,EMID!AV185,SWALES!AV185,SWEST!AV185,LPN!AV185,SPN!AV185,EPN!AV185,SPD!AV185,SPMW!AV185,SSEH!AV185,SSES!AV185)","v":0}]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR186,NPgN!AR186,NPgY!AR186,WMID!AR186,EMID!AR186,SWALES!AR186,SWEST!AR186,LPN!AR186,SPN!AR186,EPN!AR186,SPD!AR186,SPMW!AR186,SSEH!AR186,SSES!AR186)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS186,NPgN!AS186,NPgY!AS186,WMID!AS186,EMID!AS186,SWALES!AS186,SWEST!AS186,LPN!AS186,SPN!AS186,EPN!AS186,SPD!AS186,SPMW!AS186,SSEH!AS186,SSES!AS186)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT186,NPgN!AT186,NPgY!AT186,WMID!AT186,EMID!AT186,SWALES!AT186,SWEST!AT186,LPN!AT186,SPN!AT186,EPN!AT186,SPD!AT186,SPMW!AT186,SSEH!AT186,SSES!AT186)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU186,NPgN!AU186,NPgY!AU186,WMID!AU186,EMID!AU186,SWALES!AU186,SWEST!AU186,LPN!AU186,SPN!AU186,EPN!AU186,SPD!AU186,SPMW!AU186,SSEH!AU186,SSES!AU186)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV186,NPgN!AV186,NPgY!AV186,WMID!AV186,EMID!AV186,SWALES!AV186,SWEST!AV186,LPN!AV186,SPN!AV186,EPN!AV186,SPD!AV186,SPMW!AV186,SSEH!AV186,SSES!AV186)","v":0}]
[null,null,null,null,"Time Value of Money Profile Adjustment",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR187,NPgN!AR187,NPgY!AR187,WMID!AR187,EMID!AR187,SWALES!AR187,SWEST!AR187,LPN!AR187,SPN!AR187,EPN!AR187,SPD!AR187,SPMW!AR187,SSEH!AR187,SSES!AR187)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS187,NPgN!AS187,NPgY!AS187,WMID!AS187,EMID!AS187,SWALES!AS187,SWEST!AS187,LPN!AS187,SPN!AS187,EPN!AS187,SPD!AS187,SPMW!AS187,SSEH!AS187,SSES!AS187)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT187,NPgN!AT187,NPgY!AT187,WMID!AT187,EMID!AT187,SWALES!AT187,SWEST!AT187,LPN!AT187,SPN!AT187,EPN!AT187,SPD!AT187,SPMW!AT187,SSEH!AT187,SSES!AT187)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU187,NPgN!AU187,NPgY!AU187,WMID!AU187,EMID!AU187,SWALES!AU187,SWEST!AU187,LPN!AU187,SPN!AU187,EPN!AU187,SPD!AU187,SPMW!AU187,SSEH!AU187,SSES!AU187)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV187,NPgN!AV187,NPgY!AV187,WMID!AV187,EMID!AV187,SWALES!AV187,SWEST!AV187,LPN!AV187,SPN!AV187,EPN!AV187,SPD!AV187,SPMW!AV187,SSEH!AV187,SSES!AV187)","v":0}]
[]
[null,null,null,null,"Network Innovation Allowance (NIA): cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR189,NPgN!AR189,NPgY!AR189,WMID!AR189,EMID!AR189,SWALES!AR189,SWEST!AR189,LPN!AR189,SPN!AR189,EPN!AR189,SPD!AR189,SPMW!AR189,SSEH!AR189,SSES!AR189)","v":1.111111}]
[null,null,null,null,"Carry-over Network Innovation Allowance: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR190,NPgN!AR190,NPgY!AR190,WMID!AR190,EMID!AR190,SWALES!AR190,SWEST!AR190,LPN!AR190,SPN!AR190,EPN!AR190,SPD!AR190,SPMW!AR190,SSEH!AR190,SSES!AR190)","v":1.111111}]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR191,NPgN!AR191,NPgY!AR191,WMID!AR191,EMID!AR191,SWALES!AR191,SWEST!AR191,LPN!AR191,SPN!AR191,EPN!AR191,SPD!AR191,SPMW!AR191,SSEH!AR191,SSES!AR191)","v":1.111111}]
[null,null,null,null,"Aggregate Amount: cost multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR192,NPgN!AR192,NPgY!AR192,WMID!AR192,EMID!AR192,SWALES!AR192,SWEST!AR192,LPN!AR192,SPN!AR192,EPN!AR192,SPD!AR192,SPMW!AR192,SSEH!AR192,SSES!AR192)","v":0}]
[]
[null,null,"Directly Attributable Revenue Terms"]
[]
[null,null,null,"DRS"]
[null,null,null,null,"DRS1. Connection services revenue",null,"£m 20/21 prices","DRS1R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR197,NPgN!AR197,NPgY!AR197,WMID!AR197,EMID!AR197,SWALES!AR197,SWEST!AR197,LPN!AR197,SPN!AR197,EPN!AR197,SPD!AR197,SPMW!AR197,SSEH!AR197,SSES!AR197)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS197,NPgN!AS197,NPgY!AS197,WMID!AS197,EMID!AS197,SWALES!AS197,SWEST!AS197,LPN!AS197,SPN!AS197,EPN!AS197,SPD!AS197,SPMW!AS197,SSEH!AS197,SSES!AS197)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT197,NPgN!AT197,NPgY!AT197,WMID!AT197,EMID!AT197,SWALES!AT197,SWEST!AT197,LPN!AT197,SPN!AT197,EPN!AT197,SPD!AT197,SPMW!AT197,SSEH!AT197,SSES!AT197)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU197,NPgN!AU197,NPgY!AU197,WMID!AU197,EMID!AU197,SWALES!AU197,SWEST!AU197,LPN!AU197,SPN!AU197,EPN!AU197,SPD!AU197,SPMW!AU197,SSEH!AU197,SSES!AU197)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV197,NPgN!AV197,NPgY!AV197,WMID!AV197,EMID!AV197,SWALES!AV197,SWEST!AV197,LPN!AV197,SPN!AV197,EPN!AV197,SPD!AV197,SPMW!AV197,SSEH!AV197,SSES!AV197)","v":0}]
[null,null,null,null,"DRS1. Connection services costs",null,"£m 20/21 prices","DRS1C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR198,NPgN!AR198,NPgY!AR198,WMID!AR198,EMID!AR198,SWALES!AR198,SWEST!AR198,LPN!AR198,SPN!AR198,EPN!AR198,SPD!AR198,SPMW!AR198,SSEH!AR198,SSES!AR198)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS198,NPgN!AS198,NPgY!AS198,WMID!AS198,EMID!AS198,SWALES!AS198,SWEST!AS198,LPN!AS198,SPN!AS198,EPN!AS198,SPD!AS198,SPMW!AS198,SSEH!AS198,SSES!AS198)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT198,NPgN!AT198,NPgY!AT198,WMID!AT198,EMID!AT198,SWALES!AT198,SWEST!AT198,LPN!AT198,SPN!AT198,EPN!AT198,SPD!AT198,SPMW!AT198,SSEH!AT198,SSES!AT198)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU198,NPgN!AU198,NPgY!AU198,WMID!AU198,EMID!AU198,SWALES!AU198,SWEST!AU198,LPN!AU198,SPN!AU198,EPN!AU198,SPD!AU198,SPMW!AU198,SSEH!AU198,SSES!AU198)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV198,NPgN!AV198,NPgY!AV198,WMID!AV198,EMID!AV198,SWALES!AV198,SWEST!AV198,LPN!AV198,SPN!AV198,EPN!AV198,SPD!AV198,SPMW!AV198,SSEH!AV198,SSES!AV198)","v":0}]
[null,null,null,null,"DRS2. Diversionary works under obligation revenue",null,"£m 20/21 prices","DRS2R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR199,NPgN!AR199,NPgY!AR199,WMID!AR199,EMID!AR199,SWALES!AR199,SWEST!AR199,LPN!AR199,SPN!AR199,EPN!AR199,SPD!AR199,SPMW!AR199,SSEH!AR199,SSES!AR199)","v":11.659668815073621},{"$f":"CHOOSE($B$3,ENWL!AS199,NPgN!AS199,NPgY!AS199,WMID!AS199,EMID!AS199,SWALES!AS199,SWEST!AS199,LPN!AS199,SPN!AS199,EPN!AS199,SPD!AS199,SPMW!AS199,SSEH!AS199,SSES!AS199)","v":14.213470772895658},{"$f":"CHOOSE($B$3,ENWL!AT199,NPgN!AT199,NPgY!AT199,WMID!AT199,EMID!AT199,SWALES!AT199,SWEST!AT199,LPN!AT199,SPN!AT199,EPN!AT199,SPD!AT199,SPMW!AT199,SSEH!AT199,SSES!AT199)","v":15.384939560887416},{"$f":"CHOOSE($B$3,ENWL!AU199,NPgN!AU199,NPgY!AU199,WMID!AU199,EMID!AU199,SWALES!AU199,SWEST!AU199,LPN!AU199,SPN!AU199,EPN!AU199,SPD!AU199,SPMW!AU199,SSEH!AU199,SSES!AU199)","v":15.384939560887416},{"$f":"CHOOSE($B$3,ENWL!AV199,NPgN!AV199,NPgY!AV199,WMID!AV199,EMID!AV199,SWALES!AV199,SWEST!AV199,LPN!AV199,SPN!AV199,EPN!AV199,SPD!AV199,SPMW!AV199,SSEH!AV199,SSES!AV199)","v":14.213470772895658}]
[null,null,null,null,"DRS2. Diversionary works under obligation costs",null,"£m 20/21 prices","DRS2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR200,NPgN!AR200,NPgY!AR200,WMID!AR200,EMID!AR200,SWALES!AR200,SWEST!AR200,LPN!AR200,SPN!AR200,EPN!AR200,SPD!AR200,SPMW!AR200,SSEH!AR200,SSES!AR200)","v":-11.544226549577843},{"$f":"CHOOSE($B$3,ENWL!AS200,NPgN!AS200,NPgY!AS200,WMID!AS200,EMID!AS200,SWALES!AS200,SWEST!AS200,LPN!AS200,SPN!AS200,EPN!AS200,SPD!AS200,SPMW!AS200,SSEH!AS200,SSES!AS200)","v":-14.072743339500651},{"$f":"CHOOSE($B$3,ENWL!AT200,NPgN!AT200,NPgY!AT200,WMID!AT200,EMID!AT200,SWALES!AT200,SWEST!AT200,LPN!AT200,SPN!AT200,EPN!AT200,SPD!AT200,SPMW!AT200,SSEH!AT200,SSES!AT200)","v":-15.232613426621203},{"$f":"CHOOSE($B$3,ENWL!AU200,NPgN!AU200,NPgY!AU200,WMID!AU200,EMID!AU200,SWALES!AU200,SWEST!AU200,LPN!AU200,SPN!AU200,EPN!AU200,SPD!AU200,SPMW!AU200,SSEH!AU200,SSES!AU200)","v":-15.232613426621203},{"$f":"CHOOSE($B$3,ENWL!AV200,NPgN!AV200,NPgY!AV200,WMID!AV200,EMID!AV200,SWALES!AV200,SWEST!AV200,LPN!AV200,SPN!AV200,EPN!AV200,SPD!AV200,SPMW!AV200,SSEH!AV200,SSES!AV200)","v":-14.072743339500651}]
[null,null,null,null,"DRS3. Works required by any alteration of premises revenue",null,"£m 20/21 prices","DRS3R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR201,NPgN!AR201,NPgY!AR201,WMID!AR201,EMID!AR201,SWALES!AR201,SWEST!AR201,LPN!AR201,SPN!AR201,EPN!AR201,SPD!AR201,SPMW!AR201,SSEH!AR201,SSES!AR201)","v":1.8403781162984936},{"$f":"CHOOSE($B$3,ENWL!AS201,NPgN!AS201,NPgY!AS201,WMID!AS201,EMID!AS201,SWALES!AS201,SWEST!AS201,LPN!AS201,SPN!AS201,EPN!AS201,SPD!AS201,SPMW!AS201,SSEH!AS201,SSES!AS201)","v":1.8403781162984933},{"$f":"CHOOSE($B$3,ENWL!AT201,NPgN!AT201,NPgY!AT201,WMID!AT201,EMID!AT201,SWALES!AT201,SWEST!AT201,LPN!AT201,SPN!AT201,EPN!AT201,SPD!AT201,SPMW!AT201,SSEH!AT201,SSES!AT201)","v":1.8403781162984933},{"$f":"CHOOSE($B$3,ENWL!AU201,NPgN!AU201,NPgY!AU201,WMID!AU201,EMID!AU201,SWALES!AU201,SWEST!AU201,LPN!AU201,SPN!AU201,EPN!AU201,SPD!AU201,SPMW!AU201,SSEH!AU201,SSES!AU201)","v":1.8403781162984933},{"$f":"CHOOSE($B$3,ENWL!AV201,NPgN!AV201,NPgY!AV201,WMID!AV201,EMID!AV201,SWALES!AV201,SWEST!AV201,LPN!AV201,SPN!AV201,EPN!AV201,SPD!AV201,SPMW!AV201,SSEH!AV201,SSES!AV201)","v":1.8403781162984933}]
[null,null,null,null,"DRS3. Works required by any alteration of premises costs",null,"£m 20/21 prices","DRS3C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR202,NPgN!AR202,NPgY!AR202,WMID!AR202,EMID!AR202,SWALES!AR202,SWEST!AR202,LPN!AR202,SPN!AR202,EPN!AR202,SPD!AR202,SPMW!AR202,SSEH!AR202,SSES!AR202)","v":-1.8221565507905877},{"$f":"CHOOSE($B$3,ENWL!AS202,NPgN!AS202,NPgY!AS202,WMID!AS202,EMID!AS202,SWALES!AS202,SWEST!AS202,LPN!AS202,SPN!AS202,EPN!AS202,SPD!AS202,SPMW!AS202,SSEH!AS202,SSES!AS202)","v":-1.8221565507905875},{"$f":"CHOOSE($B$3,ENWL!AT202,NPgN!AT202,NPgY!AT202,WMID!AT202,EMID!AT202,SWALES!AT202,SWEST!AT202,LPN!AT202,SPN!AT202,EPN!AT202,SPD!AT202,SPMW!AT202,SSEH!AT202,SSES!AT202)","v":-1.8221565507905875},{"$f":"CHOOSE($B$3,ENWL!AU202,NPgN!AU202,NPgY!AU202,WMID!AU202,EMID!AU202,SWALES!AU202,SWEST!AU202,LPN!AU202,SPN!AU202,EPN!AU202,SPD!AU202,SPMW!AU202,SSEH!AU202,SSES!AU202)","v":-1.8221565507905875},{"$f":"CHOOSE($B$3,ENWL!AV202,NPgN!AV202,NPgY!AV202,WMID!AV202,EMID!AV202,SWALES!AV202,SWEST!AV202,LPN!AV202,SPN!AV202,EPN!AV202,SPD!AV202,SPMW!AV202,SSEH!AV202,SSES!AV202)","v":-1.8221565507905875}]
[null,null,null,null,"DRS10. Value Added Services revenue",null,"£m 20/21 prices","DRS10R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR203,NPgN!AR203,NPgY!AR203,WMID!AR203,EMID!AR203,SWALES!AR203,SWEST!AR203,LPN!AR203,SPN!AR203,EPN!AR203,SPD!AR203,SPMW!AR203,SSEH!AR203,SSES!AR203)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS203,NPgN!AS203,NPgY!AS203,WMID!AS203,EMID!AS203,SWALES!AS203,SWEST!AS203,LPN!AS203,SPN!AS203,EPN!AS203,SPD!AS203,SPMW!AS203,SSEH!AS203,SSES!AS203)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT203,NPgN!AT203,NPgY!AT203,WMID!AT203,EMID!AT203,SWALES!AT203,SWEST!AT203,LPN!AT203,SPN!AT203,EPN!AT203,SPD!AT203,SPMW!AT203,SSEH!AT203,SSES!AT203)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU203,NPgN!AU203,NPgY!AU203,WMID!AU203,EMID!AU203,SWALES!AU203,SWEST!AU203,LPN!AU203,SPN!AU203,EPN!AU203,SPD!AU203,SPMW!AU203,SSEH!AU203,SSES!AU203)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV203,NPgN!AV203,NPgY!AV203,WMID!AV203,EMID!AV203,SWALES!AV203,SWEST!AV203,LPN!AV203,SPN!AV203,EPN!AV203,SPD!AV203,SPMW!AV203,SSEH!AV203,SSES!AV203)","v":0}]
[null,null,null,null,"DRS10. Value Added Services costs",null,"£m 20/21 prices","DRS10C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR204,NPgN!AR204,NPgY!AR204,WMID!AR204,EMID!AR204,SWALES!AR204,SWEST!AR204,LPN!AR204,SPN!AR204,EPN!AR204,SPD!AR204,SPMW!AR204,SSEH!AR204,SSES!AR204)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS204,NPgN!AS204,NPgY!AS204,WMID!AS204,EMID!AS204,SWALES!AS204,SWEST!AS204,LPN!AS204,SPN!AS204,EPN!AS204,SPD!AS204,SPMW!AS204,SSEH!AS204,SSES!AS204)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT204,NPgN!AT204,NPgY!AT204,WMID!AT204,EMID!AT204,SWALES!AT204,SWEST!AT204,LPN!AT204,SPN!AT204,EPN!AT204,SPD!AT204,SPMW!AT204,SSEH!AT204,SSES!AT204)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU204,NPgN!AU204,NPgY!AU204,WMID!AU204,EMID!AU204,SWALES!AU204,SWEST!AU204,LPN!AU204,SPN!AU204,EPN!AU204,SPD!AU204,SPMW!AU204,SSEH!AU204,SSES!AU204)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV204,NPgN!AV204,NPgY!AV204,WMID!AV204,EMID!AV204,SWALES!AV204,SWEST!AV204,LPN!AV204,SPN!AV204,EPN!AV204,SPD!AV204,SPMW!AV204,SSEH!AV204,SSES!AV204)","v":0}]
[null,null,null,null,"DRS11. Top-up, standby and enhanced system security revenue",null,"£m 20/21 prices","DRS11R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR205,NPgN!AR205,NPgY!AR205,WMID!AR205,EMID!AR205,SWALES!AR205,SWEST!AR205,LPN!AR205,SPN!AR205,EPN!AR205,SPD!AR205,SPMW!AR205,SSEH!AR205,SSES!AR205)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS205,NPgN!AS205,NPgY!AS205,WMID!AS205,EMID!AS205,SWALES!AS205,SWEST!AS205,LPN!AS205,SPN!AS205,EPN!AS205,SPD!AS205,SPMW!AS205,SSEH!AS205,SSES!AS205)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT205,NPgN!AT205,NPgY!AT205,WMID!AT205,EMID!AT205,SWALES!AT205,SWEST!AT205,LPN!AT205,SPN!AT205,EPN!AT205,SPD!AT205,SPMW!AT205,SSEH!AT205,SSES!AT205)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU205,NPgN!AU205,NPgY!AU205,WMID!AU205,EMID!AU205,SWALES!AU205,SWEST!AU205,LPN!AU205,SPN!AU205,EPN!AU205,SPD!AU205,SPMW!AU205,SSEH!AU205,SSES!AU205)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV205,NPgN!AV205,NPgY!AV205,WMID!AV205,EMID!AV205,SWALES!AV205,SWEST!AV205,LPN!AV205,SPN!AV205,EPN!AV205,SPD!AV205,SPMW!AV205,SSEH!AV205,SSES!AV205)","v":0}]
[null,null,null,null,"DRS11. Top-up, standby and enhanced system security costs",null,"£m 20/21 prices","DRS11C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR206,NPgN!AR206,NPgY!AR206,WMID!AR206,EMID!AR206,SWALES!AR206,SWEST!AR206,LPN!AR206,SPN!AR206,EPN!AR206,SPD!AR206,SPMW!AR206,SSEH!AR206,SSES!AR206)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS206,NPgN!AS206,NPgY!AS206,WMID!AS206,EMID!AS206,SWALES!AS206,SWEST!AS206,LPN!AS206,SPN!AS206,EPN!AS206,SPD!AS206,SPMW!AS206,SSEH!AS206,SSES!AS206)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT206,NPgN!AT206,NPgY!AT206,WMID!AT206,EMID!AT206,SWALES!AT206,SWEST!AT206,LPN!AT206,SPN!AT206,EPN!AT206,SPD!AT206,SPMW!AT206,SSEH!AT206,SSES!AT206)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU206,NPgN!AU206,NPgY!AU206,WMID!AU206,EMID!AU206,SWALES!AU206,SWEST!AU206,LPN!AU206,SPN!AU206,EPN!AU206,SPD!AU206,SPMW!AU206,SSEH!AU206,SSES!AU206)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV206,NPgN!AV206,NPgY!AV206,WMID!AV206,EMID!AV206,SWALES!AV206,SWEST!AV206,LPN!AV206,SPN!AV206,EPN!AV206,SPD!AV206,SPMW!AV206,SSEH!AV206,SSES!AV206)","v":0}]
[null,null,null,null,"DRS12. Revenue protection services revenue",null,"£m 20/21 prices","DRS12R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR207,NPgN!AR207,NPgY!AR207,WMID!AR207,EMID!AR207,SWALES!AR207,SWEST!AR207,LPN!AR207,SPN!AR207,EPN!AR207,SPD!AR207,SPMW!AR207,SSEH!AR207,SSES!AR207)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS207,NPgN!AS207,NPgY!AS207,WMID!AS207,EMID!AS207,SWALES!AS207,SWEST!AS207,LPN!AS207,SPN!AS207,EPN!AS207,SPD!AS207,SPMW!AS207,SSEH!AS207,SSES!AS207)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT207,NPgN!AT207,NPgY!AT207,WMID!AT207,EMID!AT207,SWALES!AT207,SWEST!AT207,LPN!AT207,SPN!AT207,EPN!AT207,SPD!AT207,SPMW!AT207,SSEH!AT207,SSES!AT207)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU207,NPgN!AU207,NPgY!AU207,WMID!AU207,EMID!AU207,SWALES!AU207,SWEST!AU207,LPN!AU207,SPN!AU207,EPN!AU207,SPD!AU207,SPMW!AU207,SSEH!AU207,SSES!AU207)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV207,NPgN!AV207,NPgY!AV207,WMID!AV207,EMID!AV207,SWALES!AV207,SWEST!AV207,LPN!AV207,SPN!AV207,EPN!AV207,SPD!AV207,SPMW!AV207,SSEH!AV207,SSES!AV207)","v":0}]
[null,null,null,null,"DRS12. Revenue protection services costs",null,"£m 20/21 prices","DRS12C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR208,NPgN!AR208,NPgY!AR208,WMID!AR208,EMID!AR208,SWALES!AR208,SWEST!AR208,LPN!AR208,SPN!AR208,EPN!AR208,SPD!AR208,SPMW!AR208,SSEH!AR208,SSES!AR208)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS208,NPgN!AS208,NPgY!AS208,WMID!AS208,EMID!AS208,SWALES!AS208,SWEST!AS208,LPN!AS208,SPN!AS208,EPN!AS208,SPD!AS208,SPMW!AS208,SSEH!AS208,SSES!AS208)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT208,NPgN!AT208,NPgY!AT208,WMID!AT208,EMID!AT208,SWALES!AT208,SWEST!AT208,LPN!AT208,SPN!AT208,EPN!AT208,SPD!AT208,SPMW!AT208,SSEH!AT208,SSES!AT208)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU208,NPgN!AU208,NPgY!AU208,WMID!AU208,EMID!AU208,SWALES!AU208,SWEST!AU208,LPN!AU208,SPN!AU208,EPN!AU208,SPD!AU208,SPMW!AU208,SSEH!AU208,SSES!AU208)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV208,NPgN!AV208,NPgY!AV208,WMID!AV208,EMID!AV208,SWALES!AV208,SWEST!AV208,LPN!AV208,SPN!AV208,EPN!AV208,SPD!AV208,SPMW!AV208,SSEH!AV208,SSES!AV208)","v":0}]
[null,null,null,null,"DRS13. Metering Services revenue",null,"£m 20/21 prices","DRS13R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR209,NPgN!AR209,NPgY!AR209,WMID!AR209,EMID!AR209,SWALES!AR209,SWEST!AR209,LPN!AR209,SPN!AR209,EPN!AR209,SPD!AR209,SPMW!AR209,SSEH!AR209,SSES!AR209)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS209,NPgN!AS209,NPgY!AS209,WMID!AS209,EMID!AS209,SWALES!AS209,SWEST!AS209,LPN!AS209,SPN!AS209,EPN!AS209,SPD!AS209,SPMW!AS209,SSEH!AS209,SSES!AS209)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT209,NPgN!AT209,NPgY!AT209,WMID!AT209,EMID!AT209,SWALES!AT209,SWEST!AT209,LPN!AT209,SPN!AT209,EPN!AT209,SPD!AT209,SPMW!AT209,SSEH!AT209,SSES!AT209)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU209,NPgN!AU209,NPgY!AU209,WMID!AU209,EMID!AU209,SWALES!AU209,SWEST!AU209,LPN!AU209,SPN!AU209,EPN!AU209,SPD!AU209,SPMW!AU209,SSEH!AU209,SSES!AU209)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV209,NPgN!AV209,NPgY!AV209,WMID!AV209,EMID!AV209,SWALES!AV209,SWEST!AV209,LPN!AV209,SPN!AV209,EPN!AV209,SPD!AV209,SPMW!AV209,SSEH!AV209,SSES!AV209)","v":0}]
[null,null,null,null,"DRS13. Metering Services costs",null,"£m 20/21 prices","DRS13C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR210,NPgN!AR210,NPgY!AR210,WMID!AR210,EMID!AR210,SWALES!AR210,SWEST!AR210,LPN!AR210,SPN!AR210,EPN!AR210,SPD!AR210,SPMW!AR210,SSEH!AR210,SSES!AR210)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS210,NPgN!AS210,NPgY!AS210,WMID!AS210,EMID!AS210,SWALES!AS210,SWEST!AS210,LPN!AS210,SPN!AS210,EPN!AS210,SPD!AS210,SPMW!AS210,SSEH!AS210,SSES!AS210)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT210,NPgN!AT210,NPgY!AT210,WMID!AT210,EMID!AT210,SWALES!AT210,SWEST!AT210,LPN!AT210,SPN!AT210,EPN!AT210,SPD!AT210,SPMW!AT210,SSEH!AT210,SSES!AT210)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU210,NPgN!AU210,NPgY!AU210,WMID!AU210,EMID!AU210,SWALES!AU210,SWEST!AU210,LPN!AU210,SPN!AU210,EPN!AU210,SPD!AU210,SPMW!AU210,SSEH!AU210,SSES!AU210)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV210,NPgN!AV210,NPgY!AV210,WMID!AV210,EMID!AV210,SWALES!AV210,SWEST!AV210,LPN!AV210,SPN!AV210,EPN!AV210,SPD!AV210,SPMW!AV210,SSEH!AV210,SSES!AV210)","v":0}]
[null,null,null,null,"DRS14. Smart Meter Roll-out rechargeable services revenue",null,"£m 20/21 prices","DRS14R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR211,NPgN!AR211,NPgY!AR211,WMID!AR211,EMID!AR211,SWALES!AR211,SWEST!AR211,LPN!AR211,SPN!AR211,EPN!AR211,SPD!AR211,SPMW!AR211,SSEH!AR211,SSES!AR211)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS211,NPgN!AS211,NPgY!AS211,WMID!AS211,EMID!AS211,SWALES!AS211,SWEST!AS211,LPN!AS211,SPN!AS211,EPN!AS211,SPD!AS211,SPMW!AS211,SSEH!AS211,SSES!AS211)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT211,NPgN!AT211,NPgY!AT211,WMID!AT211,EMID!AT211,SWALES!AT211,SWEST!AT211,LPN!AT211,SPN!AT211,EPN!AT211,SPD!AT211,SPMW!AT211,SSEH!AT211,SSES!AT211)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU211,NPgN!AU211,NPgY!AU211,WMID!AU211,EMID!AU211,SWALES!AU211,SWEST!AU211,LPN!AU211,SPN!AU211,EPN!AU211,SPD!AU211,SPMW!AU211,SSEH!AU211,SSES!AU211)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV211,NPgN!AV211,NPgY!AV211,WMID!AV211,EMID!AV211,SWALES!AV211,SWEST!AV211,LPN!AV211,SPN!AV211,EPN!AV211,SPD!AV211,SPMW!AV211,SSEH!AV211,SSES!AV211)","v":0}]
[null,null,null,null,"DRS14. Smart Meter Roll-out rechargeable services costs",null,"£m 20/21 prices","DRS14C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR212,NPgN!AR212,NPgY!AR212,WMID!AR212,EMID!AR212,SWALES!AR212,SWEST!AR212,LPN!AR212,SPN!AR212,EPN!AR212,SPD!AR212,SPMW!AR212,SSEH!AR212,SSES!AR212)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS212,NPgN!AS212,NPgY!AS212,WMID!AS212,EMID!AS212,SWALES!AS212,SWEST!AS212,LPN!AS212,SPN!AS212,EPN!AS212,SPD!AS212,SPMW!AS212,SSEH!AS212,SSES!AS212)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT212,NPgN!AT212,NPgY!AT212,WMID!AT212,EMID!AT212,SWALES!AT212,SWEST!AT212,LPN!AT212,SPN!AT212,EPN!AT212,SPD!AT212,SPMW!AT212,SSEH!AT212,SSES!AT212)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU212,NPgN!AU212,NPgY!AU212,WMID!AU212,EMID!AU212,SWALES!AU212,SWEST!AU212,LPN!AU212,SPN!AU212,EPN!AU212,SPD!AU212,SPMW!AU212,SSEH!AU212,SSES!AU212)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV212,NPgN!AV212,NPgY!AV212,WMID!AV212,EMID!AV212,SWALES!AV212,SWEST!AV212,LPN!AV212,SPN!AV212,EPN!AV212,SPD!AV212,SPMW!AV212,SSEH!AV212,SSES!AV212)","v":0}]
[null,null,null,null,"DRS15. Miscellaneous revenue",null,"£m 20/21 prices","DRS15R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR213,NPgN!AR213,NPgY!AR213,WMID!AR213,EMID!AR213,SWALES!AR213,SWEST!AR213,LPN!AR213,SPN!AR213,EPN!AR213,SPD!AR213,SPMW!AR213,SSEH!AR213,SSES!AR213)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS213,NPgN!AS213,NPgY!AS213,WMID!AS213,EMID!AS213,SWALES!AS213,SWEST!AS213,LPN!AS213,SPN!AS213,EPN!AS213,SPD!AS213,SPMW!AS213,SSEH!AS213,SSES!AS213)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT213,NPgN!AT213,NPgY!AT213,WMID!AT213,EMID!AT213,SWALES!AT213,SWEST!AT213,LPN!AT213,SPN!AT213,EPN!AT213,SPD!AT213,SPMW!AT213,SSEH!AT213,SSES!AT213)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU213,NPgN!AU213,NPgY!AU213,WMID!AU213,EMID!AU213,SWALES!AU213,SWEST!AU213,LPN!AU213,SPN!AU213,EPN!AU213,SPD!AU213,SPMW!AU213,SSEH!AU213,SSES!AU213)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV213,NPgN!AV213,NPgY!AV213,WMID!AV213,EMID!AV213,SWALES!AV213,SWEST!AV213,LPN!AV213,SPN!AV213,EPN!AV213,SPD!AV213,SPMW!AV213,SSEH!AV213,SSES!AV213)","v":0}]
[null,null,null,null,"DRS15. Miscellaneous costs",null,"£m 20/21 prices","DRS15C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR214,NPgN!AR214,NPgY!AR214,WMID!AR214,EMID!AR214,SWALES!AR214,SWEST!AR214,LPN!AR214,SPN!AR214,EPN!AR214,SPD!AR214,SPMW!AR214,SSEH!AR214,SSES!AR214)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS214,NPgN!AS214,NPgY!AS214,WMID!AS214,EMID!AS214,SWALES!AS214,SWEST!AS214,LPN!AS214,SPN!AS214,EPN!AS214,SPD!AS214,SPMW!AS214,SSEH!AS214,SSES!AS214)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT214,NPgN!AT214,NPgY!AT214,WMID!AT214,EMID!AT214,SWALES!AT214,SWEST!AT214,LPN!AT214,SPN!AT214,EPN!AT214,SPD!AT214,SPMW!AT214,SSEH!AT214,SSES!AT214)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU214,NPgN!AU214,NPgY!AU214,WMID!AU214,EMID!AU214,SWALES!AU214,SWEST!AU214,LPN!AU214,SPN!AU214,EPN!AU214,SPD!AU214,SPMW!AU214,SSEH!AU214,SSES!AU214)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV214,NPgN!AV214,NPgY!AV214,WMID!AV214,EMID!AV214,SWALES!AV214,SWEST!AV214,LPN!AV214,SPN!AV214,EPN!AV214,SPD!AV214,SPMW!AV214,SSEH!AV214,SSES!AV214)","v":0}]
[null,null,null,null,"DRS16. Distribution Network Voltage Control Services revenue",null,"£m 20/21 prices","DRS16R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR215,NPgN!AR215,NPgY!AR215,WMID!AR215,EMID!AR215,SWALES!AR215,SWEST!AR215,LPN!AR215,SPN!AR215,EPN!AR215,SPD!AR215,SPMW!AR215,SSEH!AR215,SSES!AR215)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS215,NPgN!AS215,NPgY!AS215,WMID!AS215,EMID!AS215,SWALES!AS215,SWEST!AS215,LPN!AS215,SPN!AS215,EPN!AS215,SPD!AS215,SPMW!AS215,SSEH!AS215,SSES!AS215)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT215,NPgN!AT215,NPgY!AT215,WMID!AT215,EMID!AT215,SWALES!AT215,SWEST!AT215,LPN!AT215,SPN!AT215,EPN!AT215,SPD!AT215,SPMW!AT215,SSEH!AT215,SSES!AT215)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU215,NPgN!AU215,NPgY!AU215,WMID!AU215,EMID!AU215,SWALES!AU215,SWEST!AU215,LPN!AU215,SPN!AU215,EPN!AU215,SPD!AU215,SPMW!AU215,SSEH!AU215,SSES!AU215)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV215,NPgN!AV215,NPgY!AV215,WMID!AV215,EMID!AV215,SWALES!AV215,SWEST!AV215,LPN!AV215,SPN!AV215,EPN!AV215,SPD!AV215,SPMW!AV215,SSEH!AV215,SSES!AV215)","v":0}]
[null,null,null,null,"DRS16. Distribution Network Voltage Control Services costs",null,"£m 20/21 prices","DRS16C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR216,NPgN!AR216,NPgY!AR216,WMID!AR216,EMID!AR216,SWALES!AR216,SWEST!AR216,LPN!AR216,SPN!AR216,EPN!AR216,SPD!AR216,SPMW!AR216,SSEH!AR216,SSES!AR216)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS216,NPgN!AS216,NPgY!AS216,WMID!AS216,EMID!AS216,SWALES!AS216,SWEST!AS216,LPN!AS216,SPN!AS216,EPN!AS216,SPD!AS216,SPMW!AS216,SSEH!AS216,SSES!AS216)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT216,NPgN!AT216,NPgY!AT216,WMID!AT216,EMID!AT216,SWALES!AT216,SWEST!AT216,LPN!AT216,SPN!AT216,EPN!AT216,SPD!AT216,SPMW!AT216,SSEH!AT216,SSES!AT216)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU216,NPgN!AU216,NPgY!AU216,WMID!AU216,EMID!AU216,SWALES!AU216,SWEST!AU216,LPN!AU216,SPN!AU216,EPN!AU216,SPD!AU216,SPMW!AU216,SSEH!AU216,SSES!AU216)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV216,NPgN!AV216,NPgY!AV216,WMID!AV216,EMID!AV216,SWALES!AV216,SWEST!AV216,LPN!AV216,SPN!AV216,EPN!AV216,SPD!AV216,SPMW!AV216,SSEH!AV216,SSES!AV216)","v":0}]
[]
[null,"Finance inputs"]
[]
[null,null,null,"Allowed return on capital"]
[null,null,null,null,"iBoxx trailing average",null,"annual real %","iBTAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR221,NPgN!AR221,NPgY!AR221,WMID!AR221,EMID!AR221,SWALES!AR221,SWEST!AR221,LPN!AR221,SPN!AR221,EPN!AR221,SPD!AR221,SPMW!AR221,SSEH!AR221,SSES!AR221)","v":3.1E-2},{"$f":"CHOOSE($B$3,ENWL!AS221,NPgN!AS221,NPgY!AS221,WMID!AS221,EMID!AS221,SWALES!AS221,SWEST!AS221,LPN!AS221,SPN!AS221,EPN!AS221,SPD!AS221,SPMW!AS221,SSEH!AS221,SSES!AS221)","v":3.1300000000000001E-2},{"$f":"CHOOSE($B$3,ENWL!AT221,NPgN!AT221,NPgY!AT221,WMID!AT221,EMID!AT221,SWALES!AT221,SWEST!AT221,LPN!AT221,SPN!AT221,EPN!AT221,SPD!AT221,SPMW!AT221,SSEH!AT221,SSES!AT221)","v":3.1099999999999999E-2},{"$f":"CHOOSE($B$3,ENWL!AU221,NPgN!AU221,NPgY!AU221,WMID!AU221,EMID!AU221,SWALES!AU221,SWEST!AU221,LPN!AU221,SPN!AU221,EPN!AU221,SPD!AU221,SPMW!AU221,SSEH!AU221,SSES!AU221)","v":3.04E-2},{"$f":"CHOOSE($B$3,ENWL!AV221,NPgN!AV221,NPgY!AV221,WMID!AV221,EMID!AV221,SWALES!AV221,SWEST!AV221,LPN!AV221,SPN!AV221,EPN!AV221,SPD!AV221,SPMW!AV221,SSEH!AV221,SSES!AV221)","v":2.98E-2}]
[]
[null,null,null,null,"Risk Free Rate",null,"annual real %","RFR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR223,NPgN!AR223,NPgY!AR223,WMID!AR223,EMID!AR223,SWALES!AR223,SWEST!AR223,LPN!AR223,SPN!AR223,EPN!AR223,SPD!AR223,SPMW!AR223,SSEH!AR223,SSES!AR223)","v":1.46E-2},{"$f":"CHOOSE($B$3,ENWL!AS223,NPgN!AS223,NPgY!AS223,WMID!AS223,EMID!AS223,SWALES!AS223,SWEST!AS223,LPN!AS223,SPN!AS223,EPN!AS223,SPD!AS223,SPMW!AS223,SSEH!AS223,SSES!AS223)","v":1.11E-2},{"$f":"CHOOSE($B$3,ENWL!AT223,NPgN!AT223,NPgY!AT223,WMID!AT223,EMID!AT223,SWALES!AT223,SWEST!AT223,LPN!AT223,SPN!AT223,EPN!AT223,SPD!AT223,SPMW!AT223,SSEH!AT223,SSES!AT223)","v":1.18E-2},{"$f":"CHOOSE($B$3,ENWL!AU223,NPgN!AU223,NPgY!AU223,WMID!AU223,EMID!AU223,SWALES!AU223,SWEST!AU223,LPN!AU223,SPN!AU223,EPN!AU223,SPD!AU223,SPMW!AU223,SSEH!AU223,SSES!AU223)","v":1.21E-2},{"$f":"CHOOSE($B$3,ENWL!AV223,NPgN!AV223,NPgY!AV223,WMID!AV223,EMID!AV223,SWALES!AV223,SWEST!AV223,LPN!AV223,SPN!AV223,EPN!AV223,SPD!AV223,SPMW!AV223,SSEH!AV223,SSES!AV223)","v":1.18E-2}]
[null,null,null,null,"Equity Beta",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR224,NPgN!AR224,NPgY!AR224,WMID!AR224,EMID!AR224,SWALES!AR224,SWEST!AR224,LPN!AR224,SPN!AR224,EPN!AR224,SPD!AR224,SPMW!AR224,SSEH!AR224,SSES!AR224)","v":0.75861000000000001},{"$f":"CHOOSE($B$3,ENWL!AS224,NPgN!AS224,NPgY!AS224,WMID!AS224,EMID!AS224,SWALES!AS224,SWEST!AS224,LPN!AS224,SPN!AS224,EPN!AS224,SPD!AS224,SPMW!AS224,SSEH!AS224,SSES!AS224)","v":0.75861000000000001},{"$f":"CHOOSE($B$3,ENWL!AT224,NPgN!AT224,NPgY!AT224,WMID!AT224,EMID!AT224,SWALES!AT224,SWEST!AT224,LPN!AT224,SPN!AT224,EPN!AT224,SPD!AT224,SPMW!AT224,SSEH!AT224,SSES!AT224)","v":0.75861000000000001},{"$f":"CHOOSE($B$3,ENWL!AU224,NPgN!AU224,NPgY!AU224,WMID!AU224,EMID!AU224,SWALES!AU224,SWEST!AU224,LPN!AU224,SPN!AU224,EPN!AU224,SPD!AU224,SPMW!AU224,SSEH!AU224,SSES!AU224)","v":0.75861000000000001},{"$f":"CHOOSE($B$3,ENWL!AV224,NPgN!AV224,NPgY!AV224,WMID!AV224,EMID!AV224,SWALES!AV224,SWEST!AV224,LPN!AV224,SPN!AV224,EPN!AV224,SPD!AV224,SPMW!AV224,SSEH!AV224,SSES!AV224)","v":0.75861000000000001}]
[null,null,null,null,"Total Market Return",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR225,NPgN!AR225,NPgY!AR225,WMID!AR225,EMID!AR225,SWALES!AR225,SWEST!AR225,LPN!AR225,SPN!AR225,EPN!AR225,SPD!AR225,SPMW!AR225,SSEH!AR225,SSES!AR225)","v":6.5000000000000002E-2},{"$f":"CHOOSE($B$3,ENWL!AS225,NPgN!AS225,NPgY!AS225,WMID!AS225,EMID!AS225,SWALES!AS225,SWEST!AS225,LPN!AS225,SPN!AS225,EPN!AS225,SPD!AS225,SPMW!AS225,SSEH!AS225,SSES!AS225)","v":6.5000000000000002E-2},{"$f":"CHOOSE($B$3,ENWL!AT225,NPgN!AT225,NPgY!AT225,WMID!AT225,EMID!AT225,SWALES!AT225,SWEST!AT225,LPN!AT225,SPN!AT225,EPN!AT225,SPD!AT225,SPMW!AT225,SSEH!AT225,SSES!AT225)","v":6.5000000000000002E-2},{"$f":"CHOOSE($B$3,ENWL!AU225,NPgN!AU225,NPgY!AU225,WMID!AU225,EMID!AU225,SWALES!AU225,SWEST!AU225,LPN!AU225,SPN!AU225,EPN!AU225,SPD!AU225,SPMW!AU225,SSEH!AU225,SSES!AU225)","v":6.5000000000000002E-2},{"$f":"CHOOSE($B$3,ENWL!AV225,NPgN!AV225,NPgY!AV225,WMID!AV225,EMID!AV225,SWALES!AV225,SWEST!AV225,LPN!AV225,SPN!AV225,EPN!AV225,SPD!AV225,SPMW!AV225,SSEH!AV225,SSES!AV225)","v":6.5000000000000002E-2}]
[null,null,null,null,"Benchmark gearing (60%)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR226,NPgN!AR226,NPgY!AR226,WMID!AR226,EMID!AR226,SWALES!AR226,SWEST!AR226,LPN!AR226,SPN!AR226,EPN!AR226,SPD!AR226,SPMW!AR226,SSEH!AR226,SSES!AR226)","v":0.6},{"$f":"CHOOSE($B$3,ENWL!AS226,NPgN!AS226,NPgY!AS226,WMID!AS226,EMID!AS226,SWALES!AS226,SWEST!AS226,LPN!AS226,SPN!AS226,EPN!AS226,SPD!AS226,SPMW!AS226,SSEH!AS226,SSES!AS226)","v":0.6},{"$f":"CHOOSE($B$3,ENWL!AT226,NPgN!AT226,NPgY!AT226,WMID!AT226,EMID!AT226,SWALES!AT226,SWEST!AT226,LPN!AT226,SPN!AT226,EPN!AT226,SPD!AT226,SPMW!AT226,SSEH!AT226,SSES!AT226)","v":0.6},{"$f":"CHOOSE($B$3,ENWL!AU226,NPgN!AU226,NPgY!AU226,WMID!AU226,EMID!AU226,SWALES!AU226,SWEST!AU226,LPN!AU226,SPN!AU226,EPN!AU226,SPD!AU226,SPMW!AU226,SSEH!AU226,SSES!AU226)","v":0.6},{"$f":"CHOOSE($B$3,ENWL!AV226,NPgN!AV226,NPgY!AV226,WMID!AV226,EMID!AV226,SWALES!AV226,SWEST!AV226,LPN!AV226,SPN!AV226,EPN!AV226,SPD!AV226,SPMW!AV226,SSEH!AV226,SSES!AV226)","v":0.6}]
[null,null,null,null,"Notional gearing",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR227,NPgN!AR227,NPgY!AR227,WMID!AR227,EMID!AR227,SWALES!AR227,SWEST!AR227,LPN!AR227,SPN!AR227,EPN!AR227,SPD!AR227,SPMW!AR227,SSEH!AR227,SSES!AR227)","v":0.6},{"$f":"CHOOSE($B$3,ENWL!AS227,NPgN!AS227,NPgY!AS227,WMID!AS227,EMID!AS227,SWALES!AS227,SWEST!AS227,LPN!AS227,SPN!AS227,EPN!AS227,SPD!AS227,SPMW!AS227,SSEH!AS227,SSES!AS227)","v":0.6},{"$f":"CHOOSE($B$3,ENWL!AT227,NPgN!AT227,NPgY!AT227,WMID!AT227,EMID!AT227,SWALES!AT227,SWEST!AT227,LPN!AT227,SPN!AT227,EPN!AT227,SPD!AT227,SPMW!AT227,SSEH!AT227,SSES!AT227)","v":0.6},{"$f":"CHOOSE($B$3,ENWL!AU227,NPgN!AU227,NPgY!AU227,WMID!AU227,EMID!AU227,SWALES!AU227,SWEST!AU227,LPN!AU227,SPN!AU227,EPN!AU227,SPD!AU227,SPMW!AU227,SSEH!AU227,SSES!AU227)","v":0.6},{"$f":"CHOOSE($B$3,ENWL!AV227,NPgN!AV227,NPgY!AV227,WMID!AV227,EMID!AV227,SWALES!AV227,SWEST!AV227,LPN!AV227,SPN!AV227,EPN!AV227,SPD!AV227,SPMW!AV227,SSEH!AV227,SSES!AV227)","v":0.6}]
[]
[null,null,null,null,"RIIO-1 vanilla WACC",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ229,NPgN!AJ229,NPgY!AJ229,WMID!AJ229,EMID!AJ229,SWALES!AJ229,SWEST!AJ229,LPN!AJ229,SPN!AJ229,EPN!AJ229,SPD!AJ229,SPMW!AJ229,SSEH!AJ229,SSES!AJ229)","v":3.7574999999999997E-2},{"$f":"CHOOSE($B$3,ENWL!AK229,NPgN!AK229,NPgY!AK229,WMID!AK229,EMID!AK229,SWALES!AK229,SWEST!AK229,LPN!AK229,SPN!AK229,EPN!AK229,SPD!AK229,SPMW!AK229,SSEH!AK229,SSES!AK229)","v":3.6729999999999999E-2},{"$f":"CHOOSE($B$3,ENWL!AL229,NPgN!AL229,NPgY!AL229,WMID!AL229,EMID!AL229,SWALES!AL229,SWEST!AL229,LPN!AL229,SPN!AL229,EPN!AL229,SPD!AL229,SPMW!AL229,SSEH!AL229,SSES!AL229)","v":3.5885E-2},{"$f":"CHOOSE($B$3,ENWL!AM229,NPgN!AM229,NPgY!AM229,WMID!AM229,EMID!AM229,SWALES!AM229,SWEST!AM229,LPN!AM229,SPN!AM229,EPN!AM229,SPD!AM229,SPMW!AM229,SSEH!AM229,SSES!AM229)","v":3.4584999999999998E-2},{"$f":"CHOOSE($B$3,ENWL!AN229,NPgN!AN229,NPgY!AN229,WMID!AN229,EMID!AN229,SWALES!AN229,SWEST!AN229,LPN!AN229,SPN!AN229,EPN!AN229,SPD!AN229,SPMW!AN229,SSEH!AN229,SSES!AN229)","v":3.3610000000000001E-2},{"$f":"CHOOSE($B$3,ENWL!AO229,NPgN!AO229,NPgY!AO229,WMID!AO229,EMID!AO229,SWALES!AO229,SWEST!AO229,LPN!AO229,SPN!AO229,EPN!AO229,SPD!AO229,SPMW!AO229,SSEH!AO229,SSES!AO229)","v":3.2570000000000002E-2},{"$f":"CHOOSE($B$3,ENWL!AP229,NPgN!AP229,NPgY!AP229,WMID!AP229,EMID!AP229,SWALES!AP229,SWEST!AP229,LPN!AP229,SPN!AP229,EPN!AP229,SPD!AP229,SPMW!AP229,SSEH!AP229,SSES!AP229)","v":3.1529999999999996E-2},{"$f":"CHOOSE($B$3,ENWL!AQ229,NPgN!AQ229,NPgY!AQ229,WMID!AQ229,EMID!AQ229,SWALES!AQ229,SWEST!AQ229,LPN!AQ229,SPN!AQ229,EPN!AQ229,SPD!AQ229,SPMW!AQ229,SSEH!AQ229,SSES!AQ229)","v":3.0359999999999998E-2}]
[null,null,null,null,"RIIO-1 notional gearing",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ230,NPgN!AJ230,NPgY!AJ230,WMID!AJ230,EMID!AJ230,SWALES!AJ230,SWEST!AJ230,LPN!AJ230,SPN!AJ230,EPN!AJ230,SPD!AJ230,SPMW!AJ230,SSEH!AJ230,SSES!AJ230)","v":0.65},{"$f":"CHOOSE($B$3,ENWL!AK230,NPgN!AK230,NPgY!AK230,WMID!AK230,EMID!AK230,SWALES!AK230,SWEST!AK230,LPN!AK230,SPN!AK230,EPN!AK230,SPD!AK230,SPMW!AK230,SSEH!AK230,SSES!AK230)","v":0.65},{"$f":"CHOOSE($B$3,ENWL!AL230,NPgN!AL230,NPgY!AL230,WMID!AL230,EMID!AL230,SWALES!AL230,SWEST!AL230,LPN!AL230,SPN!AL230,EPN!AL230,SPD!AL230,SPMW!AL230,SSEH!AL230,SSES!AL230)","v":0.65},{"$f":"CHOOSE($B$3,ENWL!AM230,NPgN!AM230,NPgY!AM230,WMID!AM230,EMID!AM230,SWALES!AM230,SWEST!AM230,LPN!AM230,SPN!AM230,EPN!AM230,SPD!AM230,SPMW!AM230,SSEH!AM230,SSES!AM230)","v":0.65},{"$f":"CHOOSE($B$3,ENWL!AN230,NPgN!AN230,NPgY!AN230,WMID!AN230,EMID!AN230,SWALES!AN230,SWEST!AN230,LPN!AN230,SPN!AN230,EPN!AN230,SPD!AN230,SPMW!AN230,SSEH!AN230,SSES!AN230)","v":0.65},{"$f":"CHOOSE($B$3,ENWL!AO230,NPgN!AO230,NPgY!AO230,WMID!AO230,EMID!AO230,SWALES!AO230,SWEST!AO230,LPN!AO230,SPN!AO230,EPN!AO230,SPD!AO230,SPMW!AO230,SSEH!AO230,SSES!AO230)","v":0.65},{"$f":"CHOOSE($B$3,ENWL!AP230,NPgN!AP230,NPgY!AP230,WMID!AP230,EMID!AP230,SWALES!AP230,SWEST!AP230,LPN!AP230,SPN!AP230,EPN!AP230,SPD!AP230,SPMW!AP230,SSEH!AP230,SSES!AP230)","v":0.65},{"$f":"CHOOSE($B$3,ENWL!AQ230,NPgN!AQ230,NPgY!AQ230,WMID!AQ230,EMID!AQ230,SWALES!AQ230,SWEST!AQ230,LPN!AQ230,SPN!AQ230,EPN!AQ230,SPD!AQ230,SPMW!AQ230,SSEH!AQ230,SSES!AQ230)","v":0.65}]
[]
[null,null,null,"Real Price Effects"]
[null,null,null,"RPEs index",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR233,NPgN!AR233,NPgY!AR233,WMID!AR233,EMID!AR233,SWALES!AR233,SWEST!AR233,LPN!AR233,SPN!AR233,EPN!AR233,SPD!AR233,SPMW!AR233,SSEH!AR233,SSES!AR233)","v":1.0133256628750003},{"$f":"CHOOSE($B$3,ENWL!AS233,NPgN!AS233,NPgY!AS233,WMID!AS233,EMID!AS233,SWALES!AS233,SWEST!AS233,LPN!AS233,SPN!AS233,EPN!AS233,SPD!AS233,SPMW!AS233,SSEH!AS233,SSES!AS233)","v":1.0251815731306377},{"$f":"CHOOSE($B$3,ENWL!AT233,NPgN!AT233,NPgY!AT233,WMID!AT233,EMID!AT233,SWALES!AT233,SWEST!AT233,LPN!AT233,SPN!AT233,EPN!AT233,SPD!AT233,SPMW!AT233,SSEH!AT233,SSES!AT233)","v":1.0392265606825275},{"$f":"CHOOSE($B$3,ENWL!AU233,NPgN!AU233,NPgY!AU233,WMID!AU233,EMID!AU233,SWALES!AU233,SWEST!AU233,LPN!AU233,SPN!AU233,EPN!AU233,SPD!AU233,SPMW!AU233,SSEH!AU233,SSES!AU233)","v":1.0515933567546496},{"$f":"CHOOSE($B$3,ENWL!AV233,NPgN!AV233,NPgY!AV233,WMID!AV233,EMID!AV233,SWALES!AV233,SWEST!AV233,LPN!AV233,SPN!AV233,EPN!AV233,SPD!AV233,SPMW!AV233,SSEH!AV233,SSES!AV233)","v":1.0633712023503017}]
[]
[null,null,null,"Notional finance parameters"]
[null,null,null,null,"Minimum equity issuance threshold",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR236,NPgN!AR236,NPgY!AR236,WMID!AR236,EMID!AR236,SWALES!AR236,SWEST!AR236,LPN!AR236,SPN!AR236,EPN!AR236,SPD!AR236,SPMW!AR236,SSEH!AR236,SSES!AR236)","v":0.05},{"$f":"CHOOSE($B$3,ENWL!AS236,NPgN!AS236,NPgY!AS236,WMID!AS236,EMID!AS236,SWALES!AS236,SWEST!AS236,LPN!AS236,SPN!AS236,EPN!AS236,SPD!AS236,SPMW!AS236,SSEH!AS236,SSES!AS236)","v":0.05},{"$f":"CHOOSE($B$3,ENWL!AT236,NPgN!AT236,NPgY!AT236,WMID!AT236,EMID!AT236,SWALES!AT236,SWEST!AT236,LPN!AT236,SPN!AT236,EPN!AT236,SPD!AT236,SPMW!AT236,SSEH!AT236,SSES!AT236)","v":0.05},{"$f":"CHOOSE($B$3,ENWL!AU236,NPgN!AU236,NPgY!AU236,WMID!AU236,EMID!AU236,SWALES!AU236,SWEST!AU236,LPN!AU236,SPN!AU236,EPN!AU236,SPD!AU236,SPMW!AU236,SSEH!AU236,SSES!AU236)","v":0.05},{"$f":"CHOOSE($B$3,ENWL!AV236,NPgN!AV236,NPgY!AV236,WMID!AV236,EMID!AV236,SWALES!AV236,SWEST!AV236,LPN!AV236,SPN!AV236,EPN!AV236,SPD!AV236,SPMW!AV236,SSEH!AV236,SSES!AV236)","v":0.05}]
[null,null,null,null,"Equity issuance costs",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR237,NPgN!AR237,NPgY!AR237,WMID!AR237,EMID!AR237,SWALES!AR237,SWEST!AR237,LPN!AR237,SPN!AR237,EPN!AR237,SPD!AR237,SPMW!AR237,SSEH!AR237,SSES!AR237)","v":0.05},{"$f":"CHOOSE($B$3,ENWL!AS237,NPgN!AS237,NPgY!AS237,WMID!AS237,EMID!AS237,SWALES!AS237,SWEST!AS237,LPN!AS237,SPN!AS237,EPN!AS237,SPD!AS237,SPMW!AS237,SSEH!AS237,SSES!AS237)","v":0.05},{"$f":"CHOOSE($B$3,ENWL!AT237,NPgN!AT237,NPgY!AT237,WMID!AT237,EMID!AT237,SWALES!AT237,SWEST!AT237,LPN!AT237,SPN!AT237,EPN!AT237,SPD!AT237,SPMW!AT237,SSEH!AT237,SSES!AT237)","v":0.05},{"$f":"CHOOSE($B$3,ENWL!AU237,NPgN!AU237,NPgY!AU237,WMID!AU237,EMID!AU237,SWALES!AU237,SWEST!AU237,LPN!AU237,SPN!AU237,EPN!AU237,SPD!AU237,SPMW!AU237,SSEH!AU237,SSES!AU237)","v":0.05},{"$f":"CHOOSE($B$3,ENWL!AV237,NPgN!AV237,NPgY!AV237,WMID!AV237,EMID!AV237,SWALES!AV237,SWEST!AV237,LPN!AV237,SPN!AV237,EPN!AV237,SPD!AV237,SPMW!AV237,SSEH!AV237,SSES!AV237)","v":0.05}]
[null,null,null,null,"Assumed dividends as % of notional equity portion of RAV",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR238,NPgN!AR238,NPgY!AR238,WMID!AR238,EMID!AR238,SWALES!AR238,SWEST!AR238,LPN!AR238,SPN!AR238,EPN!AR238,SPD!AR238,SPMW!AR238,SSEH!AR238,SSES!AR238)","v":0.03},{"$f":"CHOOSE($B$3,ENWL!AS238,NPgN!AS238,NPgY!AS238,WMID!AS238,EMID!AS238,SWALES!AS238,SWEST!AS238,LPN!AS238,SPN!AS238,EPN!AS238,SPD!AS238,SPMW!AS238,SSEH!AS238,SSES!AS238)","v":0.03},{"$f":"CHOOSE($B$3,ENWL!AT238,NPgN!AT238,NPgY!AT238,WMID!AT238,EMID!AT238,SWALES!AT238,SWEST!AT238,LPN!AT238,SPN!AT238,EPN!AT238,SPD!AT238,SPMW!AT238,SSEH!AT238,SSES!AT238)","v":0.03},{"$f":"CHOOSE($B$3,ENWL!AU238,NPgN!AU238,NPgY!AU238,WMID!AU238,EMID!AU238,SWALES!AU238,SWEST!AU238,LPN!AU238,SPN!AU238,EPN!AU238,SPD!AU238,SPMW!AU238,SSEH!AU238,SSES!AU238)","v":0.03},{"$f":"CHOOSE($B$3,ENWL!AV238,NPgN!AV238,NPgY!AV238,WMID!AV238,EMID!AV238,SWALES!AV238,SWEST!AV238,LPN!AV238,SPN!AV238,EPN!AV238,SPD!AV238,SPMW!AV238,SSEH!AV238,SSES!AV238)","v":0.03}]
[null,null,null,null,"Equity issuance gearing target",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR239,NPgN!AR239,NPgY!AR239,WMID!AR239,EMID!AR239,SWALES!AR239,SWEST!AR239,LPN!AR239,SPN!AR239,EPN!AR239,SPD!AR239,SPMW!AR239,SSEH!AR239,SSES!AR239)","v":0.6},{"$f":"CHOOSE($B$3,ENWL!AS239,NPgN!AS239,NPgY!AS239,WMID!AS239,EMID!AS239,SWALES!AS239,SWEST!AS239,LPN!AS239,SPN!AS239,EPN!AS239,SPD!AS239,SPMW!AS239,SSEH!AS239,SSES!AS239)","v":0.6},{"$f":"CHOOSE($B$3,ENWL!AT239,NPgN!AT239,NPgY!AT239,WMID!AT239,EMID!AT239,SWALES!AT239,SWEST!AT239,LPN!AT239,SPN!AT239,EPN!AT239,SPD!AT239,SPMW!AT239,SSEH!AT239,SSES!AT239)","v":0.6},{"$f":"CHOOSE($B$3,ENWL!AU239,NPgN!AU239,NPgY!AU239,WMID!AU239,EMID!AU239,SWALES!AU239,SWEST!AU239,LPN!AU239,SPN!AU239,EPN!AU239,SPD!AU239,SPMW!AU239,SSEH!AU239,SSES!AU239)","v":0.6},{"$f":"CHOOSE($B$3,ENWL!AV239,NPgN!AV239,NPgY!AV239,WMID!AV239,EMID!AV239,SWALES!AV239,SWEST!AV239,LPN!AV239,SPN!AV239,EPN!AV239,SPD!AV239,SPMW!AV239,SSEH!AV239,SSES!AV239)","v":0.6}]
[null,null,null,null,"CPIH index-linked debt as a percentage of net debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR240,NPgN!AR240,NPgY!AR240,WMID!AR240,EMID!AR240,SWALES!AR240,SWEST!AR240,LPN!AR240,SPN!AR240,EPN!AR240,SPD!AR240,SPMW!AR240,SSEH!AR240,SSES!AR240)","v":0.25},{"$f":"CHOOSE($B$3,ENWL!AS240,NPgN!AS240,NPgY!AS240,WMID!AS240,EMID!AS240,SWALES!AS240,SWEST!AS240,LPN!AS240,SPN!AS240,EPN!AS240,SPD!AS240,SPMW!AS240,SSEH!AS240,SSES!AS240)","v":0.25},{"$f":"CHOOSE($B$3,ENWL!AT240,NPgN!AT240,NPgY!AT240,WMID!AT240,EMID!AT240,SWALES!AT240,SWEST!AT240,LPN!AT240,SPN!AT240,EPN!AT240,SPD!AT240,SPMW!AT240,SSEH!AT240,SSES!AT240)","v":0.25},{"$f":"CHOOSE($B$3,ENWL!AU240,NPgN!AU240,NPgY!AU240,WMID!AU240,EMID!AU240,SWALES!AU240,SWEST!AU240,LPN!AU240,SPN!AU240,EPN!AU240,SPD!AU240,SPMW!AU240,SSEH!AU240,SSES!AU240)","v":0.25},{"$f":"CHOOSE($B$3,ENWL!AV240,NPgN!AV240,NPgY!AV240,WMID!AV240,EMID!AV240,SWALES!AV240,SWEST!AV240,LPN!AV240,SPN!AV240,EPN!AV240,SPD!AV240,SPMW!AV240,SSEH!AV240,SSES!AV240)","v":0.25}]
[null,null,null,null,"RPI index-linked debt as a percentage of net debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR241,NPgN!AR241,NPgY!AR241,WMID!AR241,EMID!AR241,SWALES!AR241,SWEST!AR241,LPN!AR241,SPN!AR241,EPN!AR241,SPD!AR241,SPMW!AR241,SSEH!AR241,SSES!AR241)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS241,NPgN!AS241,NPgY!AS241,WMID!AS241,EMID!AS241,SWALES!AS241,SWEST!AS241,LPN!AS241,SPN!AS241,EPN!AS241,SPD!AS241,SPMW!AS241,SSEH!AS241,SSES!AS241)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT241,NPgN!AT241,NPgY!AT241,WMID!AT241,EMID!AT241,SWALES!AT241,SWEST!AT241,LPN!AT241,SPN!AT241,EPN!AT241,SPD!AT241,SPMW!AT241,SSEH!AT241,SSES!AT241)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU241,NPgN!AU241,NPgY!AU241,WMID!AU241,EMID!AU241,SWALES!AU241,SWEST!AU241,LPN!AU241,SPN!AU241,EPN!AU241,SPD!AU241,SPMW!AU241,SSEH!AU241,SSES!AU241)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV241,NPgN!AV241,NPgY!AV241,WMID!AV241,EMID!AV241,SWALES!AV241,SWEST!AV241,LPN!AV241,SPN!AV241,EPN!AV241,SPD!AV241,SPMW!AV241,SSEH!AV241,SSES!AV241)","v":0}]
[]
[null,null,null,"Totex capitalisation rates and TIM"]
[null,null,null,null,"Capitalisation rate 1",null,"%",null,{"$f":"CHOOSE($B$3,ENWL!I244,NPgN!I244,NPgY!I244,WMID!I244,EMID!I244,SWALES!I244,SWEST!I244,LPN!I244,SPN!I244,EPN!I244,SPD!I244,SPMW!I244,SSEH!I244,SSES!I244)","v":0.68}]
[null,null,null,null,"Capitalisation rate 2",null,"%",null,{"$f":"CHOOSE($B$3,ENWL!I245,NPgN!I245,NPgY!I245,WMID!I245,EMID!I245,SWALES!I245,SWEST!I245,LPN!I245,SPN!I245,EPN!I245,SPD!I245,SPMW!I245,SSEH!I245,SSES!I245)","v":0.85}]
[]
[null,null,null,null,"RIIO-2 funding adjustment rate",null,"%",null,{"$f":"CHOOSE($B$3,ENWL!I247,NPgN!I247,NPgY!I247,WMID!I247,EMID!I247,SWALES!I247,SWEST!I247,LPN!I247,SPN!I247,EPN!I247,SPD!I247,SPMW!I247,SSEH!I247,SSES!I247)","v":0.49399999999999999}]
[]
[null,"RAV"]
[]
[null,null,null,null,"RIIO-2 disposals",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR251,NPgN!AR251,NPgY!AR251,WMID!AR251,EMID!AR251,SWALES!AR251,SWEST!AR251,LPN!AR251,SPN!AR251,EPN!AR251,SPD!AR251,SPMW!AR251,SSEH!AR251,SSES!AR251)","v":-0.90512279166303178},{"$f":"CHOOSE($B$3,ENWL!AS251,NPgN!AS251,NPgY!AS251,WMID!AS251,EMID!AS251,SWALES!AS251,SWEST!AS251,LPN!AS251,SPN!AS251,EPN!AS251,SPD!AS251,SPMW!AS251,SSEH!AS251,SSES!AS251)","v":-0.90512279166303178},{"$f":"CHOOSE($B$3,ENWL!AT251,NPgN!AT251,NPgY!AT251,WMID!AT251,EMID!AT251,SWALES!AT251,SWEST!AT251,LPN!AT251,SPN!AT251,EPN!AT251,SPD!AT251,SPMW!AT251,SSEH!AT251,SSES!AT251)","v":-0.90512279166303178},{"$f":"CHOOSE($B$3,ENWL!AU251,NPgN!AU251,NPgY!AU251,WMID!AU251,EMID!AU251,SWALES!AU251,SWEST!AU251,LPN!AU251,SPN!AU251,EPN!AU251,SPD!AU251,SPMW!AU251,SSEH!AU251,SSES!AU251)","v":-0.90512279166303178},{"$f":"CHOOSE($B$3,ENWL!AV251,NPgN!AV251,NPgY!AV251,WMID!AV251,EMID!AV251,SWALES!AV251,SWEST!AV251,LPN!AV251,SPN!AV251,EPN!AV251,SPD!AV251,SPMW!AV251,SSEH!AV251,SSES!AV251)","v":-0.90512279166303178}]
[null,null,null,null,"Metering write off",null,"£m 20/21 prices",null,{"$f":"CHOOSE($B$3,ENWL!I252,NPgN!I252,NPgY!I252,WMID!I252,EMID!I252,SWALES!I252,SWEST!I252,LPN!I252,SPN!I252,EPN!I252,SPD!I252,SPMW!I252,SSEH!I252,SSES!I252)","v":34.633772164543871}]
[null,null,null,null,"Vesting year",null,"year ending",null,{"$f":"CHOOSE($B$3,ENWL!I253,NPgN!I253,NPgY!I253,WMID!I253,EMID!I253,SWALES!I253,SWEST!I253,LPN!I253,SPN!I253,EPN!I253,SPD!I253,SPMW!I253,SSEH!I253,SSES!I253)","v":"1991-03-31"}]
[null,null,null,null,"Pre-vesting asset depn in first year (months)",null,"months",null,{"$f":"CHOOSE($B$3,ENWL!I254,NPgN!I254,NPgY!I254,WMID!I254,EMID!I254,SWALES!I254,SWEST!I254,LPN!I254,SPN!I254,EPN!I254,SPD!I254,SPMW!I254,SSEH!I254,SSES!I254)","v":3.5}]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,{"$f":"CHOOSE($B$3,ENWL!I256,NPgN!I256,NPgY!I256,WMID!I256,EMID!I256,SWALES!I256,SWEST!I256,LPN!I256,SPN!I256,EPN!I256,SPD!I256,SPMW!I256,SSEH!I256,SSES!I256)","v":11}]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,null,{"$f":"CHOOSE($B$3,ENWL!K257,NPgN!K257,NPgY!K257,WMID!K257,EMID!K257,SWALES!K257,SWEST!K257,LPN!K257,SPN!K257,EPN!K257,SPD!K257,SPMW!K257,SSEH!K257,SSES!K257)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!L257,NPgN!L257,NPgY!L257,WMID!L257,EMID!L257,SWALES!L257,SWEST!L257,LPN!L257,SPN!L257,EPN!L257,SPD!L257,SPMW!L257,SSEH!L257,SSES!L257)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!M257,NPgN!M257,NPgY!M257,WMID!M257,EMID!M257,SWALES!M257,SWEST!M257,LPN!M257,SPN!M257,EPN!M257,SPD!M257,SPMW!M257,SSEH!M257,SSES!M257)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!N257,NPgN!N257,NPgY!N257,WMID!N257,EMID!N257,SWALES!N257,SWEST!N257,LPN!N257,SPN!N257,EPN!N257,SPD!N257,SPMW!N257,SSEH!N257,SSES!N257)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!O257,NPgN!O257,NPgY!O257,WMID!O257,EMID!O257,SWALES!O257,SWEST!O257,LPN!O257,SPN!O257,EPN!O257,SPD!O257,SPMW!O257,SSEH!O257,SSES!O257)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!P257,NPgN!P257,NPgY!P257,WMID!P257,EMID!P257,SWALES!P257,SWEST!P257,LPN!P257,SPN!P257,EPN!P257,SPD!P257,SPMW!P257,SSEH!P257,SSES!P257)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!Q257,NPgN!Q257,NPgY!Q257,WMID!Q257,EMID!Q257,SWALES!Q257,SWEST!Q257,LPN!Q257,SPN!Q257,EPN!Q257,SPD!Q257,SPMW!Q257,SSEH!Q257,SSES!Q257)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!R257,NPgN!R257,NPgY!R257,WMID!R257,EMID!R257,SWALES!R257,SWEST!R257,LPN!R257,SPN!R257,EPN!R257,SPD!R257,SPMW!R257,SSEH!R257,SSES!R257)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!S257,NPgN!S257,NPgY!S257,WMID!S257,EMID!S257,SWALES!S257,SWEST!S257,LPN!S257,SPN!S257,EPN!S257,SPD!S257,SPMW!S257,SSEH!S257,SSES!S257)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!T257,NPgN!T257,NPgY!T257,WMID!T257,EMID!T257,SWALES!T257,SWEST!T257,LPN!T257,SPN!T257,EPN!T257,SPD!T257,SPMW!T257,SSEH!T257,SSES!T257)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!U257,NPgN!U257,NPgY!U257,WMID!U257,EMID!U257,SWALES!U257,SWEST!U257,LPN!U257,SPN!U257,EPN!U257,SPD!U257,SPMW!U257,SSEH!U257,SSES!U257)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!V257,NPgN!V257,NPgY!V257,WMID!V257,EMID!V257,SWALES!V257,SWEST!V257,LPN!V257,SPN!V257,EPN!V257,SPD!V257,SPMW!V257,SSEH!V257,SSES!V257)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!W257,NPgN!W257,NPgY!W257,WMID!W257,EMID!W257,SWALES!W257,SWEST!W257,LPN!W257,SPN!W257,EPN!W257,SPD!W257,SPMW!W257,SSEH!W257,SSES!W257)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!X257,NPgN!X257,NPgY!X257,WMID!X257,EMID!X257,SWALES!X257,SWEST!X257,LPN!X257,SPN!X257,EPN!X257,SPD!X257,SPMW!X257,SSEH!X257,SSES!X257)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!Y257,NPgN!Y257,NPgY!Y257,WMID!Y257,EMID!Y257,SWALES!Y257,SWEST!Y257,LPN!Y257,SPN!Y257,EPN!Y257,SPD!Y257,SPMW!Y257,SSEH!Y257,SSES!Y257)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!Z257,NPgN!Z257,NPgY!Z257,WMID!Z257,EMID!Z257,SWALES!Z257,SWEST!Z257,LPN!Z257,SPN!Z257,EPN!Z257,SPD!Z257,SPMW!Z257,SSEH!Z257,SSES!Z257)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!AA257,NPgN!AA257,NPgY!AA257,WMID!AA257,EMID!AA257,SWALES!AA257,SWEST!AA257,LPN!AA257,SPN!AA257,EPN!AA257,SPD!AA257,SPMW!AA257,SSEH!AA257,SSES!AA257)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!AB257,NPgN!AB257,NPgY!AB257,WMID!AB257,EMID!AB257,SWALES!AB257,SWEST!AB257,LPN!AB257,SPN!AB257,EPN!AB257,SPD!AB257,SPMW!AB257,SSEH!AB257,SSES!AB257)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!AC257,NPgN!AC257,NPgY!AC257,WMID!AC257,EMID!AC257,SWALES!AC257,SWEST!AC257,LPN!AC257,SPN!AC257,EPN!AC257,SPD!AC257,SPMW!AC257,SSEH!AC257,SSES!AC257)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!AD257,NPgN!AD257,NPgY!AD257,WMID!AD257,EMID!AD257,SWALES!AD257,SWEST!AD257,LPN!AD257,SPN!AD257,EPN!AD257,SPD!AD257,SPMW!AD257,SSEH!AD257,SSES!AD257)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!AE257,NPgN!AE257,NPgY!AE257,WMID!AE257,EMID!AE257,SWALES!AE257,SWEST!AE257,LPN!AE257,SPN!AE257,EPN!AE257,SPD!AE257,SPMW!AE257,SSEH!AE257,SSES!AE257)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!AF257,NPgN!AF257,NPgY!AF257,WMID!AF257,EMID!AF257,SWALES!AF257,SWEST!AF257,LPN!AF257,SPN!AF257,EPN!AF257,SPD!AF257,SPMW!AF257,SSEH!AF257,SSES!AF257)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!AG257,NPgN!AG257,NPgY!AG257,WMID!AG257,EMID!AG257,SWALES!AG257,SWEST!AG257,LPN!AG257,SPN!AG257,EPN!AG257,SPD!AG257,SPMW!AG257,SSEH!AG257,SSES!AG257)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!AH257,NPgN!AH257,NPgY!AH257,WMID!AH257,EMID!AH257,SWALES!AH257,SWEST!AH257,LPN!AH257,SPN!AH257,EPN!AH257,SPD!AH257,SPMW!AH257,SSEH!AH257,SSES!AH257)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!AI257,NPgN!AI257,NPgY!AI257,WMID!AI257,EMID!AI257,SWALES!AI257,SWEST!AI257,LPN!AI257,SPN!AI257,EPN!AI257,SPD!AI257,SPMW!AI257,SSEH!AI257,SSES!AI257)","v":33.299999999999997},{"$f":"CHOOSE($B$3,ENWL!AJ257,NPgN!AJ257,NPgY!AJ257,WMID!AJ257,EMID!AJ257,SWALES!AJ257,SWEST!AJ257,LPN!AJ257,SPN!AJ257,EPN!AJ257,SPD!AJ257,SPMW!AJ257,SSEH!AJ257,SSES!AJ257)","v":23.125},{"$f":"CHOOSE($B$3,ENWL!AK257,NPgN!AK257,NPgY!AK257,WMID!AK257,EMID!AK257,SWALES!AK257,SWEST!AK257,LPN!AK257,SPN!AK257,EPN!AK257,SPD!AK257,SPMW!AK257,SSEH!AK257,SSES!AK257)","v":26.25},{"$f":"CHOOSE($B$3,ENWL!AL257,NPgN!AL257,NPgY!AL257,WMID!AL257,EMID!AL257,SWALES!AL257,SWEST!AL257,LPN!AL257,SPN!AL257,EPN!AL257,SPD!AL257,SPMW!AL257,SSEH!AL257,SSES!AL257)","v":29.375},{"$f":"CHOOSE($B$3,ENWL!AM257,NPgN!AM257,NPgY!AM257,WMID!AM257,EMID!AM257,SWALES!AM257,SWEST!AM257,LPN!AM257,SPN!AM257,EPN!AM257,SPD!AM257,SPMW!AM257,SSEH!AM257,SSES!AM257)","v":32.5},{"$f":"CHOOSE($B$3,ENWL!AN257,NPgN!AN257,NPgY!AN257,WMID!AN257,EMID!AN257,SWALES!AN257,SWEST!AN257,LPN!AN257,SPN!AN257,EPN!AN257,SPD!AN257,SPMW!AN257,SSEH!AN257,SSES!AN257)","v":35.625},{"$f":"CHOOSE($B$3,ENWL!AO257,NPgN!AO257,NPgY!AO257,WMID!AO257,EMID!AO257,SWALES!AO257,SWEST!AO257,LPN!AO257,SPN!AO257,EPN!AO257,SPD!AO257,SPMW!AO257,SSEH!AO257,SSES!AO257)","v":38.75},{"$f":"CHOOSE($B$3,ENWL!AP257,NPgN!AP257,NPgY!AP257,WMID!AP257,EMID!AP257,SWALES!AP257,SWEST!AP257,LPN!AP257,SPN!AP257,EPN!AP257,SPD!AP257,SPMW!AP257,SSEH!AP257,SSES!AP257)","v":41.875},{"$f":"CHOOSE($B$3,ENWL!AQ257,NPgN!AQ257,NPgY!AQ257,WMID!AQ257,EMID!AQ257,SWALES!AQ257,SWEST!AQ257,LPN!AQ257,SPN!AQ257,EPN!AQ257,SPD!AQ257,SPMW!AQ257,SSEH!AQ257,SSES!AQ257)","v":45}]
[null,null,null,null,"Accelerated post-vesting asset life",null,"years",null,null,null,{"$f":"CHOOSE($B$3,ENWL!K258,NPgN!K258,NPgY!K258,WMID!K258,EMID!K258,SWALES!K258,SWEST!K258,LPN!K258,SPN!K258,EPN!K258,SPD!K258,SPMW!K258,SSEH!K258,SSES!K258)","v":20},{"$f":"CHOOSE($B$3,ENWL!L258,NPgN!L258,NPgY!L258,WMID!L258,EMID!L258,SWALES!L258,SWEST!L258,LPN!L258,SPN!L258,EPN!L258,SPD!L258,SPMW!L258,SSEH!L258,SSES!L258)","v":20},{"$f":"CHOOSE($B$3,ENWL!M258,NPgN!M258,NPgY!M258,WMID!M258,EMID!M258,SWALES!M258,SWEST!M258,LPN!M258,SPN!M258,EPN!M258,SPD!M258,SPMW!M258,SSEH!M258,SSES!M258)","v":20},{"$f":"CHOOSE($B$3,ENWL!N258,NPgN!N258,NPgY!N258,WMID!N258,EMID!N258,SWALES!N258,SWEST!N258,LPN!N258,SPN!N258,EPN!N258,SPD!N258,SPMW!N258,SSEH!N258,SSES!N258)","v":20},{"$f":"CHOOSE($B$3,ENWL!O258,NPgN!O258,NPgY!O258,WMID!O258,EMID!O258,SWALES!O258,SWEST!O258,LPN!O258,SPN!O258,EPN!O258,SPD!O258,SPMW!O258,SSEH!O258,SSES!O258)","v":20},{"$f":"CHOOSE($B$3,ENWL!P258,NPgN!P258,NPgY!P258,WMID!P258,EMID!P258,SWALES!P258,SWEST!P258,LPN!P258,SPN!P258,EPN!P258,SPD!P258,SPMW!P258,SSEH!P258,SSES!P258)","v":20},{"$f":"CHOOSE($B$3,ENWL!Q258,NPgN!Q258,NPgY!Q258,WMID!Q258,EMID!Q258,SWALES!Q258,SWEST!Q258,LPN!Q258,SPN!Q258,EPN!Q258,SPD!Q258,SPMW!Q258,SSEH!Q258,SSES!Q258)","v":20},{"$f":"CHOOSE($B$3,ENWL!R258,NPgN!R258,NPgY!R258,WMID!R258,EMID!R258,SWALES!R258,SWEST!R258,LPN!R258,SPN!R258,EPN!R258,SPD!R258,SPMW!R258,SSEH!R258,SSES!R258)","v":20},{"$f":"CHOOSE($B$3,ENWL!S258,NPgN!S258,NPgY!S258,WMID!S258,EMID!S258,SWALES!S258,SWEST!S258,LPN!S258,SPN!S258,EPN!S258,SPD!S258,SPMW!S258,SSEH!S258,SSES!S258)","v":20},{"$f":"CHOOSE($B$3,ENWL!T258,NPgN!T258,NPgY!T258,WMID!T258,EMID!T258,SWALES!T258,SWEST!T258,LPN!T258,SPN!T258,EPN!T258,SPD!T258,SPMW!T258,SSEH!T258,SSES!T258)","v":20},{"$f":"CHOOSE($B$3,ENWL!U258,NPgN!U258,NPgY!U258,WMID!U258,EMID!U258,SWALES!U258,SWEST!U258,LPN!U258,SPN!U258,EPN!U258,SPD!U258,SPMW!U258,SSEH!U258,SSES!U258)","v":20},{"$f":"CHOOSE($B$3,ENWL!V258,NPgN!V258,NPgY!V258,WMID!V258,EMID!V258,SWALES!V258,SWEST!V258,LPN!V258,SPN!V258,EPN!V258,SPD!V258,SPMW!V258,SSEH!V258,SSES!V258)","v":20},{"$f":"CHOOSE($B$3,ENWL!W258,NPgN!W258,NPgY!W258,WMID!W258,EMID!W258,SWALES!W258,SWEST!W258,LPN!W258,SPN!W258,EPN!W258,SPD!W258,SPMW!W258,SSEH!W258,SSES!W258)","v":20},{"$f":"CHOOSE($B$3,ENWL!X258,NPgN!X258,NPgY!X258,WMID!X258,EMID!X258,SWALES!X258,SWEST!X258,LPN!X258,SPN!X258,EPN!X258,SPD!X258,SPMW!X258,SSEH!X258,SSES!X258)","v":20},{"$f":"CHOOSE($B$3,ENWL!Y258,NPgN!Y258,NPgY!Y258,WMID!Y258,EMID!Y258,SWALES!Y258,SWEST!Y258,LPN!Y258,SPN!Y258,EPN!Y258,SPD!Y258,SPMW!Y258,SSEH!Y258,SSES!Y258)","v":20},{"$f":"CHOOSE($B$3,ENWL!Z258,NPgN!Z258,NPgY!Z258,WMID!Z258,EMID!Z258,SWALES!Z258,SWEST!Z258,LPN!Z258,SPN!Z258,EPN!Z258,SPD!Z258,SPMW!Z258,SSEH!Z258,SSES!Z258)","v":20},{"$f":"CHOOSE($B$3,ENWL!AA258,NPgN!AA258,NPgY!AA258,WMID!AA258,EMID!AA258,SWALES!AA258,SWEST!AA258,LPN!AA258,SPN!AA258,EPN!AA258,SPD!AA258,SPMW!AA258,SSEH!AA258,SSES!AA258)","v":20},{"$f":"CHOOSE($B$3,ENWL!AB258,NPgN!AB258,NPgY!AB258,WMID!AB258,EMID!AB258,SWALES!AB258,SWEST!AB258,LPN!AB258,SPN!AB258,EPN!AB258,SPD!AB258,SPMW!AB258,SSEH!AB258,SSES!AB258)","v":20},{"$f":"CHOOSE($B$3,ENWL!AC258,NPgN!AC258,NPgY!AC258,WMID!AC258,EMID!AC258,SWALES!AC258,SWEST!AC258,LPN!AC258,SPN!AC258,EPN!AC258,SPD!AC258,SPMW!AC258,SSEH!AC258,SSES!AC258)","v":20},{"$f":"CHOOSE($B$3,ENWL!AD258,NPgN!AD258,NPgY!AD258,WMID!AD258,EMID!AD258,SWALES!AD258,SWEST!AD258,LPN!AD258,SPN!AD258,EPN!AD258,SPD!AD258,SPMW!AD258,SSEH!AD258,SSES!AD258)","v":20},{"$f":"CHOOSE($B$3,ENWL!AE258,NPgN!AE258,NPgY!AE258,WMID!AE258,EMID!AE258,SWALES!AE258,SWEST!AE258,LPN!AE258,SPN!AE258,EPN!AE258,SPD!AE258,SPMW!AE258,SSEH!AE258,SSES!AE258)","v":20},{"$f":"CHOOSE($B$3,ENWL!AF258,NPgN!AF258,NPgY!AF258,WMID!AF258,EMID!AF258,SWALES!AF258,SWEST!AF258,LPN!AF258,SPN!AF258,EPN!AF258,SPD!AF258,SPMW!AF258,SSEH!AF258,SSES!AF258)","v":20},{"$f":"CHOOSE($B$3,ENWL!AG258,NPgN!AG258,NPgY!AG258,WMID!AG258,EMID!AG258,SWALES!AG258,SWEST!AG258,LPN!AG258,SPN!AG258,EPN!AG258,SPD!AG258,SPMW!AG258,SSEH!AG258,SSES!AG258)","v":20},{"$f":"CHOOSE($B$3,ENWL!AH258,NPgN!AH258,NPgY!AH258,WMID!AH258,EMID!AH258,SWALES!AH258,SWEST!AH258,LPN!AH258,SPN!AH258,EPN!AH258,SPD!AH258,SPMW!AH258,SSEH!AH258,SSES!AH258)","v":20},{"$f":"CHOOSE($B$3,ENWL!AI258,NPgN!AI258,NPgY!AI258,WMID!AI258,EMID!AI258,SWALES!AI258,SWEST!AI258,LPN!AI258,SPN!AI258,EPN!AI258,SPD!AI258,SPMW!AI258,SSEH!AI258,SSES!AI258)","v":20},{"$f":"CHOOSE($B$3,ENWL!AJ258,NPgN!AJ258,NPgY!AJ258,WMID!AJ258,EMID!AJ258,SWALES!AJ258,SWEST!AJ258,LPN!AJ258,SPN!AJ258,EPN!AJ258,SPD!AJ258,SPMW!AJ258,SSEH!AJ258,SSES!AJ258)","v":23.125},{"$f":"CHOOSE($B$3,ENWL!AK258,NPgN!AK258,NPgY!AK258,WMID!AK258,EMID!AK258,SWALES!AK258,SWEST!AK258,LPN!AK258,SPN!AK258,EPN!AK258,SPD!AK258,SPMW!AK258,SSEH!AK258,SSES!AK258)","v":26.25},{"$f":"CHOOSE($B$3,ENWL!AL258,NPgN!AL258,NPgY!AL258,WMID!AL258,EMID!AL258,SWALES!AL258,SWEST!AL258,LPN!AL258,SPN!AL258,EPN!AL258,SPD!AL258,SPMW!AL258,SSEH!AL258,SSES!AL258)","v":29.375},{"$f":"CHOOSE($B$3,ENWL!AM258,NPgN!AM258,NPgY!AM258,WMID!AM258,EMID!AM258,SWALES!AM258,SWEST!AM258,LPN!AM258,SPN!AM258,EPN!AM258,SPD!AM258,SPMW!AM258,SSEH!AM258,SSES!AM258)","v":32.5},{"$f":"CHOOSE($B$3,ENWL!AN258,NPgN!AN258,NPgY!AN258,WMID!AN258,EMID!AN258,SWALES!AN258,SWEST!AN258,LPN!AN258,SPN!AN258,EPN!AN258,SPD!AN258,SPMW!AN258,SSEH!AN258,SSES!AN258)","v":35.625},{"$f":"CHOOSE($B$3,ENWL!AO258,NPgN!AO258,NPgY!AO258,WMID!AO258,EMID!AO258,SWALES!AO258,SWEST!AO258,LPN!AO258,SPN!AO258,EPN!AO258,SPD!AO258,SPMW!AO258,SSEH!AO258,SSES!AO258)","v":38.75},{"$f":"CHOOSE($B$3,ENWL!AP258,NPgN!AP258,NPgY!AP258,WMID!AP258,EMID!AP258,SWALES!AP258,SWEST!AP258,LPN!AP258,SPN!AP258,EPN!AP258,SPD!AP258,SPMW!AP258,SSEH!AP258,SSES!AP258)","v":41.875},{"$f":"CHOOSE($B$3,ENWL!AQ258,NPgN!AQ258,NPgY!AQ258,WMID!AQ258,EMID!AQ258,SWALES!AQ258,SWEST!AQ258,LPN!AQ258,SPN!AQ258,EPN!AQ258,SPD!AQ258,SPMW!AQ258,SSEH!AQ258,SSES!AQ258)","v":45}]
[null,null,null,null,"Smoothing period following full depreciation of pre-vesting assets",null,"years",null,{"$f":"CHOOSE($B$3,ENWL!I259,NPgN!I259,NPgY!I259,WMID!I259,EMID!I259,SWALES!I259,SWEST!I259,LPN!I259,SPN!I259,EPN!I259,SPD!I259,SPMW!I259,SSEH!I259,SSES!I259)","v":15}]
[null,null,null,null,"RIIO-2 asset life",null,"years",null,{"$f":"CHOOSE($B$3,ENWL!I260,NPgN!I260,NPgY!I260,WMID!I260,EMID!I260,SWALES!I260,SWEST!I260,LPN!I260,SPN!I260,EPN!I260,SPD!I260,SPMW!I260,SSEH!I260,SSES!I260)","v":45}]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 20/21 prices",null,null,null,{"$f":"CHOOSE($B$3,ENWL!K261,NPgN!K261,NPgY!K261,WMID!K261,EMID!K261,SWALES!K261,SWEST!K261,LPN!K261,SPN!K261,EPN!K261,SPD!K261,SPMW!K261,SSEH!K261,SSES!K261)","v":28.526000944534815},{"$f":"CHOOSE($B$3,ENWL!L261,NPgN!L261,NPgY!L261,WMID!L261,EMID!L261,SWALES!L261,SWEST!L261,LPN!L261,SPN!L261,EPN!L261,SPD!L261,SPMW!L261,SSEH!L261,SSES!L261)","v":69.833132182400178},{"$f":"CHOOSE($B$3,ENWL!M261,NPgN!M261,NPgY!M261,WMID!M261,EMID!M261,SWALES!M261,SWEST!M261,LPN!M261,SPN!M261,EPN!M261,SPD!M261,SPMW!M261,SSEH!M261,SSES!M261)","v":144.48234244634517},{"$f":"CHOOSE($B$3,ENWL!N261,NPgN!N261,NPgY!N261,WMID!N261,EMID!N261,SWALES!N261,SWEST!N261,LPN!N261,SPN!N261,EPN!N261,SPD!N261,SPMW!N261,SSEH!N261,SSES!N261)","v":130.21934197407776},{"$f":"CHOOSE($B$3,ENWL!O261,NPgN!O261,NPgY!O261,WMID!O261,EMID!O261,SWALES!O261,SWEST!O261,LPN!O261,SPN!O261,EPN!O261,SPD!O261,SPMW!O261,SSEH!O261,SSES!O261)","v":129.10793933987514},{"$f":"CHOOSE($B$3,ENWL!P261,NPgN!P261,NPgY!P261,WMID!P261,EMID!P261,SWALES!P261,SWEST!P261,LPN!P261,SPN!P261,EPN!P261,SPD!P261,SPMW!P261,SSEH!P261,SSES!P261)","v":132.25691347011596},{"$f":"CHOOSE($B$3,ENWL!Q261,NPgN!Q261,NPgY!Q261,WMID!Q261,EMID!Q261,SWALES!Q261,SWEST!Q261,LPN!Q261,SPN!Q261,EPN!Q261,SPD!Q261,SPMW!Q261,SSEH!Q261,SSES!Q261)","v":138.18439418586345},{"$f":"CHOOSE($B$3,ENWL!R261,NPgN!R261,NPgY!R261,WMID!R261,EMID!R261,SWALES!R261,SWEST!R261,LPN!R261,SPN!R261,EPN!R261,SPD!R261,SPMW!R261,SSEH!R261,SSES!R261)","v":168.37749908170227},{"$f":"CHOOSE($B$3,ENWL!S261,NPgN!S261,NPgY!S261,WMID!S261,EMID!S261,SWALES!S261,SWEST!S261,LPN!S261,SPN!S261,EPN!S261,SPD!S261,SPMW!S261,SSEH!S261,SSES!S261)","v":180.29446944987433},{"$f":"CHOOSE($B$3,ENWL!T261,NPgN!T261,NPgY!T261,WMID!T261,EMID!T261,SWALES!T261,SWEST!T261,LPN!T261,SPN!T261,EPN!T261,SPD!T261,SPMW!T261,SSEH!T261,SSES!T261)","v":165.71182853848742},{"$f":"CHOOSE($B$3,ENWL!U261,NPgN!U261,NPgY!U261,WMID!U261,EMID!U261,SWALES!U261,SWEST!U261,LPN!U261,SPN!U261,EPN!U261,SPD!U261,SPMW!U261,SSEH!U261,SSES!U261)","v":143.89240198462886},{"$f":"CHOOSE($B$3,ENWL!V261,NPgN!V261,NPgY!V261,WMID!V261,EMID!V261,SWALES!V261,SWEST!V261,LPN!V261,SPN!V261,EPN!V261,SPD!V261,SPMW!V261,SSEH!V261,SSES!V261)","v":131.62425113826984},{"$f":"CHOOSE($B$3,ENWL!W261,NPgN!W261,NPgY!W261,WMID!W261,EMID!W261,SWALES!W261,SWEST!W261,LPN!W261,SPN!W261,EPN!W261,SPD!W261,SPMW!W261,SSEH!W261,SSES!W261)","v":152.1201964892596},{"$f":"CHOOSE($B$3,ENWL!X261,NPgN!X261,NPgY!X261,WMID!X261,EMID!X261,SWALES!X261,SWEST!X261,LPN!X261,SPN!X261,EPN!X261,SPD!X261,SPMW!X261,SSEH!X261,SSES!X261)","v":179.58715805818156},{"$f":"CHOOSE($B$3,ENWL!Y261,NPgN!Y261,NPgY!Y261,WMID!Y261,EMID!Y261,SWALES!Y261,SWEST!Y261,LPN!Y261,SPN!Y261,EPN!Y261,SPD!Y261,SPMW!Y261,SSEH!Y261,SSES!Y261)","v":173.32006211906727},{"$f":"CHOOSE($B$3,ENWL!Z261,NPgN!Z261,NPgY!Z261,WMID!Z261,EMID!Z261,SWALES!Z261,SWEST!Z261,LPN!Z261,SPN!Z261,EPN!Z261,SPD!Z261,SPMW!Z261,SSEH!Z261,SSES!Z261)","v":203.36386369721032},{"$f":"CHOOSE($B$3,ENWL!AA261,NPgN!AA261,NPgY!AA261,WMID!AA261,EMID!AA261,SWALES!AA261,SWEST!AA261,LPN!AA261,SPN!AA261,EPN!AA261,SPD!AA261,SPMW!AA261,SSEH!AA261,SSES!AA261)","v":128.05389332658407},{"$f":"CHOOSE($B$3,ENWL!AB261,NPgN!AB261,NPgY!AB261,WMID!AB261,EMID!AB261,SWALES!AB261,SWEST!AB261,LPN!AB261,SPN!AB261,EPN!AB261,SPD!AB261,SPMW!AB261,SSEH!AB261,SSES!AB261)","v":157.80709395436162},{"$f":"CHOOSE($B$3,ENWL!AC261,NPgN!AC261,NPgY!AC261,WMID!AC261,EMID!AC261,SWALES!AC261,SWEST!AC261,LPN!AC261,SPN!AC261,EPN!AC261,SPD!AC261,SPMW!AC261,SSEH!AC261,SSES!AC261)","v":173.39101420035695},{"$f":"CHOOSE($B$3,ENWL!AD261,NPgN!AD261,NPgY!AD261,WMID!AD261,EMID!AD261,SWALES!AD261,SWEST!AD261,LPN!AD261,SPN!AD261,EPN!AD261,SPD!AD261,SPMW!AD261,SSEH!AD261,SSES!AD261)","v":158.41065966088121},{"$f":"CHOOSE($B$3,ENWL!AE261,NPgN!AE261,NPgY!AE261,WMID!AE261,EMID!AE261,SWALES!AE261,SWEST!AE261,LPN!AE261,SPN!AE261,EPN!AE261,SPD!AE261,SPMW!AE261,SSEH!AE261,SSES!AE261)","v":153.73959941493774},{"$f":"CHOOSE($B$3,ENWL!AF261,NPgN!AF261,NPgY!AF261,WMID!AF261,EMID!AF261,SWALES!AF261,SWEST!AF261,LPN!AF261,SPN!AF261,EPN!AF261,SPD!AF261,SPMW!AF261,SSEH!AF261,SSES!AF261)","v":189.52738762176125},{"$f":"CHOOSE($B$3,ENWL!AG261,NPgN!AG261,NPgY!AG261,WMID!AG261,EMID!AG261,SWALES!AG261,SWEST!AG261,LPN!AG261,SPN!AG261,EPN!AG261,SPD!AG261,SPMW!AG261,SSEH!AG261,SSES!AG261)","v":198.81414272608728},{"$f":"CHOOSE($B$3,ENWL!AH261,NPgN!AH261,NPgY!AH261,WMID!AH261,EMID!AH261,SWALES!AH261,SWEST!AH261,LPN!AH261,SPN!AH261,EPN!AH261,SPD!AH261,SPMW!AH261,SSEH!AH261,SSES!AH261)","v":203.91110785164159},{"$f":"CHOOSE($B$3,ENWL!AI261,NPgN!AI261,NPgY!AI261,WMID!AI261,EMID!AI261,SWALES!AI261,SWEST!AI261,LPN!AI261,SPN!AI261,EPN!AI261,SPD!AI261,SPMW!AI261,SSEH!AI261,SSES!AI261)","v":226.64315013833672}]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 20/21 prices",null,null,null,{"$f":"CHOOSE($B$3,ENWL!K262,NPgN!K262,NPgY!K262,WMID!K262,EMID!K262,SWALES!K262,SWEST!K262,LPN!K262,SPN!K262,EPN!K262,SPD!K262,SPMW!K262,SSEH!K262,SSES!K262)","v":0},{"$f":"CHOOSE($B$3,ENWL!L262,NPgN!L262,NPgY!L262,WMID!L262,EMID!L262,SWALES!L262,SWEST!L262,LPN!L262,SPN!L262,EPN!L262,SPD!L262,SPMW!L262,SSEH!L262,SSES!L262)","v":0},{"$f":"CHOOSE($B$3,ENWL!M262,NPgN!M262,NPgY!M262,WMID!M262,EMID!M262,SWALES!M262,SWEST!M262,LPN!M262,SPN!M262,EPN!M262,SPD!M262,SPMW!M262,SSEH!M262,SSES!M262)","v":0},{"$f":"CHOOSE($B$3,ENWL!N262,NPgN!N262,NPgY!N262,WMID!N262,EMID!N262,SWALES!N262,SWEST!N262,LPN!N262,SPN!N262,EPN!N262,SPD!N262,SPMW!N262,SSEH!N262,SSES!N262)","v":0},{"$f":"CHOOSE($B$3,ENWL!O262,NPgN!O262,NPgY!O262,WMID!O262,EMID!O262,SWALES!O262,SWEST!O262,LPN!O262,SPN!O262,EPN!O262,SPD!O262,SPMW!O262,SSEH!O262,SSES!O262)","v":0},{"$f":"CHOOSE($B$3,ENWL!P262,NPgN!P262,NPgY!P262,WMID!P262,EMID!P262,SWALES!P262,SWEST!P262,LPN!P262,SPN!P262,EPN!P262,SPD!P262,SPMW!P262,SSEH!P262,SSES!P262)","v":0},{"$f":"CHOOSE($B$3,ENWL!Q262,NPgN!Q262,NPgY!Q262,WMID!Q262,EMID!Q262,SWALES!Q262,SWEST!Q262,LPN!Q262,SPN!Q262,EPN!Q262,SPD!Q262,SPMW!Q262,SSEH!Q262,SSES!Q262)","v":0},{"$f":"CHOOSE($B$3,ENWL!R262,NPgN!R262,NPgY!R262,WMID!R262,EMID!R262,SWALES!R262,SWEST!R262,LPN!R262,SPN!R262,EPN!R262,SPD!R262,SPMW!R262,SSEH!R262,SSES!R262)","v":0},{"$f":"CHOOSE($B$3,ENWL!S262,NPgN!S262,NPgY!S262,WMID!S262,EMID!S262,SWALES!S262,SWEST!S262,LPN!S262,SPN!S262,EPN!S262,SPD!S262,SPMW!S262,SSEH!S262,SSES!S262)","v":0},{"$f":"CHOOSE($B$3,ENWL!T262,NPgN!T262,NPgY!T262,WMID!T262,EMID!T262,SWALES!T262,SWEST!T262,LPN!T262,SPN!T262,EPN!T262,SPD!T262,SPMW!T262,SSEH!T262,SSES!T262)","v":0},{"$f":"CHOOSE($B$3,ENWL!U262,NPgN!U262,NPgY!U262,WMID!U262,EMID!U262,SWALES!U262,SWEST!U262,LPN!U262,SPN!U262,EPN!U262,SPD!U262,SPMW!U262,SSEH!U262,SSES!U262)","v":0},{"$f":"CHOOSE($B$3,ENWL!V262,NPgN!V262,NPgY!V262,WMID!V262,EMID!V262,SWALES!V262,SWEST!V262,LPN!V262,SPN!V262,EPN!V262,SPD!V262,SPMW!V262,SSEH!V262,SSES!V262)","v":0},{"$f":"CHOOSE($B$3,ENWL!W262,NPgN!W262,NPgY!W262,WMID!W262,EMID!W262,SWALES!W262,SWEST!W262,LPN!W262,SPN!W262,EPN!W262,SPD!W262,SPMW!W262,SSEH!W262,SSES!W262)","v":0},{"$f":"CHOOSE($B$3,ENWL!X262,NPgN!X262,NPgY!X262,WMID!X262,EMID!X262,SWALES!X262,SWEST!X262,LPN!X262,SPN!X262,EPN!X262,SPD!X262,SPMW!X262,SSEH!X262,SSES!X262)","v":0},{"$f":"CHOOSE($B$3,ENWL!Y262,NPgN!Y262,NPgY!Y262,WMID!Y262,EMID!Y262,SWALES!Y262,SWEST!Y262,LPN!Y262,SPN!Y262,EPN!Y262,SPD!Y262,SPMW!Y262,SSEH!Y262,SSES!Y262)","v":0},{"$f":"CHOOSE($B$3,ENWL!Z262,NPgN!Z262,NPgY!Z262,WMID!Z262,EMID!Z262,SWALES!Z262,SWEST!Z262,LPN!Z262,SPN!Z262,EPN!Z262,SPD!Z262,SPMW!Z262,SSEH!Z262,SSES!Z262)","v":0},{"$f":"CHOOSE($B$3,ENWL!AA262,NPgN!AA262,NPgY!AA262,WMID!AA262,EMID!AA262,SWALES!AA262,SWEST!AA262,LPN!AA262,SPN!AA262,EPN!AA262,SPD!AA262,SPMW!AA262,SSEH!AA262,SSES!AA262)","v":0},{"$f":"CHOOSE($B$3,ENWL!AB262,NPgN!AB262,NPgY!AB262,WMID!AB262,EMID!AB262,SWALES!AB262,SWEST!AB262,LPN!AB262,SPN!AB262,EPN!AB262,SPD!AB262,SPMW!AB262,SSEH!AB262,SSES!AB262)","v":0},{"$f":"CHOOSE($B$3,ENWL!AC262,NPgN!AC262,NPgY!AC262,WMID!AC262,EMID!AC262,SWALES!AC262,SWEST!AC262,LPN!AC262,SPN!AC262,EPN!AC262,SPD!AC262,SPMW!AC262,SSEH!AC262,SSES!AC262)","v":0},{"$f":"CHOOSE($B$3,ENWL!AD262,NPgN!AD262,NPgY!AD262,WMID!AD262,EMID!AD262,SWALES!AD262,SWEST!AD262,LPN!AD262,SPN!AD262,EPN!AD262,SPD!AD262,SPMW!AD262,SSEH!AD262,SSES!AD262)","v":0},{"$f":"CHOOSE($B$3,ENWL!AE262,NPgN!AE262,NPgY!AE262,WMID!AE262,EMID!AE262,SWALES!AE262,SWEST!AE262,LPN!AE262,SPN!AE262,EPN!AE262,SPD!AE262,SPMW!AE262,SSEH!AE262,SSES!AE262)","v":0},{"$f":"CHOOSE($B$3,ENWL!AF262,NPgN!AF262,NPgY!AF262,WMID!AF262,EMID!AF262,SWALES!AF262,SWEST!AF262,LPN!AF262,SPN!AF262,EPN!AF262,SPD!AF262,SPMW!AF262,SSEH!AF262,SSES!AF262)","v":0},{"$f":"CHOOSE($B$3,ENWL!AG262,NPgN!AG262,NPgY!AG262,WMID!AG262,EMID!AG262,SWALES!AG262,SWEST!AG262,LPN!AG262,SPN!AG262,EPN!AG262,SPD!AG262,SPMW!AG262,SSEH!AG262,SSES!AG262)","v":0},{"$f":"CHOOSE($B$3,ENWL!AH262,NPgN!AH262,NPgY!AH262,WMID!AH262,EMID!AH262,SWALES!AH262,SWEST!AH262,LPN!AH262,SPN!AH262,EPN!AH262,SPD!AH262,SPMW!AH262,SSEH!AH262,SSES!AH262)","v":0},{"$f":"CHOOSE($B$3,ENWL!AI262,NPgN!AI262,NPgY!AI262,WMID!AI262,EMID!AI262,SWALES!AI262,SWEST!AI262,LPN!AI262,SPN!AI262,EPN!AI262,SPD!AI262,SPMW!AI262,SSEH!AI262,SSES!AI262)","v":0}]
[null,null,null,null,"Pre-RIIO Other legacy adjustments' price control RAV additions adjustment",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AH263,NPgN!AH263,NPgY!AH263,WMID!AH263,EMID!AH263,SWALES!AH263,SWEST!AH263,LPN!AH263,SPN!AH263,EPN!AH263,SPD!AH263,SPMW!AH263,SSEH!AH263,SSES!AH263)","v":-0.40331059103414102},{"$f":"CHOOSE($B$3,ENWL!AI263,NPgN!AI263,NPgY!AI263,WMID!AI263,EMID!AI263,SWALES!AI263,SWEST!AI263,LPN!AI263,SPN!AI263,EPN!AI263,SPD!AI263,SPMW!AI263,SSEH!AI263,SSES!AI263)","v":-5.3845333762148337}]
[null,null,null,null,"RIIO post-vesting RAV additions",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ264,NPgN!AJ264,NPgY!AJ264,WMID!AJ264,EMID!AJ264,SWALES!AJ264,SWEST!AJ264,LPN!AJ264,SPN!AJ264,EPN!AJ264,SPD!AJ264,SPMW!AJ264,SSEH!AJ264,SSES!AJ264)","v":0},{"$f":"CHOOSE($B$3,ENWL!AK264,NPgN!AK264,NPgY!AK264,WMID!AK264,EMID!AK264,SWALES!AK264,SWEST!AK264,LPN!AK264,SPN!AK264,EPN!AK264,SPD!AK264,SPMW!AK264,SSEH!AK264,SSES!AK264)","v":0},{"$f":"CHOOSE($B$3,ENWL!AL264,NPgN!AL264,NPgY!AL264,WMID!AL264,EMID!AL264,SWALES!AL264,SWEST!AL264,LPN!AL264,SPN!AL264,EPN!AL264,SPD!AL264,SPMW!AL264,SSEH!AL264,SSES!AL264)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM264,NPgN!AM264,NPgY!AM264,WMID!AM264,EMID!AM264,SWALES!AM264,SWEST!AM264,LPN!AM264,SPN!AM264,EPN!AM264,SPD!AM264,SPMW!AM264,SSEH!AM264,SSES!AM264)","v":0},{"$f":"CHOOSE($B$3,ENWL!AN264,NPgN!AN264,NPgY!AN264,WMID!AN264,EMID!AN264,SWALES!AN264,SWEST!AN264,LPN!AN264,SPN!AN264,EPN!AN264,SPD!AN264,SPMW!AN264,SSEH!AN264,SSES!AN264)","v":0},{"$f":"CHOOSE($B$3,ENWL!AO264,NPgN!AO264,NPgY!AO264,WMID!AO264,EMID!AO264,SWALES!AO264,SWEST!AO264,LPN!AO264,SPN!AO264,EPN!AO264,SPD!AO264,SPMW!AO264,SSEH!AO264,SSES!AO264)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP264,NPgN!AP264,NPgY!AP264,WMID!AP264,EMID!AP264,SWALES!AP264,SWEST!AP264,LPN!AP264,SPN!AP264,EPN!AP264,SPD!AP264,SPMW!AP264,SSEH!AP264,SSES!AP264)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ264,NPgN!AQ264,NPgY!AQ264,WMID!AQ264,EMID!AQ264,SWALES!AQ264,SWEST!AQ264,LPN!AQ264,SPN!AQ264,EPN!AQ264,SPD!AQ264,SPMW!AQ264,SSEH!AQ264,SSES!AQ264)","v":0}]
[null,null,null,null,"RIIO post-vesting RAV disposals (Are netted off NV Allowed Capex-Other)",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ265,NPgN!AJ265,NPgY!AJ265,WMID!AJ265,EMID!AJ265,SWALES!AJ265,SWEST!AJ265,LPN!AJ265,SPN!AJ265,EPN!AJ265,SPD!AJ265,SPMW!AJ265,SSEH!AJ265,SSES!AJ265)","v":-0.96182010149518082},{"$f":"CHOOSE($B$3,ENWL!AK265,NPgN!AK265,NPgY!AK265,WMID!AK265,EMID!AK265,SWALES!AK265,SWEST!AK265,LPN!AK265,SPN!AK265,EPN!AK265,SPD!AK265,SPMW!AK265,SSEH!AK265,SSES!AK265)","v":-0.96182010149518082},{"$f":"CHOOSE($B$3,ENWL!AL265,NPgN!AL265,NPgY!AL265,WMID!AL265,EMID!AL265,SWALES!AL265,SWEST!AL265,LPN!AL265,SPN!AL265,EPN!AL265,SPD!AL265,SPMW!AL265,SSEH!AL265,SSES!AL265)","v":-0.96182010149518082},{"$f":"CHOOSE($B$3,ENWL!AM265,NPgN!AM265,NPgY!AM265,WMID!AM265,EMID!AM265,SWALES!AM265,SWEST!AM265,LPN!AM265,SPN!AM265,EPN!AM265,SPD!AM265,SPMW!AM265,SSEH!AM265,SSES!AM265)","v":-0.96182010149518082},{"$f":"CHOOSE($B$3,ENWL!AN265,NPgN!AN265,NPgY!AN265,WMID!AN265,EMID!AN265,SWALES!AN265,SWEST!AN265,LPN!AN265,SPN!AN265,EPN!AN265,SPD!AN265,SPMW!AN265,SSEH!AN265,SSES!AN265)","v":-0.96182010149518082},{"$f":"CHOOSE($B$3,ENWL!AO265,NPgN!AO265,NPgY!AO265,WMID!AO265,EMID!AO265,SWALES!AO265,SWEST!AO265,LPN!AO265,SPN!AO265,EPN!AO265,SPD!AO265,SPMW!AO265,SSEH!AO265,SSES!AO265)","v":-0.96182010149518082},{"$f":"CHOOSE($B$3,ENWL!AP265,NPgN!AP265,NPgY!AP265,WMID!AP265,EMID!AP265,SWALES!AP265,SWEST!AP265,LPN!AP265,SPN!AP265,EPN!AP265,SPD!AP265,SPMW!AP265,SSEH!AP265,SSES!AP265)","v":-0.96182010149518082},{"$f":"CHOOSE($B$3,ENWL!AQ265,NPgN!AQ265,NPgY!AQ265,WMID!AQ265,EMID!AQ265,SWALES!AQ265,SWEST!AQ265,LPN!AQ265,SPN!AQ265,EPN!AQ265,SPD!AQ265,SPMW!AQ265,SSEH!AQ265,SSES!AQ265)","v":-0.96182010149518082}]
[]
[null,"Operational performance and return adjustment"]
[]
[null,null,null,null,"Notional gearing",null,"%","G",{"$f":"CHOOSE($B$3,ENWL!I269,NPgN!I269,NPgY!I269,WMID!I269,EMID!I269,SWALES!I269,SWEST!I269,LPN!I269,SPN!I269,EPN!I269,SPD!I269,SPMW!I269,SSEH!I269,SSES!I269)","v":0.6}]
[null,null,null,null,"Threshold 1",null,"annual real %","T1",{"$f":"CHOOSE($B$3,ENWL!I270,NPgN!I270,NPgY!I270,WMID!I270,EMID!I270,SWALES!I270,SWEST!I270,LPN!I270,SPN!I270,EPN!I270,SPD!I270,SPMW!I270,SSEH!I270,SSES!I270)","v":0.03}]
[null,null,null,null,"Threshold 2",null,"annual real %","T2",{"$f":"CHOOSE($B$3,ENWL!I271,NPgN!I271,NPgY!I271,WMID!I271,EMID!I271,SWALES!I271,SWEST!I271,LPN!I271,SPN!I271,EPN!I271,SPD!I271,SPMW!I271,SSEH!I271,SSES!I271)","v":0.04}]
[null,null,null,null,"Adjustment rate 1",null,"%","AR1",{"$f":"CHOOSE($B$3,ENWL!I272,NPgN!I272,NPgY!I272,WMID!I272,EMID!I272,SWALES!I272,SWEST!I272,LPN!I272,SPN!I272,EPN!I272,SPD!I272,SPMW!I272,SSEH!I272,SSES!I272)","v":0.5}]
[null,null,null,null,"Adjustment rate 2",null,"%","AR2",{"$f":"CHOOSE($B$3,ENWL!I273,NPgN!I273,NPgY!I273,WMID!I273,EMID!I273,SWALES!I273,SWEST!I273,LPN!I273,SPN!I273,EPN!I273,SPD!I273,SPMW!I273,SSEH!I273,SSES!I273)","v":1}]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR277,NPgN!AR277,NPgY!AR277,WMID!AR277,EMID!AR277,SWALES!AR277,SWEST!AR277,LPN!AR277,SPN!AR277,EPN!AR277,SPD!AR277,SPMW!AR277,SSEH!AR277,SSES!AR277)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS277,NPgN!AS277,NPgY!AS277,WMID!AS277,EMID!AS277,SWALES!AS277,SWEST!AS277,LPN!AS277,SPN!AS277,EPN!AS277,SPD!AS277,SPMW!AS277,SSEH!AS277,SSES!AS277)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT277,NPgN!AT277,NPgY!AT277,WMID!AT277,EMID!AT277,SWALES!AT277,SWEST!AT277,LPN!AT277,SPN!AT277,EPN!AT277,SPD!AT277,SPMW!AT277,SSEH!AT277,SSES!AT277)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU277,NPgN!AU277,NPgY!AU277,WMID!AU277,EMID!AU277,SWALES!AU277,SWEST!AU277,LPN!AU277,SPN!AU277,EPN!AU277,SPD!AU277,SPMW!AU277,SSEH!AU277,SSES!AU277)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV277,NPgN!AV277,NPgY!AV277,WMID!AV277,EMID!AV277,SWALES!AV277,SWEST!AV277,LPN!AV277,SPN!AV277,EPN!AV277,SPD!AV277,SPMW!AV277,SSEH!AV277,SSES!AV277)","v":0}]
[null,null,null,null,"Adjusted net debt",null,"£m nominal","ANDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR278,NPgN!AR278,NPgY!AR278,WMID!AR278,EMID!AR278,SWALES!AR278,SWEST!AR278,LPN!AR278,SPN!AR278,EPN!AR278,SPD!AR278,SPMW!AR278,SSEH!AR278,SSES!AR278)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS278,NPgN!AS278,NPgY!AS278,WMID!AS278,EMID!AS278,SWALES!AS278,SWEST!AS278,LPN!AS278,SPN!AS278,EPN!AS278,SPD!AS278,SPMW!AS278,SSEH!AS278,SSES!AS278)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT278,NPgN!AT278,NPgY!AT278,WMID!AT278,EMID!AT278,SWALES!AT278,SWEST!AT278,LPN!AT278,SPN!AT278,EPN!AT278,SPD!AT278,SPMW!AT278,SSEH!AT278,SSES!AT278)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU278,NPgN!AU278,NPgY!AU278,WMID!AU278,EMID!AU278,SWALES!AU278,SWEST!AU278,LPN!AU278,SPN!AU278,EPN!AU278,SPD!AU278,SPMW!AU278,SSEH!AU278,SSES!AU278)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV278,NPgN!AV278,NPgY!AV278,WMID!AV278,EMID!AV278,SWALES!AV278,SWEST!AV278,LPN!AV278,SPN!AV278,EPN!AV278,SPD!AV278,SPMW!AV278,SSEH!AV278,SSES!AV278)","v":0}]
[null,null,null,null,"Tax deductible net interest cost",null,"£m nominal","TDNIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR279,NPgN!AR279,NPgY!AR279,WMID!AR279,EMID!AR279,SWALES!AR279,SWEST!AR279,LPN!AR279,SPN!AR279,EPN!AR279,SPD!AR279,SPMW!AR279,SSEH!AR279,SSES!AR279)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS279,NPgN!AS279,NPgY!AS279,WMID!AS279,EMID!AS279,SWALES!AS279,SWEST!AS279,LPN!AS279,SPN!AS279,EPN!AS279,SPD!AS279,SPMW!AS279,SSEH!AS279,SSES!AS279)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT279,NPgN!AT279,NPgY!AT279,WMID!AT279,EMID!AT279,SWALES!AT279,SWEST!AT279,LPN!AT279,SPN!AT279,EPN!AT279,SPD!AT279,SPMW!AT279,SSEH!AT279,SSES!AT279)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU279,NPgN!AU279,NPgY!AU279,WMID!AU279,EMID!AU279,SWALES!AU279,SWEST!AU279,LPN!AU279,SPN!AU279,EPN!AU279,SPD!AU279,SPMW!AU279,SSEH!AU279,SSES!AU279)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV279,NPgN!AV279,NPgY!AV279,WMID!AV279,EMID!AV279,SWALES!AV279,SWEST!AV279,LPN!AV279,SPN!AV279,EPN!AV279,SPD!AV279,SPMW!AV279,SSEH!AV279,SSES!AV279)","v":0}]
[null,null,null,null,"Tax allowance adjustment",null,"£m nominal","TAXAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR280,NPgN!AR280,NPgY!AR280,WMID!AR280,EMID!AR280,SWALES!AR280,SWEST!AR280,LPN!AR280,SPN!AR280,EPN!AR280,SPD!AR280,SPMW!AR280,SSEH!AR280,SSES!AR280)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS280,NPgN!AS280,NPgY!AS280,WMID!AS280,EMID!AS280,SWALES!AS280,SWEST!AS280,LPN!AS280,SPN!AS280,EPN!AS280,SPD!AS280,SPMW!AS280,SSEH!AS280,SSES!AS280)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT280,NPgN!AT280,NPgY!AT280,WMID!AT280,EMID!AT280,SWALES!AT280,SWEST!AT280,LPN!AT280,SPN!AT280,EPN!AT280,SPD!AT280,SPMW!AT280,SSEH!AT280,SSES!AT280)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU280,NPgN!AU280,NPgY!AU280,WMID!AU280,EMID!AU280,SWALES!AU280,SWEST!AU280,LPN!AU280,SPN!AU280,EPN!AU280,SPD!AU280,SPMW!AU280,SSEH!AU280,SSES!AU280)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV280,NPgN!AV280,NPgY!AV280,WMID!AV280,EMID!AV280,SWALES!AV280,SWEST!AV280,LPN!AV280,SPN!AV280,EPN!AV280,SPD!AV280,SPMW!AV280,SSEH!AV280,SSES!AV280)","v":0}]
[]
[null,null,null,null,"Corporation tax rate",null,"%","CTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR282,NPgN!AR282,NPgY!AR282,WMID!AR282,EMID!AR282,SWALES!AR282,SWEST!AR282,LPN!AR282,SPN!AR282,EPN!AR282,SPD!AR282,SPMW!AR282,SSEH!AR282,SSES!AR282)","v":0.25},{"$f":"CHOOSE($B$3,ENWL!AS282,NPgN!AS282,NPgY!AS282,WMID!AS282,EMID!AS282,SWALES!AS282,SWEST!AS282,LPN!AS282,SPN!AS282,EPN!AS282,SPD!AS282,SPMW!AS282,SSEH!AS282,SSES!AS282)","v":0.25},{"$f":"CHOOSE($B$3,ENWL!AT282,NPgN!AT282,NPgY!AT282,WMID!AT282,EMID!AT282,SWALES!AT282,SWEST!AT282,LPN!AT282,SPN!AT282,EPN!AT282,SPD!AT282,SPMW!AT282,SSEH!AT282,SSES!AT282)","v":0.25},{"$f":"CHOOSE($B$3,ENWL!AU282,NPgN!AU282,NPgY!AU282,WMID!AU282,EMID!AU282,SWALES!AU282,SWEST!AU282,LPN!AU282,SPN!AU282,EPN!AU282,SPD!AU282,SPMW!AU282,SSEH!AU282,SSES!AU282)","v":0.25},{"$f":"CHOOSE($B$3,ENWL!AV282,NPgN!AV282,NPgY!AV282,WMID!AV282,EMID!AV282,SWALES!AV282,SWEST!AV282,LPN!AV282,SPN!AV282,EPN!AV282,SPD!AV282,SPMW!AV282,SSEH!AV282,SSES!AV282)","v":0.25}]
[null,null,null,null,"General pool capital allowance rate",null,"%","GCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR283,NPgN!AR283,NPgY!AR283,WMID!AR283,EMID!AR283,SWALES!AR283,SWEST!AR283,LPN!AR283,SPN!AR283,EPN!AR283,SPD!AR283,SPMW!AR283,SSEH!AR283,SSES!AR283)","v":0.18},{"$f":"CHOOSE($B$3,ENWL!AS283,NPgN!AS283,NPgY!AS283,WMID!AS283,EMID!AS283,SWALES!AS283,SWEST!AS283,LPN!AS283,SPN!AS283,EPN!AS283,SPD!AS283,SPMW!AS283,SSEH!AS283,SSES!AS283)","v":0.18},{"$f":"CHOOSE($B$3,ENWL!AT283,NPgN!AT283,NPgY!AT283,WMID!AT283,EMID!AT283,SWALES!AT283,SWEST!AT283,LPN!AT283,SPN!AT283,EPN!AT283,SPD!AT283,SPMW!AT283,SSEH!AT283,SSES!AT283)","v":0.18},{"$f":"CHOOSE($B$3,ENWL!AU283,NPgN!AU283,NPgY!AU283,WMID!AU283,EMID!AU283,SWALES!AU283,SWEST!AU283,LPN!AU283,SPN!AU283,EPN!AU283,SPD!AU283,SPMW!AU283,SSEH!AU283,SSES!AU283)","v":0.18},{"$f":"CHOOSE($B$3,ENWL!AV283,NPgN!AV283,NPgY!AV283,WMID!AV283,EMID!AV283,SWALES!AV283,SWEST!AV283,LPN!AV283,SPN!AV283,EPN!AV283,SPD!AV283,SPMW!AV283,SSEH!AV283,SSES!AV283)","v":0.18}]
[null,null,null,null,"Special Rates capital allowance rate",null,"%","SRCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR284,NPgN!AR284,NPgY!AR284,WMID!AR284,EMID!AR284,SWALES!AR284,SWEST!AR284,LPN!AR284,SPN!AR284,EPN!AR284,SPD!AR284,SPMW!AR284,SSEH!AR284,SSES!AR284)","v":0.06},{"$f":"CHOOSE($B$3,ENWL!AS284,NPgN!AS284,NPgY!AS284,WMID!AS284,EMID!AS284,SWALES!AS284,SWEST!AS284,LPN!AS284,SPN!AS284,EPN!AS284,SPD!AS284,SPMW!AS284,SSEH!AS284,SSES!AS284)","v":0.06},{"$f":"CHOOSE($B$3,ENWL!AT284,NPgN!AT284,NPgY!AT284,WMID!AT284,EMID!AT284,SWALES!AT284,SWEST!AT284,LPN!AT284,SPN!AT284,EPN!AT284,SPD!AT284,SPMW!AT284,SSEH!AT284,SSES!AT284)","v":0.06},{"$f":"CHOOSE($B$3,ENWL!AU284,NPgN!AU284,NPgY!AU284,WMID!AU284,EMID!AU284,SWALES!AU284,SWEST!AU284,LPN!AU284,SPN!AU284,EPN!AU284,SPD!AU284,SPMW!AU284,SSEH!AU284,SSES!AU284)","v":0.06},{"$f":"CHOOSE($B$3,ENWL!AV284,NPgN!AV284,NPgY!AV284,WMID!AV284,EMID!AV284,SWALES!AV284,SWEST!AV284,LPN!AV284,SPN!AV284,EPN!AV284,SPD!AV284,SPMW!AV284,SSEH!AV284,SSES!AV284)","v":0.06}]
[null,null,null,null,"Structures and buildings capital allowance rate",null,"%","SBCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR285,NPgN!AR285,NPgY!AR285,WMID!AR285,EMID!AR285,SWALES!AR285,SWEST!AR285,LPN!AR285,SPN!AR285,EPN!AR285,SPD!AR285,SPMW!AR285,SSEH!AR285,SSES!AR285)","v":0.03},{"$f":"CHOOSE($B$3,ENWL!AS285,NPgN!AS285,NPgY!AS285,WMID!AS285,EMID!AS285,SWALES!AS285,SWEST!AS285,LPN!AS285,SPN!AS285,EPN!AS285,SPD!AS285,SPMW!AS285,SSEH!AS285,SSES!AS285)","v":0.03},{"$f":"CHOOSE($B$3,ENWL!AT285,NPgN!AT285,NPgY!AT285,WMID!AT285,EMID!AT285,SWALES!AT285,SWEST!AT285,LPN!AT285,SPN!AT285,EPN!AT285,SPD!AT285,SPMW!AT285,SSEH!AT285,SSES!AT285)","v":0.03},{"$f":"CHOOSE($B$3,ENWL!AU285,NPgN!AU285,NPgY!AU285,WMID!AU285,EMID!AU285,SWALES!AU285,SWEST!AU285,LPN!AU285,SPN!AU285,EPN!AU285,SPD!AU285,SPMW!AU285,SSEH!AU285,SSES!AU285)","v":0.03},{"$f":"CHOOSE($B$3,ENWL!AV285,NPgN!AV285,NPgY!AV285,WMID!AV285,EMID!AV285,SWALES!AV285,SWEST!AV285,LPN!AV285,SPN!AV285,EPN!AV285,SPD!AV285,SPMW!AV285,SSEH!AV285,SSES!AV285)","v":0.03}]
[null,null,null,null,"Deferred Revenue Expenditure capital allowance rate",null,"%","DRCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR286,NPgN!AR286,NPgY!AR286,WMID!AR286,EMID!AR286,SWALES!AR286,SWEST!AR286,LPN!AR286,SPN!AR286,EPN!AR286,SPD!AR286,SPMW!AR286,SSEH!AR286,SSES!AR286)","v":2.2200000000000001E-2},{"$f":"CHOOSE($B$3,ENWL!AS286,NPgN!AS286,NPgY!AS286,WMID!AS286,EMID!AS286,SWALES!AS286,SWEST!AS286,LPN!AS286,SPN!AS286,EPN!AS286,SPD!AS286,SPMW!AS286,SSEH!AS286,SSES!AS286)","v":2.2200000000000001E-2},{"$f":"CHOOSE($B$3,ENWL!AT286,NPgN!AT286,NPgY!AT286,WMID!AT286,EMID!AT286,SWALES!AT286,SWEST!AT286,LPN!AT286,SPN!AT286,EPN!AT286,SPD!AT286,SPMW!AT286,SSEH!AT286,SSES!AT286)","v":2.2200000000000001E-2},{"$f":"CHOOSE($B$3,ENWL!AU286,NPgN!AU286,NPgY!AU286,WMID!AU286,EMID!AU286,SWALES!AU286,SWEST!AU286,LPN!AU286,SPN!AU286,EPN!AU286,SPD!AU286,SPMW!AU286,SSEH!AU286,SSES!AU286)","v":2.2200000000000001E-2},{"$f":"CHOOSE($B$3,ENWL!AV286,NPgN!AV286,NPgY!AV286,WMID!AV286,EMID!AV286,SWALES!AV286,SWEST!AV286,LPN!AV286,SPN!AV286,EPN!AV286,SPD!AV286,SPMW!AV286,SSEH!AV286,SSES!AV286)","v":2.2200000000000001E-2}]
[]
[null,null,null,null,"Tax trigger deadband",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR288,NPgN!AR288,NPgY!AR288,WMID!AR288,EMID!AR288,SWALES!AR288,SWEST!AR288,LPN!AR288,SPN!AR288,EPN!AR288,SPD!AR288,SPMW!AR288,SSEH!AR288,SSES!AR288)","v":1.1818356435855382},{"$f":"CHOOSE($B$3,ENWL!AS288,NPgN!AS288,NPgY!AS288,WMID!AS288,EMID!AS288,SWALES!AS288,SWEST!AS288,LPN!AS288,SPN!AS288,EPN!AS288,SPD!AS288,SPMW!AS288,SSEH!AS288,SSES!AS288)","v":1.1663175659183611},{"$f":"CHOOSE($B$3,ENWL!AT288,NPgN!AT288,NPgY!AT288,WMID!AT288,EMID!AT288,SWALES!AT288,SWEST!AT288,LPN!AT288,SPN!AT288,EPN!AT288,SPD!AT288,SPMW!AT288,SSEH!AT288,SSES!AT288)","v":1.1667021773988113},{"$f":"CHOOSE($B$3,ENWL!AU288,NPgN!AU288,NPgY!AU288,WMID!AU288,EMID!AU288,SWALES!AU288,SWEST!AU288,LPN!AU288,SPN!AU288,EPN!AU288,SPD!AU288,SPMW!AU288,SSEH!AU288,SSES!AU288)","v":1.1239555650431647},{"$f":"CHOOSE($B$3,ENWL!AV288,NPgN!AV288,NPgY!AV288,WMID!AV288,EMID!AV288,SWALES!AV288,SWEST!AV288,LPN!AV288,SPN!AV288,EPN!AV288,SPD!AV288,SPMW!AV288,SSEH!AV288,SSES!AV288)","v":1.1203624051011121}]
[null,null,null,null,"Notional gearing for tax clawback gearing level test",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR289,NPgN!AR289,NPgY!AR289,WMID!AR289,EMID!AR289,SWALES!AR289,SWEST!AR289,LPN!AR289,SPN!AR289,EPN!AR289,SPD!AR289,SPMW!AR289,SSEH!AR289,SSES!AR289)","v":0.65},{"$f":"CHOOSE($B$3,ENWL!AS289,NPgN!AS289,NPgY!AS289,WMID!AS289,EMID!AS289,SWALES!AS289,SWEST!AS289,LPN!AS289,SPN!AS289,EPN!AS289,SPD!AS289,SPMW!AS289,SSEH!AS289,SSES!AS289)","v":0.64},{"$f":"CHOOSE($B$3,ENWL!AT289,NPgN!AT289,NPgY!AT289,WMID!AT289,EMID!AT289,SWALES!AT289,SWEST!AT289,LPN!AT289,SPN!AT289,EPN!AT289,SPD!AT289,SPMW!AT289,SSEH!AT289,SSES!AT289)","v":0.63},{"$f":"CHOOSE($B$3,ENWL!AU289,NPgN!AU289,NPgY!AU289,WMID!AU289,EMID!AU289,SWALES!AU289,SWEST!AU289,LPN!AU289,SPN!AU289,EPN!AU289,SPD!AU289,SPMW!AU289,SSEH!AU289,SSES!AU289)","v":0.61},{"$f":"CHOOSE($B$3,ENWL!AV289,NPgN!AV289,NPgY!AV289,WMID!AV289,EMID!AV289,SWALES!AV289,SWEST!AV289,LPN!AV289,SPN!AV289,EPN!AV289,SPD!AV289,SPMW!AV289,SSEH!AV289,SSES!AV289)","v":0.6}]
[]
[null,null,null,"Variant and non-variant allowances: tax pool allocations"]
[null,null,null,null,"General: Load related capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR292,NPgN!AR292,NPgY!AR292,WMID!AR292,EMID!AR292,SWALES!AR292,SWEST!AR292,LPN!AR292,SPN!AR292,EPN!AR292,SPD!AR292,SPMW!AR292,SSEH!AR292,SSES!AR292)","v":0.15407325635268362},{"$f":"CHOOSE($B$3,ENWL!AS292,NPgN!AS292,NPgY!AS292,WMID!AS292,EMID!AS292,SWALES!AS292,SWEST!AS292,LPN!AS292,SPN!AS292,EPN!AS292,SPD!AS292,SPMW!AS292,SSEH!AS292,SSES!AS292)","v":0.15407325635268362},{"$f":"CHOOSE($B$3,ENWL!AT292,NPgN!AT292,NPgY!AT292,WMID!AT292,EMID!AT292,SWALES!AT292,SWEST!AT292,LPN!AT292,SPN!AT292,EPN!AT292,SPD!AT292,SPMW!AT292,SSEH!AT292,SSES!AT292)","v":0.1540732563526836},{"$f":"CHOOSE($B$3,ENWL!AU292,NPgN!AU292,NPgY!AU292,WMID!AU292,EMID!AU292,SWALES!AU292,SWEST!AU292,LPN!AU292,SPN!AU292,EPN!AU292,SPD!AU292,SPMW!AU292,SSEH!AU292,SSES!AU292)","v":0.1540732563526836},{"$f":"CHOOSE($B$3,ENWL!AV292,NPgN!AV292,NPgY!AV292,WMID!AV292,EMID!AV292,SWALES!AV292,SWEST!AV292,LPN!AV292,SPN!AV292,EPN!AV292,SPD!AV292,SPMW!AV292,SSEH!AV292,SSES!AV292)","v":0.1540732563526836}]
[null,null,null,null,"General: Non-load related capex - asset replacement",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR293,NPgN!AR293,NPgY!AR293,WMID!AR293,EMID!AR293,SWALES!AR293,SWEST!AR293,LPN!AR293,SPN!AR293,EPN!AR293,SPD!AR293,SPMW!AR293,SSEH!AR293,SSES!AR293)","v":0.1540732563526836},{"$f":"CHOOSE($B$3,ENWL!AS293,NPgN!AS293,NPgY!AS293,WMID!AS293,EMID!AS293,SWALES!AS293,SWEST!AS293,LPN!AS293,SPN!AS293,EPN!AS293,SPD!AS293,SPMW!AS293,SSEH!AS293,SSES!AS293)","v":0.1540732563526836},{"$f":"CHOOSE($B$3,ENWL!AT293,NPgN!AT293,NPgY!AT293,WMID!AT293,EMID!AT293,SWALES!AT293,SWEST!AT293,LPN!AT293,SPN!AT293,EPN!AT293,SPD!AT293,SPMW!AT293,SSEH!AT293,SSES!AT293)","v":0.15407325635268362},{"$f":"CHOOSE($B$3,ENWL!AU293,NPgN!AU293,NPgY!AU293,WMID!AU293,EMID!AU293,SWALES!AU293,SWEST!AU293,LPN!AU293,SPN!AU293,EPN!AU293,SPD!AU293,SPMW!AU293,SSEH!AU293,SSES!AU293)","v":0.1540732563526836},{"$f":"CHOOSE($B$3,ENWL!AV293,NPgN!AV293,NPgY!AV293,WMID!AV293,EMID!AV293,SWALES!AV293,SWEST!AV293,LPN!AV293,SPN!AV293,EPN!AV293,SPD!AV293,SPMW!AV293,SSEH!AV293,SSES!AV293)","v":0.1540732563526836}]
[null,null,null,null,"General: Non-load related capex - other",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR294,NPgN!AR294,NPgY!AR294,WMID!AR294,EMID!AR294,SWALES!AR294,SWEST!AR294,LPN!AR294,SPN!AR294,EPN!AR294,SPD!AR294,SPMW!AR294,SSEH!AR294,SSES!AR294)","v":0.15353388163275092},{"$f":"CHOOSE($B$3,ENWL!AS294,NPgN!AS294,NPgY!AS294,WMID!AS294,EMID!AS294,SWALES!AS294,SWEST!AS294,LPN!AS294,SPN!AS294,EPN!AS294,SPD!AS294,SPMW!AS294,SSEH!AS294,SSES!AS294)","v":0.15407325635268362},{"$f":"CHOOSE($B$3,ENWL!AT294,NPgN!AT294,NPgY!AT294,WMID!AT294,EMID!AT294,SWALES!AT294,SWEST!AT294,LPN!AT294,SPN!AT294,EPN!AT294,SPD!AT294,SPMW!AT294,SSEH!AT294,SSES!AT294)","v":0.1540732563526836},{"$f":"CHOOSE($B$3,ENWL!AU294,NPgN!AU294,NPgY!AU294,WMID!AU294,EMID!AU294,SWALES!AU294,SWEST!AU294,LPN!AU294,SPN!AU294,EPN!AU294,SPD!AU294,SPMW!AU294,SSEH!AU294,SSES!AU294)","v":0.1540732563526836},{"$f":"CHOOSE($B$3,ENWL!AV294,NPgN!AV294,NPgY!AV294,WMID!AV294,EMID!AV294,SWALES!AV294,SWEST!AV294,LPN!AV294,SPN!AV294,EPN!AV294,SPD!AV294,SPMW!AV294,SSEH!AV294,SSES!AV294)","v":0.1540732563526836}]
[null,null,null,null,"General: Faults",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR295,NPgN!AR295,NPgY!AR295,WMID!AR295,EMID!AR295,SWALES!AR295,SWEST!AR295,LPN!AR295,SPN!AR295,EPN!AR295,SPD!AR295,SPMW!AR295,SSEH!AR295,SSES!AR295)","v":8.9362488684556485E-2},{"$f":"CHOOSE($B$3,ENWL!AS295,NPgN!AS295,NPgY!AS295,WMID!AS295,EMID!AS295,SWALES!AS295,SWEST!AS295,LPN!AS295,SPN!AS295,EPN!AS295,SPD!AS295,SPMW!AS295,SSEH!AS295,SSES!AS295)","v":8.9362488684556485E-2},{"$f":"CHOOSE($B$3,ENWL!AT295,NPgN!AT295,NPgY!AT295,WMID!AT295,EMID!AT295,SWALES!AT295,SWEST!AT295,LPN!AT295,SPN!AT295,EPN!AT295,SPD!AT295,SPMW!AT295,SSEH!AT295,SSES!AT295)","v":8.9362488684556485E-2},{"$f":"CHOOSE($B$3,ENWL!AU295,NPgN!AU295,NPgY!AU295,WMID!AU295,EMID!AU295,SWALES!AU295,SWEST!AU295,LPN!AU295,SPN!AU295,EPN!AU295,SPD!AU295,SPMW!AU295,SSEH!AU295,SSES!AU295)","v":8.9362488684556471E-2},{"$f":"CHOOSE($B$3,ENWL!AV295,NPgN!AV295,NPgY!AV295,WMID!AV295,EMID!AV295,SWALES!AV295,SWEST!AV295,LPN!AV295,SPN!AV295,EPN!AV295,SPD!AV295,SPMW!AV295,SSEH!AV295,SSES!AV295)","v":8.9362488684556471E-2}]
[null,null,null,null,"General: Tree cutting",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR296,NPgN!AR296,NPgY!AR296,WMID!AR296,EMID!AR296,SWALES!AR296,SWEST!AR296,LPN!AR296,SPN!AR296,EPN!AR296,SPD!AR296,SPMW!AR296,SSEH!AR296,SSES!AR296)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS296,NPgN!AS296,NPgY!AS296,WMID!AS296,EMID!AS296,SWALES!AS296,SWEST!AS296,LPN!AS296,SPN!AS296,EPN!AS296,SPD!AS296,SPMW!AS296,SSEH!AS296,SSES!AS296)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT296,NPgN!AT296,NPgY!AT296,WMID!AT296,EMID!AT296,SWALES!AT296,SWEST!AT296,LPN!AT296,SPN!AT296,EPN!AT296,SPD!AT296,SPMW!AT296,SSEH!AT296,SSES!AT296)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU296,NPgN!AU296,NPgY!AU296,WMID!AU296,EMID!AU296,SWALES!AU296,SWEST!AU296,LPN!AU296,SPN!AU296,EPN!AU296,SPD!AU296,SPMW!AU296,SSEH!AU296,SSES!AU296)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV296,NPgN!AV296,NPgY!AV296,WMID!AV296,EMID!AV296,SWALES!AV296,SWEST!AV296,LPN!AV296,SPN!AV296,EPN!AV296,SPD!AV296,SPMW!AV296,SSEH!AV296,SSES!AV296)","v":0}]
[null,null,null,null,"General: 100% ‘revenue pool’ expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR297,NPgN!AR297,NPgY!AR297,WMID!AR297,EMID!AR297,SWALES!AR297,SWEST!AR297,LPN!AR297,SPN!AR297,EPN!AR297,SPD!AR297,SPMW!AR297,SSEH!AR297,SSES!AR297)","v":2.7595696760607719E-3},{"$f":"CHOOSE($B$3,ENWL!AS297,NPgN!AS297,NPgY!AS297,WMID!AS297,EMID!AS297,SWALES!AS297,SWEST!AS297,LPN!AS297,SPN!AS297,EPN!AS297,SPD!AS297,SPMW!AS297,SSEH!AS297,SSES!AS297)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT297,NPgN!AT297,NPgY!AT297,WMID!AT297,EMID!AT297,SWALES!AT297,SWEST!AT297,LPN!AT297,SPN!AT297,EPN!AT297,SPD!AT297,SPMW!AT297,SSEH!AT297,SSES!AT297)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU297,NPgN!AU297,NPgY!AU297,WMID!AU297,EMID!AU297,SWALES!AU297,SWEST!AU297,LPN!AU297,SPN!AU297,EPN!AU297,SPD!AU297,SPMW!AU297,SSEH!AU297,SSES!AU297)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV297,NPgN!AV297,NPgY!AV297,WMID!AV297,EMID!AV297,SWALES!AV297,SWEST!AV297,LPN!AV297,SPN!AV297,EPN!AV297,SPD!AV297,SPMW!AV297,SSEH!AV297,SSES!AV297)","v":0}]
[null,null,null,null,"General: Controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR298,NPgN!AR298,NPgY!AR298,WMID!AR298,EMID!AR298,SWALES!AR298,SWEST!AR298,LPN!AR298,SPN!AR298,EPN!AR298,SPD!AR298,SPMW!AR298,SSEH!AR298,SSES!AR298)","v":4.3144988519699522E-2},{"$f":"CHOOSE($B$3,ENWL!AS298,NPgN!AS298,NPgY!AS298,WMID!AS298,EMID!AS298,SWALES!AS298,SWEST!AS298,LPN!AS298,SPN!AS298,EPN!AS298,SPD!AS298,SPMW!AS298,SSEH!AS298,SSES!AS298)","v":4.3147279196409254E-2},{"$f":"CHOOSE($B$3,ENWL!AT298,NPgN!AT298,NPgY!AT298,WMID!AT298,EMID!AT298,SWALES!AT298,SWEST!AT298,LPN!AT298,SPN!AT298,EPN!AT298,SPD!AT298,SPMW!AT298,SSEH!AT298,SSES!AT298)","v":4.3150758425528131E-2},{"$f":"CHOOSE($B$3,ENWL!AU298,NPgN!AU298,NPgY!AU298,WMID!AU298,EMID!AU298,SWALES!AU298,SWEST!AU298,LPN!AU298,SPN!AU298,EPN!AU298,SPD!AU298,SPMW!AU298,SSEH!AU298,SSES!AU298)","v":4.3153694945511904E-2},{"$f":"CHOOSE($B$3,ENWL!AV298,NPgN!AV298,NPgY!AV298,WMID!AV298,EMID!AV298,SWALES!AV298,SWEST!AV298,LPN!AV298,SPN!AV298,EPN!AV298,SPD!AV298,SPMW!AV298,SSEH!AV298,SSES!AV298)","v":4.3157738460240777E-2}]
[null,null,null,null,"Special Rate: Load related capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR299,NPgN!AR299,NPgY!AR299,WMID!AR299,EMID!AR299,SWALES!AR299,SWEST!AR299,LPN!AR299,SPN!AR299,EPN!AR299,SPD!AR299,SPMW!AR299,SSEH!AR299,SSES!AR299)","v":0.39439758482229198},{"$f":"CHOOSE($B$3,ENWL!AS299,NPgN!AS299,NPgY!AS299,WMID!AS299,EMID!AS299,SWALES!AS299,SWEST!AS299,LPN!AS299,SPN!AS299,EPN!AS299,SPD!AS299,SPMW!AS299,SSEH!AS299,SSES!AS299)","v":0.39439758482229198},{"$f":"CHOOSE($B$3,ENWL!AT299,NPgN!AT299,NPgY!AT299,WMID!AT299,EMID!AT299,SWALES!AT299,SWEST!AT299,LPN!AT299,SPN!AT299,EPN!AT299,SPD!AT299,SPMW!AT299,SSEH!AT299,SSES!AT299)","v":0.39439758482229187},{"$f":"CHOOSE($B$3,ENWL!AU299,NPgN!AU299,NPgY!AU299,WMID!AU299,EMID!AU299,SWALES!AU299,SWEST!AU299,LPN!AU299,SPN!AU299,EPN!AU299,SPD!AU299,SPMW!AU299,SSEH!AU299,SSES!AU299)","v":0.39439758482229198},{"$f":"CHOOSE($B$3,ENWL!AV299,NPgN!AV299,NPgY!AV299,WMID!AV299,EMID!AV299,SWALES!AV299,SWEST!AV299,LPN!AV299,SPN!AV299,EPN!AV299,SPD!AV299,SPMW!AV299,SSEH!AV299,SSES!AV299)","v":0.39439758482229192}]
[null,null,null,null,"Special Rate: Non-load related capex - asset replacement",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR300,NPgN!AR300,NPgY!AR300,WMID!AR300,EMID!AR300,SWALES!AR300,SWEST!AR300,LPN!AR300,SPN!AR300,EPN!AR300,SPD!AR300,SPMW!AR300,SSEH!AR300,SSES!AR300)","v":0.39439758482229192},{"$f":"CHOOSE($B$3,ENWL!AS300,NPgN!AS300,NPgY!AS300,WMID!AS300,EMID!AS300,SWALES!AS300,SWEST!AS300,LPN!AS300,SPN!AS300,EPN!AS300,SPD!AS300,SPMW!AS300,SSEH!AS300,SSES!AS300)","v":0.39439758482229198},{"$f":"CHOOSE($B$3,ENWL!AT300,NPgN!AT300,NPgY!AT300,WMID!AT300,EMID!AT300,SWALES!AT300,SWEST!AT300,LPN!AT300,SPN!AT300,EPN!AT300,SPD!AT300,SPMW!AT300,SSEH!AT300,SSES!AT300)","v":0.39439758482229192},{"$f":"CHOOSE($B$3,ENWL!AU300,NPgN!AU300,NPgY!AU300,WMID!AU300,EMID!AU300,SWALES!AU300,SWEST!AU300,LPN!AU300,SPN!AU300,EPN!AU300,SPD!AU300,SPMW!AU300,SSEH!AU300,SSES!AU300)","v":0.39439758482229192},{"$f":"CHOOSE($B$3,ENWL!AV300,NPgN!AV300,NPgY!AV300,WMID!AV300,EMID!AV300,SWALES!AV300,SWEST!AV300,LPN!AV300,SPN!AV300,EPN!AV300,SPD!AV300,SPMW!AV300,SSEH!AV300,SSES!AV300)","v":0.39439758482229192}]
[null,null,null,null,"Special Rate: Non-load related capex - other",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR301,NPgN!AR301,NPgY!AR301,WMID!AR301,EMID!AR301,SWALES!AR301,SWEST!AR301,LPN!AR301,SPN!AR301,EPN!AR301,SPD!AR301,SPMW!AR301,SSEH!AR301,SSES!AR301)","v":0.39301689039230797},{"$f":"CHOOSE($B$3,ENWL!AS301,NPgN!AS301,NPgY!AS301,WMID!AS301,EMID!AS301,SWALES!AS301,SWEST!AS301,LPN!AS301,SPN!AS301,EPN!AS301,SPD!AS301,SPMW!AS301,SSEH!AS301,SSES!AS301)","v":0.39439758482229192},{"$f":"CHOOSE($B$3,ENWL!AT301,NPgN!AT301,NPgY!AT301,WMID!AT301,EMID!AT301,SWALES!AT301,SWEST!AT301,LPN!AT301,SPN!AT301,EPN!AT301,SPD!AT301,SPMW!AT301,SSEH!AT301,SSES!AT301)","v":0.39439758482229198},{"$f":"CHOOSE($B$3,ENWL!AU301,NPgN!AU301,NPgY!AU301,WMID!AU301,EMID!AU301,SWALES!AU301,SWEST!AU301,LPN!AU301,SPN!AU301,EPN!AU301,SPD!AU301,SPMW!AU301,SSEH!AU301,SSES!AU301)","v":0.39439758482229192},{"$f":"CHOOSE($B$3,ENWL!AV301,NPgN!AV301,NPgY!AV301,WMID!AV301,EMID!AV301,SWALES!AV301,SWEST!AV301,LPN!AV301,SPN!AV301,EPN!AV301,SPD!AV301,SPMW!AV301,SSEH!AV301,SSES!AV301)","v":0.39439758482229192}]
[null,null,null,null,"Special Rate: Faults",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR302,NPgN!AR302,NPgY!AR302,WMID!AR302,EMID!AR302,SWALES!AR302,SWEST!AR302,LPN!AR302,SPN!AR302,EPN!AR302,SPD!AR302,SPMW!AR302,SSEH!AR302,SSES!AR302)","v":0.22875059919692933},{"$f":"CHOOSE($B$3,ENWL!AS302,NPgN!AS302,NPgY!AS302,WMID!AS302,EMID!AS302,SWALES!AS302,SWEST!AS302,LPN!AS302,SPN!AS302,EPN!AS302,SPD!AS302,SPMW!AS302,SSEH!AS302,SSES!AS302)","v":0.22875059919692928},{"$f":"CHOOSE($B$3,ENWL!AT302,NPgN!AT302,NPgY!AT302,WMID!AT302,EMID!AT302,SWALES!AT302,SWEST!AT302,LPN!AT302,SPN!AT302,EPN!AT302,SPD!AT302,SPMW!AT302,SSEH!AT302,SSES!AT302)","v":0.22875059919692928},{"$f":"CHOOSE($B$3,ENWL!AU302,NPgN!AU302,NPgY!AU302,WMID!AU302,EMID!AU302,SWALES!AU302,SWEST!AU302,LPN!AU302,SPN!AU302,EPN!AU302,SPD!AU302,SPMW!AU302,SSEH!AU302,SSES!AU302)","v":0.22875059919692928},{"$f":"CHOOSE($B$3,ENWL!AV302,NPgN!AV302,NPgY!AV302,WMID!AV302,EMID!AV302,SWALES!AV302,SWEST!AV302,LPN!AV302,SPN!AV302,EPN!AV302,SPD!AV302,SPMW!AV302,SSEH!AV302,SSES!AV302)","v":0.22875059919692931}]
[null,null,null,null,"Special Rate: Tree cutting",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR303,NPgN!AR303,NPgY!AR303,WMID!AR303,EMID!AR303,SWALES!AR303,SWEST!AR303,LPN!AR303,SPN!AR303,EPN!AR303,SPD!AR303,SPMW!AR303,SSEH!AR303,SSES!AR303)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS303,NPgN!AS303,NPgY!AS303,WMID!AS303,EMID!AS303,SWALES!AS303,SWEST!AS303,LPN!AS303,SPN!AS303,EPN!AS303,SPD!AS303,SPMW!AS303,SSEH!AS303,SSES!AS303)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT303,NPgN!AT303,NPgY!AT303,WMID!AT303,EMID!AT303,SWALES!AT303,SWEST!AT303,LPN!AT303,SPN!AT303,EPN!AT303,SPD!AT303,SPMW!AT303,SSEH!AT303,SSES!AT303)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU303,NPgN!AU303,NPgY!AU303,WMID!AU303,EMID!AU303,SWALES!AU303,SWEST!AU303,LPN!AU303,SPN!AU303,EPN!AU303,SPD!AU303,SPMW!AU303,SSEH!AU303,SSES!AU303)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV303,NPgN!AV303,NPgY!AV303,WMID!AV303,EMID!AV303,SWALES!AV303,SWEST!AV303,LPN!AV303,SPN!AV303,EPN!AV303,SPD!AV303,SPMW!AV303,SSEH!AV303,SSES!AV303)","v":0}]
[null,null,null,null,"Special Rate: 100% ‘revenue pool’ expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR304,NPgN!AR304,NPgY!AR304,WMID!AR304,EMID!AR304,SWALES!AR304,SWEST!AR304,LPN!AR304,SPN!AR304,EPN!AR304,SPD!AR304,SPMW!AR304,SSEH!AR304,SSES!AR304)","v":7.0639619175430395E-3},{"$f":"CHOOSE($B$3,ENWL!AS304,NPgN!AS304,NPgY!AS304,WMID!AS304,EMID!AS304,SWALES!AS304,SWEST!AS304,LPN!AS304,SPN!AS304,EPN!AS304,SPD!AS304,SPMW!AS304,SSEH!AS304,SSES!AS304)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT304,NPgN!AT304,NPgY!AT304,WMID!AT304,EMID!AT304,SWALES!AT304,SWEST!AT304,LPN!AT304,SPN!AT304,EPN!AT304,SPD!AT304,SPMW!AT304,SSEH!AT304,SSES!AT304)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU304,NPgN!AU304,NPgY!AU304,WMID!AU304,EMID!AU304,SWALES!AU304,SWEST!AU304,LPN!AU304,SPN!AU304,EPN!AU304,SPD!AU304,SPMW!AU304,SSEH!AU304,SSES!AU304)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV304,NPgN!AV304,NPgY!AV304,WMID!AV304,EMID!AV304,SWALES!AV304,SWEST!AV304,LPN!AV304,SPN!AV304,EPN!AV304,SPD!AV304,SPMW!AV304,SSEH!AV304,SSES!AV304)","v":0}]
[null,null,null,null,"Special Rate: Controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR305,NPgN!AR305,NPgY!AR305,WMID!AR305,EMID!AR305,SWALES!AR305,SWEST!AR305,LPN!AR305,SPN!AR305,EPN!AR305,SPD!AR305,SPMW!AR305,SSEH!AR305,SSES!AR305)","v":0.11044278333680212},{"$f":"CHOOSE($B$3,ENWL!AS305,NPgN!AS305,NPgY!AS305,WMID!AS305,EMID!AS305,SWALES!AS305,SWEST!AS305,LPN!AS305,SPN!AS305,EPN!AS305,SPD!AS305,SPMW!AS305,SSEH!AS305,SSES!AS305)","v":0.11044864702387741},{"$f":"CHOOSE($B$3,ENWL!AT305,NPgN!AT305,NPgY!AT305,WMID!AT305,EMID!AT305,SWALES!AT305,SWEST!AT305,LPN!AT305,SPN!AT305,EPN!AT305,SPD!AT305,SPMW!AT305,SSEH!AT305,SSES!AT305)","v":0.11045755317406869},{"$f":"CHOOSE($B$3,ENWL!AU305,NPgN!AU305,NPgY!AU305,WMID!AU305,EMID!AU305,SWALES!AU305,SWEST!AU305,LPN!AU305,SPN!AU305,EPN!AU305,SPD!AU305,SPMW!AU305,SSEH!AU305,SSES!AU305)","v":0.11046507009437528},{"$f":"CHOOSE($B$3,ENWL!AV305,NPgN!AV305,NPgY!AV305,WMID!AV305,EMID!AV305,SWALES!AV305,SWEST!AV305,LPN!AV305,SPN!AV305,EPN!AV305,SPD!AV305,SPMW!AV305,SSEH!AV305,SSES!AV305)","v":0.11047542070603242}]
[null,null,null,null,"Deferred Revenue: Load related capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR306,NPgN!AR306,NPgY!AR306,WMID!AR306,EMID!AR306,SWALES!AR306,SWEST!AR306,LPN!AR306,SPN!AR306,EPN!AR306,SPD!AR306,SPMW!AR306,SSEH!AR306,SSES!AR306)","v":0.39973889445946187},{"$f":"CHOOSE($B$3,ENWL!AS306,NPgN!AS306,NPgY!AS306,WMID!AS306,EMID!AS306,SWALES!AS306,SWEST!AS306,LPN!AS306,SPN!AS306,EPN!AS306,SPD!AS306,SPMW!AS306,SSEH!AS306,SSES!AS306)","v":0.39973889445946198},{"$f":"CHOOSE($B$3,ENWL!AT306,NPgN!AT306,NPgY!AT306,WMID!AT306,EMID!AT306,SWALES!AT306,SWEST!AT306,LPN!AT306,SPN!AT306,EPN!AT306,SPD!AT306,SPMW!AT306,SSEH!AT306,SSES!AT306)","v":0.39973889445946187},{"$f":"CHOOSE($B$3,ENWL!AU306,NPgN!AU306,NPgY!AU306,WMID!AU306,EMID!AU306,SWALES!AU306,SWEST!AU306,LPN!AU306,SPN!AU306,EPN!AU306,SPD!AU306,SPMW!AU306,SSEH!AU306,SSES!AU306)","v":0.39973889445946187},{"$f":"CHOOSE($B$3,ENWL!AV306,NPgN!AV306,NPgY!AV306,WMID!AV306,EMID!AV306,SWALES!AV306,SWEST!AV306,LPN!AV306,SPN!AV306,EPN!AV306,SPD!AV306,SPMW!AV306,SSEH!AV306,SSES!AV306)","v":0.39973889445946192}]
[null,null,null,null,"Deferred Revenue: Non-load related capex - asset replacement",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR307,NPgN!AR307,NPgY!AR307,WMID!AR307,EMID!AR307,SWALES!AR307,SWEST!AR307,LPN!AR307,SPN!AR307,EPN!AR307,SPD!AR307,SPMW!AR307,SSEH!AR307,SSES!AR307)","v":0.39973889445946181},{"$f":"CHOOSE($B$3,ENWL!AS307,NPgN!AS307,NPgY!AS307,WMID!AS307,EMID!AS307,SWALES!AS307,SWEST!AS307,LPN!AS307,SPN!AS307,EPN!AS307,SPD!AS307,SPMW!AS307,SSEH!AS307,SSES!AS307)","v":0.39973889445946187},{"$f":"CHOOSE($B$3,ENWL!AT307,NPgN!AT307,NPgY!AT307,WMID!AT307,EMID!AT307,SWALES!AT307,SWEST!AT307,LPN!AT307,SPN!AT307,EPN!AT307,SPD!AT307,SPMW!AT307,SSEH!AT307,SSES!AT307)","v":0.39973889445946192},{"$f":"CHOOSE($B$3,ENWL!AU307,NPgN!AU307,NPgY!AU307,WMID!AU307,EMID!AU307,SWALES!AU307,SWEST!AU307,LPN!AU307,SPN!AU307,EPN!AU307,SPD!AU307,SPMW!AU307,SSEH!AU307,SSES!AU307)","v":0.39973889445946187},{"$f":"CHOOSE($B$3,ENWL!AV307,NPgN!AV307,NPgY!AV307,WMID!AV307,EMID!AV307,SWALES!AV307,SWEST!AV307,LPN!AV307,SPN!AV307,EPN!AV307,SPD!AV307,SPMW!AV307,SSEH!AV307,SSES!AV307)","v":0.39973889445946181}]
[null,null,null,null,"Deferred Revenue: Non-load related capex - other",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR308,NPgN!AR308,NPgY!AR308,WMID!AR308,EMID!AR308,SWALES!AR308,SWEST!AR308,LPN!AR308,SPN!AR308,EPN!AR308,SPD!AR308,SPMW!AR308,SSEH!AR308,SSES!AR308)","v":0.39833950134381485},{"$f":"CHOOSE($B$3,ENWL!AS308,NPgN!AS308,NPgY!AS308,WMID!AS308,EMID!AS308,SWALES!AS308,SWEST!AS308,LPN!AS308,SPN!AS308,EPN!AS308,SPD!AS308,SPMW!AS308,SSEH!AS308,SSES!AS308)","v":0.39973889445946192},{"$f":"CHOOSE($B$3,ENWL!AT308,NPgN!AT308,NPgY!AT308,WMID!AT308,EMID!AT308,SWALES!AT308,SWEST!AT308,LPN!AT308,SPN!AT308,EPN!AT308,SPD!AT308,SPMW!AT308,SSEH!AT308,SSES!AT308)","v":0.39973889445946192},{"$f":"CHOOSE($B$3,ENWL!AU308,NPgN!AU308,NPgY!AU308,WMID!AU308,EMID!AU308,SWALES!AU308,SWEST!AU308,LPN!AU308,SPN!AU308,EPN!AU308,SPD!AU308,SPMW!AU308,SSEH!AU308,SSES!AU308)","v":0.39973889445946181},{"$f":"CHOOSE($B$3,ENWL!AV308,NPgN!AV308,NPgY!AV308,WMID!AV308,EMID!AV308,SWALES!AV308,SWEST!AV308,LPN!AV308,SPN!AV308,EPN!AV308,SPD!AV308,SPMW!AV308,SSEH!AV308,SSES!AV308)","v":0.39973889445946187}]
[null,null,null,null,"Deferred Revenue: Faults",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR309,NPgN!AR309,NPgY!AR309,WMID!AR309,EMID!AR309,SWALES!AR309,SWEST!AR309,LPN!AR309,SPN!AR309,EPN!AR309,SPD!AR309,SPMW!AR309,SSEH!AR309,SSES!AR309)","v":0.23184855878648788},{"$f":"CHOOSE($B$3,ENWL!AS309,NPgN!AS309,NPgY!AS309,WMID!AS309,EMID!AS309,SWALES!AS309,SWEST!AS309,LPN!AS309,SPN!AS309,EPN!AS309,SPD!AS309,SPMW!AS309,SSEH!AS309,SSES!AS309)","v":0.23184855878648783},{"$f":"CHOOSE($B$3,ENWL!AT309,NPgN!AT309,NPgY!AT309,WMID!AT309,EMID!AT309,SWALES!AT309,SWEST!AT309,LPN!AT309,SPN!AT309,EPN!AT309,SPD!AT309,SPMW!AT309,SSEH!AT309,SSES!AT309)","v":0.23184855878648783},{"$f":"CHOOSE($B$3,ENWL!AU309,NPgN!AU309,NPgY!AU309,WMID!AU309,EMID!AU309,SWALES!AU309,SWEST!AU309,LPN!AU309,SPN!AU309,EPN!AU309,SPD!AU309,SPMW!AU309,SSEH!AU309,SSES!AU309)","v":0.23184855878648783},{"$f":"CHOOSE($B$3,ENWL!AV309,NPgN!AV309,NPgY!AV309,WMID!AV309,EMID!AV309,SWALES!AV309,SWEST!AV309,LPN!AV309,SPN!AV309,EPN!AV309,SPD!AV309,SPMW!AV309,SSEH!AV309,SSES!AV309)","v":0.23184855878648783}]
[null,null,null,null,"Deferred Revenue: Tree cutting",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR310,NPgN!AR310,NPgY!AR310,WMID!AR310,EMID!AR310,SWALES!AR310,SWEST!AR310,LPN!AR310,SPN!AR310,EPN!AR310,SPD!AR310,SPMW!AR310,SSEH!AR310,SSES!AR310)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS310,NPgN!AS310,NPgY!AS310,WMID!AS310,EMID!AS310,SWALES!AS310,SWEST!AS310,LPN!AS310,SPN!AS310,EPN!AS310,SPD!AS310,SPMW!AS310,SSEH!AS310,SSES!AS310)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT310,NPgN!AT310,NPgY!AT310,WMID!AT310,EMID!AT310,SWALES!AT310,SWEST!AT310,LPN!AT310,SPN!AT310,EPN!AT310,SPD!AT310,SPMW!AT310,SSEH!AT310,SSES!AT310)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU310,NPgN!AU310,NPgY!AU310,WMID!AU310,EMID!AU310,SWALES!AU310,SWEST!AU310,LPN!AU310,SPN!AU310,EPN!AU310,SPD!AU310,SPMW!AU310,SSEH!AU310,SSES!AU310)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV310,NPgN!AV310,NPgY!AV310,WMID!AV310,EMID!AV310,SWALES!AV310,SWEST!AV310,LPN!AV310,SPN!AV310,EPN!AV310,SPD!AV310,SPMW!AV310,SSEH!AV310,SSES!AV310)","v":0}]
[null,null,null,null,"Deferred Revenue: 100% ‘revenue pool’ expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR311,NPgN!AR311,NPgY!AR311,WMID!AR311,EMID!AR311,SWALES!AR311,SWEST!AR311,LPN!AR311,SPN!AR311,EPN!AR311,SPD!AR311,SPMW!AR311,SSEH!AR311,SSES!AR311)","v":7.1596288519229102E-3},{"$f":"CHOOSE($B$3,ENWL!AS311,NPgN!AS311,NPgY!AS311,WMID!AS311,EMID!AS311,SWALES!AS311,SWEST!AS311,LPN!AS311,SPN!AS311,EPN!AS311,SPD!AS311,SPMW!AS311,SSEH!AS311,SSES!AS311)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT311,NPgN!AT311,NPgY!AT311,WMID!AT311,EMID!AT311,SWALES!AT311,SWEST!AT311,LPN!AT311,SPN!AT311,EPN!AT311,SPD!AT311,SPMW!AT311,SSEH!AT311,SSES!AT311)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU311,NPgN!AU311,NPgY!AU311,WMID!AU311,EMID!AU311,SWALES!AU311,SWEST!AU311,LPN!AU311,SPN!AU311,EPN!AU311,SPD!AU311,SPMW!AU311,SSEH!AU311,SSES!AU311)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV311,NPgN!AV311,NPgY!AV311,WMID!AV311,EMID!AV311,SWALES!AV311,SWEST!AV311,LPN!AV311,SPN!AV311,EPN!AV311,SPD!AV311,SPMW!AV311,SSEH!AV311,SSES!AV311)","v":0}]
[null,null,null,null,"Deferred Revenue: Controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR312,NPgN!AR312,NPgY!AR312,WMID!AR312,EMID!AR312,SWALES!AR312,SWEST!AR312,LPN!AR312,SPN!AR312,EPN!AR312,SPD!AR312,SPMW!AR312,SSEH!AR312,SSES!AR312)","v":0.11193850523190076},{"$f":"CHOOSE($B$3,ENWL!AS312,NPgN!AS312,NPgY!AS312,WMID!AS312,EMID!AS312,SWALES!AS312,SWEST!AS312,LPN!AS312,SPN!AS312,EPN!AS312,SPD!AS312,SPMW!AS312,SSEH!AS312,SSES!AS312)","v":0.11194444833063956},{"$f":"CHOOSE($B$3,ENWL!AT312,NPgN!AT312,NPgY!AT312,WMID!AT312,EMID!AT312,SWALES!AT312,SWEST!AT312,LPN!AT312,SPN!AT312,EPN!AT312,SPD!AT312,SPMW!AT312,SSEH!AT312,SSES!AT312)","v":0.11195347509644227},{"$f":"CHOOSE($B$3,ENWL!AU312,NPgN!AU312,NPgY!AU312,WMID!AU312,EMID!AU312,SWALES!AU312,SWEST!AU312,LPN!AU312,SPN!AU312,EPN!AU312,SPD!AU312,SPMW!AU312,SSEH!AU312,SSES!AU312)","v":0.11196109381807934},{"$f":"CHOOSE($B$3,ENWL!AV312,NPgN!AV312,NPgY!AV312,WMID!AV312,EMID!AV312,SWALES!AV312,SWEST!AV312,LPN!AV312,SPN!AV312,EPN!AV312,SPD!AV312,SPMW!AV312,SSEH!AV312,SSES!AV312)","v":0.11197158460762781}]
[null,null,null,null,"Structures and Buildings: Load related capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR313,NPgN!AR313,NPgY!AR313,WMID!AR313,EMID!AR313,SWALES!AR313,SWEST!AR313,LPN!AR313,SPN!AR313,EPN!AR313,SPD!AR313,SPMW!AR313,SSEH!AR313,SSES!AR313)","v":3.1705596201959105E-2},{"$f":"CHOOSE($B$3,ENWL!AS313,NPgN!AS313,NPgY!AS313,WMID!AS313,EMID!AS313,SWALES!AS313,SWEST!AS313,LPN!AS313,SPN!AS313,EPN!AS313,SPD!AS313,SPMW!AS313,SSEH!AS313,SSES!AS313)","v":3.1705596201959105E-2},{"$f":"CHOOSE($B$3,ENWL!AT313,NPgN!AT313,NPgY!AT313,WMID!AT313,EMID!AT313,SWALES!AT313,SWEST!AT313,LPN!AT313,SPN!AT313,EPN!AT313,SPD!AT313,SPMW!AT313,SSEH!AT313,SSES!AT313)","v":3.1705596201959091E-2},{"$f":"CHOOSE($B$3,ENWL!AU313,NPgN!AU313,NPgY!AU313,WMID!AU313,EMID!AU313,SWALES!AU313,SWEST!AU313,LPN!AU313,SPN!AU313,EPN!AU313,SPD!AU313,SPMW!AU313,SSEH!AU313,SSES!AU313)","v":3.1705596201959098E-2},{"$f":"CHOOSE($B$3,ENWL!AV313,NPgN!AV313,NPgY!AV313,WMID!AV313,EMID!AV313,SWALES!AV313,SWEST!AV313,LPN!AV313,SPN!AV313,EPN!AV313,SPD!AV313,SPMW!AV313,SSEH!AV313,SSES!AV313)","v":3.1705596201959105E-2}]
[null,null,null,null,"Structures and Buildings: Non-load related capex - asset replacement",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR314,NPgN!AR314,NPgY!AR314,WMID!AR314,EMID!AR314,SWALES!AR314,SWEST!AR314,LPN!AR314,SPN!AR314,EPN!AR314,SPD!AR314,SPMW!AR314,SSEH!AR314,SSES!AR314)","v":3.1705596201959098E-2},{"$f":"CHOOSE($B$3,ENWL!AS314,NPgN!AS314,NPgY!AS314,WMID!AS314,EMID!AS314,SWALES!AS314,SWEST!AS314,LPN!AS314,SPN!AS314,EPN!AS314,SPD!AS314,SPMW!AS314,SSEH!AS314,SSES!AS314)","v":3.1705596201959098E-2},{"$f":"CHOOSE($B$3,ENWL!AT314,NPgN!AT314,NPgY!AT314,WMID!AT314,EMID!AT314,SWALES!AT314,SWEST!AT314,LPN!AT314,SPN!AT314,EPN!AT314,SPD!AT314,SPMW!AT314,SSEH!AT314,SSES!AT314)","v":3.1705596201959098E-2},{"$f":"CHOOSE($B$3,ENWL!AU314,NPgN!AU314,NPgY!AU314,WMID!AU314,EMID!AU314,SWALES!AU314,SWEST!AU314,LPN!AU314,SPN!AU314,EPN!AU314,SPD!AU314,SPMW!AU314,SSEH!AU314,SSES!AU314)","v":3.1705596201959098E-2},{"$f":"CHOOSE($B$3,ENWL!AV314,NPgN!AV314,NPgY!AV314,WMID!AV314,EMID!AV314,SWALES!AV314,SWEST!AV314,LPN!AV314,SPN!AV314,EPN!AV314,SPD!AV314,SPMW!AV314,SSEH!AV314,SSES!AV314)","v":3.1705596201959098E-2}]
[null,null,null,null,"Structures and Buildings: Non-load related capex - other",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR315,NPgN!AR315,NPgY!AR315,WMID!AR315,EMID!AR315,SWALES!AR315,SWEST!AR315,LPN!AR315,SPN!AR315,EPN!AR315,SPD!AR315,SPMW!AR315,SSEH!AR315,SSES!AR315)","v":3.1594602266499044E-2},{"$f":"CHOOSE($B$3,ENWL!AS315,NPgN!AS315,NPgY!AS315,WMID!AS315,EMID!AS315,SWALES!AS315,SWEST!AS315,LPN!AS315,SPN!AS315,EPN!AS315,SPD!AS315,SPMW!AS315,SSEH!AS315,SSES!AS315)","v":3.1705596201959098E-2},{"$f":"CHOOSE($B$3,ENWL!AT315,NPgN!AT315,NPgY!AT315,WMID!AT315,EMID!AT315,SWALES!AT315,SWEST!AT315,LPN!AT315,SPN!AT315,EPN!AT315,SPD!AT315,SPMW!AT315,SSEH!AT315,SSES!AT315)","v":3.1705596201959105E-2},{"$f":"CHOOSE($B$3,ENWL!AU315,NPgN!AU315,NPgY!AU315,WMID!AU315,EMID!AU315,SWALES!AU315,SWEST!AU315,LPN!AU315,SPN!AU315,EPN!AU315,SPD!AU315,SPMW!AU315,SSEH!AU315,SSES!AU315)","v":3.1705596201959098E-2},{"$f":"CHOOSE($B$3,ENWL!AV315,NPgN!AV315,NPgY!AV315,WMID!AV315,EMID!AV315,SWALES!AV315,SWEST!AV315,LPN!AV315,SPN!AV315,EPN!AV315,SPD!AV315,SPMW!AV315,SSEH!AV315,SSES!AV315)","v":3.1705596201959098E-2}]
[null,null,null,null,"Structures and Buildings: Faults",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR316,NPgN!AR316,NPgY!AR316,WMID!AR316,EMID!AR316,SWALES!AR316,SWEST!AR316,LPN!AR316,SPN!AR316,EPN!AR316,SPD!AR316,SPMW!AR316,SSEH!AR316,SSES!AR316)","v":1.8389245797136276E-2},{"$f":"CHOOSE($B$3,ENWL!AS316,NPgN!AS316,NPgY!AS316,WMID!AS316,EMID!AS316,SWALES!AS316,SWEST!AS316,LPN!AS316,SPN!AS316,EPN!AS316,SPD!AS316,SPMW!AS316,SSEH!AS316,SSES!AS316)","v":1.8389245797136276E-2},{"$f":"CHOOSE($B$3,ENWL!AT316,NPgN!AT316,NPgY!AT316,WMID!AT316,EMID!AT316,SWALES!AT316,SWEST!AT316,LPN!AT316,SPN!AT316,EPN!AT316,SPD!AT316,SPMW!AT316,SSEH!AT316,SSES!AT316)","v":1.8389245797136276E-2},{"$f":"CHOOSE($B$3,ENWL!AU316,NPgN!AU316,NPgY!AU316,WMID!AU316,EMID!AU316,SWALES!AU316,SWEST!AU316,LPN!AU316,SPN!AU316,EPN!AU316,SPD!AU316,SPMW!AU316,SSEH!AU316,SSES!AU316)","v":1.8389245797136272E-2},{"$f":"CHOOSE($B$3,ENWL!AV316,NPgN!AV316,NPgY!AV316,WMID!AV316,EMID!AV316,SWALES!AV316,SWEST!AV316,LPN!AV316,SPN!AV316,EPN!AV316,SPD!AV316,SPMW!AV316,SSEH!AV316,SSES!AV316)","v":1.8389245797136276E-2}]
[null,null,null,null,"Structures and Buildings: Tree cutting",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR317,NPgN!AR317,NPgY!AR317,WMID!AR317,EMID!AR317,SWALES!AR317,SWEST!AR317,LPN!AR317,SPN!AR317,EPN!AR317,SPD!AR317,SPMW!AR317,SSEH!AR317,SSES!AR317)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS317,NPgN!AS317,NPgY!AS317,WMID!AS317,EMID!AS317,SWALES!AS317,SWEST!AS317,LPN!AS317,SPN!AS317,EPN!AS317,SPD!AS317,SPMW!AS317,SSEH!AS317,SSES!AS317)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT317,NPgN!AT317,NPgY!AT317,WMID!AT317,EMID!AT317,SWALES!AT317,SWEST!AT317,LPN!AT317,SPN!AT317,EPN!AT317,SPD!AT317,SPMW!AT317,SSEH!AT317,SSES!AT317)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU317,NPgN!AU317,NPgY!AU317,WMID!AU317,EMID!AU317,SWALES!AU317,SWEST!AU317,LPN!AU317,SPN!AU317,EPN!AU317,SPD!AU317,SPMW!AU317,SSEH!AU317,SSES!AU317)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV317,NPgN!AV317,NPgY!AV317,WMID!AV317,EMID!AV317,SWALES!AV317,SWEST!AV317,LPN!AV317,SPN!AV317,EPN!AV317,SPD!AV317,SPMW!AV317,SSEH!AV317,SSES!AV317)","v":0}]
[null,null,null,null,"Structures and Buildings: 100% ‘revenue pool’ expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR318,NPgN!AR318,NPgY!AR318,WMID!AR318,EMID!AR318,SWALES!AR318,SWEST!AR318,LPN!AR318,SPN!AR318,EPN!AR318,SPD!AR318,SPMW!AR318,SSEH!AR318,SSES!AR318)","v":5.6787143928518631E-4},{"$f":"CHOOSE($B$3,ENWL!AS318,NPgN!AS318,NPgY!AS318,WMID!AS318,EMID!AS318,SWALES!AS318,SWEST!AS318,LPN!AS318,SPN!AS318,EPN!AS318,SPD!AS318,SPMW!AS318,SSEH!AS318,SSES!AS318)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT318,NPgN!AT318,NPgY!AT318,WMID!AT318,EMID!AT318,SWALES!AT318,SWEST!AT318,LPN!AT318,SPN!AT318,EPN!AT318,SPD!AT318,SPMW!AT318,SSEH!AT318,SSES!AT318)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU318,NPgN!AU318,NPgY!AU318,WMID!AU318,EMID!AU318,SWALES!AU318,SWEST!AU318,LPN!AU318,SPN!AU318,EPN!AU318,SPD!AU318,SPMW!AU318,SSEH!AU318,SSES!AU318)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV318,NPgN!AV318,NPgY!AV318,WMID!AV318,EMID!AV318,SWALES!AV318,SWEST!AV318,LPN!AV318,SPN!AV318,EPN!AV318,SPD!AV318,SPMW!AV318,SSEH!AV318,SSES!AV318)","v":0}]
[null,null,null,null,"Structures and Buildings: Controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR319,NPgN!AR319,NPgY!AR319,WMID!AR319,EMID!AR319,SWALES!AR319,SWEST!AR319,LPN!AR319,SPN!AR319,EPN!AR319,SPD!AR319,SPMW!AR319,SSEH!AR319,SSES!AR319)","v":8.8784881719670868E-3},{"$f":"CHOOSE($B$3,ENWL!AS319,NPgN!AS319,NPgY!AS319,WMID!AS319,EMID!AS319,SWALES!AS319,SWEST!AS319,LPN!AS319,SPN!AS319,EPN!AS319,SPD!AS319,SPMW!AS319,SSEH!AS319,SSES!AS319)","v":8.8789595533898414E-3},{"$f":"CHOOSE($B$3,ENWL!AT319,NPgN!AT319,NPgY!AT319,WMID!AT319,EMID!AT319,SWALES!AT319,SWEST!AT319,LPN!AT319,SPN!AT319,EPN!AT319,SPD!AT319,SPMW!AT319,SSEH!AT319,SSES!AT319)","v":8.8796755182246785E-3},{"$f":"CHOOSE($B$3,ENWL!AU319,NPgN!AU319,NPgY!AU319,WMID!AU319,EMID!AU319,SWALES!AU319,SWEST!AU319,LPN!AU319,SPN!AU319,EPN!AU319,SPD!AU319,SPMW!AU319,SSEH!AU319,SSES!AU319)","v":8.8802798029594086E-3},{"$f":"CHOOSE($B$3,ENWL!AV319,NPgN!AV319,NPgY!AV319,WMID!AV319,EMID!AV319,SWALES!AV319,SWEST!AV319,LPN!AV319,SPN!AV319,EPN!AV319,SPD!AV319,SPMW!AV319,SSEH!AV319,SSES!AV319)","v":8.8811118879575796E-3}]
[null,null,null,null,"Revenue: Load related capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR320,NPgN!AR320,NPgY!AR320,WMID!AR320,EMID!AR320,SWALES!AR320,SWEST!AR320,LPN!AR320,SPN!AR320,EPN!AR320,SPD!AR320,SPMW!AR320,SSEH!AR320,SSES!AR320)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS320,NPgN!AS320,NPgY!AS320,WMID!AS320,EMID!AS320,SWALES!AS320,SWEST!AS320,LPN!AS320,SPN!AS320,EPN!AS320,SPD!AS320,SPMW!AS320,SSEH!AS320,SSES!AS320)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT320,NPgN!AT320,NPgY!AT320,WMID!AT320,EMID!AT320,SWALES!AT320,SWEST!AT320,LPN!AT320,SPN!AT320,EPN!AT320,SPD!AT320,SPMW!AT320,SSEH!AT320,SSES!AT320)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU320,NPgN!AU320,NPgY!AU320,WMID!AU320,EMID!AU320,SWALES!AU320,SWEST!AU320,LPN!AU320,SPN!AU320,EPN!AU320,SPD!AU320,SPMW!AU320,SSEH!AU320,SSES!AU320)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV320,NPgN!AV320,NPgY!AV320,WMID!AV320,EMID!AV320,SWALES!AV320,SWEST!AV320,LPN!AV320,SPN!AV320,EPN!AV320,SPD!AV320,SPMW!AV320,SSEH!AV320,SSES!AV320)","v":0}]
[null,null,null,null,"Revenue: Non-load related capex - asset replacement",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR321,NPgN!AR321,NPgY!AR321,WMID!AR321,EMID!AR321,SWALES!AR321,SWEST!AR321,LPN!AR321,SPN!AR321,EPN!AR321,SPD!AR321,SPMW!AR321,SSEH!AR321,SSES!AR321)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS321,NPgN!AS321,NPgY!AS321,WMID!AS321,EMID!AS321,SWALES!AS321,SWEST!AS321,LPN!AS321,SPN!AS321,EPN!AS321,SPD!AS321,SPMW!AS321,SSEH!AS321,SSES!AS321)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT321,NPgN!AT321,NPgY!AT321,WMID!AT321,EMID!AT321,SWALES!AT321,SWEST!AT321,LPN!AT321,SPN!AT321,EPN!AT321,SPD!AT321,SPMW!AT321,SSEH!AT321,SSES!AT321)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU321,NPgN!AU321,NPgY!AU321,WMID!AU321,EMID!AU321,SWALES!AU321,SWEST!AU321,LPN!AU321,SPN!AU321,EPN!AU321,SPD!AU321,SPMW!AU321,SSEH!AU321,SSES!AU321)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV321,NPgN!AV321,NPgY!AV321,WMID!AV321,EMID!AV321,SWALES!AV321,SWEST!AV321,LPN!AV321,SPN!AV321,EPN!AV321,SPD!AV321,SPMW!AV321,SSEH!AV321,SSES!AV321)","v":0}]
[null,null,null,null,"Revenue: Non-load related capex - other",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR322,NPgN!AR322,NPgY!AR322,WMID!AR322,EMID!AR322,SWALES!AR322,SWEST!AR322,LPN!AR322,SPN!AR322,EPN!AR322,SPD!AR322,SPMW!AR322,SSEH!AR322,SSES!AR322)","v":3.5007679638963209E-3},{"$f":"CHOOSE($B$3,ENWL!AS322,NPgN!AS322,NPgY!AS322,WMID!AS322,EMID!AS322,SWALES!AS322,SWEST!AS322,LPN!AS322,SPN!AS322,EPN!AS322,SPD!AS322,SPMW!AS322,SSEH!AS322,SSES!AS322)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT322,NPgN!AT322,NPgY!AT322,WMID!AT322,EMID!AT322,SWALES!AT322,SWEST!AT322,LPN!AT322,SPN!AT322,EPN!AT322,SPD!AT322,SPMW!AT322,SSEH!AT322,SSES!AT322)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU322,NPgN!AU322,NPgY!AU322,WMID!AU322,EMID!AU322,SWALES!AU322,SWEST!AU322,LPN!AU322,SPN!AU322,EPN!AU322,SPD!AU322,SPMW!AU322,SSEH!AU322,SSES!AU322)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV322,NPgN!AV322,NPgY!AV322,WMID!AV322,EMID!AV322,SWALES!AV322,SWEST!AV322,LPN!AV322,SPN!AV322,EPN!AV322,SPD!AV322,SPMW!AV322,SSEH!AV322,SSES!AV322)","v":0}]
[null,null,null,null,"Revenue: Faults",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR323,NPgN!AR323,NPgY!AR323,WMID!AR323,EMID!AR323,SWALES!AR323,SWEST!AR323,LPN!AR323,SPN!AR323,EPN!AR323,SPD!AR323,SPMW!AR323,SSEH!AR323,SSES!AR323)","v":0.42000000000000004},{"$f":"CHOOSE($B$3,ENWL!AS323,NPgN!AS323,NPgY!AS323,WMID!AS323,EMID!AS323,SWALES!AS323,SWEST!AS323,LPN!AS323,SPN!AS323,EPN!AS323,SPD!AS323,SPMW!AS323,SSEH!AS323,SSES!AS323)","v":0.42000000000000004},{"$f":"CHOOSE($B$3,ENWL!AT323,NPgN!AT323,NPgY!AT323,WMID!AT323,EMID!AT323,SWALES!AT323,SWEST!AT323,LPN!AT323,SPN!AT323,EPN!AT323,SPD!AT323,SPMW!AT323,SSEH!AT323,SSES!AT323)","v":0.42},{"$f":"CHOOSE($B$3,ENWL!AU323,NPgN!AU323,NPgY!AU323,WMID!AU323,EMID!AU323,SWALES!AU323,SWEST!AU323,LPN!AU323,SPN!AU323,EPN!AU323,SPD!AU323,SPMW!AU323,SSEH!AU323,SSES!AU323)","v":0.42000000000000004},{"$f":"CHOOSE($B$3,ENWL!AV323,NPgN!AV323,NPgY!AV323,WMID!AV323,EMID!AV323,SWALES!AV323,SWEST!AV323,LPN!AV323,SPN!AV323,EPN!AV323,SPD!AV323,SPMW!AV323,SSEH!AV323,SSES!AV323)","v":0.42000000000000004}]
[null,null,null,null,"Revenue: Tree cutting",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR324,NPgN!AR324,NPgY!AR324,WMID!AR324,EMID!AR324,SWALES!AR324,SWEST!AR324,LPN!AR324,SPN!AR324,EPN!AR324,SPD!AR324,SPMW!AR324,SSEH!AR324,SSES!AR324)","v":1},{"$f":"CHOOSE($B$3,ENWL!AS324,NPgN!AS324,NPgY!AS324,WMID!AS324,EMID!AS324,SWALES!AS324,SWEST!AS324,LPN!AS324,SPN!AS324,EPN!AS324,SPD!AS324,SPMW!AS324,SSEH!AS324,SSES!AS324)","v":1},{"$f":"CHOOSE($B$3,ENWL!AT324,NPgN!AT324,NPgY!AT324,WMID!AT324,EMID!AT324,SWALES!AT324,SWEST!AT324,LPN!AT324,SPN!AT324,EPN!AT324,SPD!AT324,SPMW!AT324,SSEH!AT324,SSES!AT324)","v":1},{"$f":"CHOOSE($B$3,ENWL!AU324,NPgN!AU324,NPgY!AU324,WMID!AU324,EMID!AU324,SWALES!AU324,SWEST!AU324,LPN!AU324,SPN!AU324,EPN!AU324,SPD!AU324,SPMW!AU324,SSEH!AU324,SSES!AU324)","v":1},{"$f":"CHOOSE($B$3,ENWL!AV324,NPgN!AV324,NPgY!AV324,WMID!AV324,EMID!AV324,SWALES!AV324,SWEST!AV324,LPN!AV324,SPN!AV324,EPN!AV324,SPD!AV324,SPMW!AV324,SSEH!AV324,SSES!AV324)","v":1}]
[null,null,null,null,"Revenue: 100% ‘revenue pool’ expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR325,NPgN!AR325,NPgY!AR325,WMID!AR325,EMID!AR325,SWALES!AR325,SWEST!AR325,LPN!AR325,SPN!AR325,EPN!AR325,SPD!AR325,SPMW!AR325,SSEH!AR325,SSES!AR325)","v":0.98208923637114576},{"$f":"CHOOSE($B$3,ENWL!AS325,NPgN!AS325,NPgY!AS325,WMID!AS325,EMID!AS325,SWALES!AS325,SWEST!AS325,LPN!AS325,SPN!AS325,EPN!AS325,SPD!AS325,SPMW!AS325,SSEH!AS325,SSES!AS325)","v":1},{"$f":"CHOOSE($B$3,ENWL!AT325,NPgN!AT325,NPgY!AT325,WMID!AT325,EMID!AT325,SWALES!AT325,SWEST!AT325,LPN!AT325,SPN!AT325,EPN!AT325,SPD!AT325,SPMW!AT325,SSEH!AT325,SSES!AT325)","v":1},{"$f":"CHOOSE($B$3,ENWL!AU325,NPgN!AU325,NPgY!AU325,WMID!AU325,EMID!AU325,SWALES!AU325,SWEST!AU325,LPN!AU325,SPN!AU325,EPN!AU325,SPD!AU325,SPMW!AU325,SSEH!AU325,SSES!AU325)","v":1},{"$f":"CHOOSE($B$3,ENWL!AV325,NPgN!AV325,NPgY!AV325,WMID!AV325,EMID!AV325,SWALES!AV325,SWEST!AV325,LPN!AV325,SPN!AV325,EPN!AV325,SPD!AV325,SPMW!AV325,SSEH!AV325,SSES!AV325)","v":1}]
[null,null,null,null,"Revenue: Controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR326,NPgN!AR326,NPgY!AR326,WMID!AR326,EMID!AR326,SWALES!AR326,SWEST!AR326,LPN!AR326,SPN!AR326,EPN!AR326,SPD!AR326,SPMW!AR326,SSEH!AR326,SSES!AR326)","v":0.719970944075214},{"$f":"CHOOSE($B$3,ENWL!AS326,NPgN!AS326,NPgY!AS326,WMID!AS326,EMID!AS326,SWALES!AS326,SWEST!AS326,LPN!AS326,SPN!AS326,EPN!AS326,SPD!AS326,SPMW!AS326,SSEH!AS326,SSES!AS326)","v":0.71995607662343197},{"$f":"CHOOSE($B$3,ENWL!AT326,NPgN!AT326,NPgY!AT326,WMID!AT326,EMID!AT326,SWALES!AT326,SWEST!AT326,LPN!AT326,SPN!AT326,EPN!AT326,SPD!AT326,SPMW!AT326,SSEH!AT326,SSES!AT326)","v":0.71993349496843717},{"$f":"CHOOSE($B$3,ENWL!AU326,NPgN!AU326,NPgY!AU326,WMID!AU326,EMID!AU326,SWALES!AU326,SWEST!AU326,LPN!AU326,SPN!AU326,EPN!AU326,SPD!AU326,SPMW!AU326,SSEH!AU326,SSES!AU326)","v":0.71991443572315805},{"$f":"CHOOSE($B$3,ENWL!AV326,NPgN!AV326,NPgY!AV326,WMID!AV326,EMID!AV326,SWALES!AV326,SWEST!AV326,LPN!AV326,SPN!AV326,EPN!AV326,SPD!AV326,SPMW!AV326,SSEH!AV326,SSES!AV326)","v":0.71988819161808371}]
[null,null,null,null,"Non Qualifying: Load related capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR327,NPgN!AR327,NPgY!AR327,WMID!AR327,EMID!AR327,SWALES!AR327,SWEST!AR327,LPN!AR327,SPN!AR327,EPN!AR327,SPD!AR327,SPMW!AR327,SSEH!AR327,SSES!AR327)","v":2.0084668163603485E-2},{"$f":"CHOOSE($B$3,ENWL!AS327,NPgN!AS327,NPgY!AS327,WMID!AS327,EMID!AS327,SWALES!AS327,SWEST!AS327,LPN!AS327,SPN!AS327,EPN!AS327,SPD!AS327,SPMW!AS327,SSEH!AS327,SSES!AS327)","v":2.0084668163603488E-2},{"$f":"CHOOSE($B$3,ENWL!AT327,NPgN!AT327,NPgY!AT327,WMID!AT327,EMID!AT327,SWALES!AT327,SWEST!AT327,LPN!AT327,SPN!AT327,EPN!AT327,SPD!AT327,SPMW!AT327,SSEH!AT327,SSES!AT327)","v":2.0084668163603478E-2},{"$f":"CHOOSE($B$3,ENWL!AU327,NPgN!AU327,NPgY!AU327,WMID!AU327,EMID!AU327,SWALES!AU327,SWEST!AU327,LPN!AU327,SPN!AU327,EPN!AU327,SPD!AU327,SPMW!AU327,SSEH!AU327,SSES!AU327)","v":2.0084668163603481E-2},{"$f":"CHOOSE($B$3,ENWL!AV327,NPgN!AV327,NPgY!AV327,WMID!AV327,EMID!AV327,SWALES!AV327,SWEST!AV327,LPN!AV327,SPN!AV327,EPN!AV327,SPD!AV327,SPMW!AV327,SSEH!AV327,SSES!AV327)","v":2.0084668163603485E-2}]
[null,null,null,null,"Non Qualifying: Non-load related capex - asset replacement",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR328,NPgN!AR328,NPgY!AR328,WMID!AR328,EMID!AR328,SWALES!AR328,SWEST!AR328,LPN!AR328,SPN!AR328,EPN!AR328,SPD!AR328,SPMW!AR328,SSEH!AR328,SSES!AR328)","v":2.0084668163603481E-2},{"$f":"CHOOSE($B$3,ENWL!AS328,NPgN!AS328,NPgY!AS328,WMID!AS328,EMID!AS328,SWALES!AS328,SWEST!AS328,LPN!AS328,SPN!AS328,EPN!AS328,SPD!AS328,SPMW!AS328,SSEH!AS328,SSES!AS328)","v":2.0084668163603481E-2},{"$f":"CHOOSE($B$3,ENWL!AT328,NPgN!AT328,NPgY!AT328,WMID!AT328,EMID!AT328,SWALES!AT328,SWEST!AT328,LPN!AT328,SPN!AT328,EPN!AT328,SPD!AT328,SPMW!AT328,SSEH!AT328,SSES!AT328)","v":2.0084668163603481E-2},{"$f":"CHOOSE($B$3,ENWL!AU328,NPgN!AU328,NPgY!AU328,WMID!AU328,EMID!AU328,SWALES!AU328,SWEST!AU328,LPN!AU328,SPN!AU328,EPN!AU328,SPD!AU328,SPMW!AU328,SSEH!AU328,SSES!AU328)","v":2.0084668163603481E-2},{"$f":"CHOOSE($B$3,ENWL!AV328,NPgN!AV328,NPgY!AV328,WMID!AV328,EMID!AV328,SWALES!AV328,SWEST!AV328,LPN!AV328,SPN!AV328,EPN!AV328,SPD!AV328,SPMW!AV328,SSEH!AV328,SSES!AV328)","v":2.0084668163603478E-2}]
[null,null,null,null,"Non Qualifying: Non-load related capex - other",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR329,NPgN!AR329,NPgY!AR329,WMID!AR329,EMID!AR329,SWALES!AR329,SWEST!AR329,LPN!AR329,SPN!AR329,EPN!AR329,SPD!AR329,SPMW!AR329,SSEH!AR329,SSES!AR329)","v":2.0014356400730848E-2},{"$f":"CHOOSE($B$3,ENWL!AS329,NPgN!AS329,NPgY!AS329,WMID!AS329,EMID!AS329,SWALES!AS329,SWEST!AS329,LPN!AS329,SPN!AS329,EPN!AS329,SPD!AS329,SPMW!AS329,SSEH!AS329,SSES!AS329)","v":2.0084668163603485E-2},{"$f":"CHOOSE($B$3,ENWL!AT329,NPgN!AT329,NPgY!AT329,WMID!AT329,EMID!AT329,SWALES!AT329,SWEST!AT329,LPN!AT329,SPN!AT329,EPN!AT329,SPD!AT329,SPMW!AT329,SSEH!AT329,SSES!AT329)","v":2.0084668163603485E-2},{"$f":"CHOOSE($B$3,ENWL!AU329,NPgN!AU329,NPgY!AU329,WMID!AU329,EMID!AU329,SWALES!AU329,SWEST!AU329,LPN!AU329,SPN!AU329,EPN!AU329,SPD!AU329,SPMW!AU329,SSEH!AU329,SSES!AU329)","v":2.0084668163603481E-2},{"$f":"CHOOSE($B$3,ENWL!AV329,NPgN!AV329,NPgY!AV329,WMID!AV329,EMID!AV329,SWALES!AV329,SWEST!AV329,LPN!AV329,SPN!AV329,EPN!AV329,SPD!AV329,SPMW!AV329,SSEH!AV329,SSES!AV329)","v":2.0084668163603481E-2}]
[null,null,null,null,"Non Qualifying: Faults",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR330,NPgN!AR330,NPgY!AR330,WMID!AR330,EMID!AR330,SWALES!AR330,SWEST!AR330,LPN!AR330,SPN!AR330,EPN!AR330,SPD!AR330,SPMW!AR330,SSEH!AR330,SSES!AR330)","v":1.1649107534890018E-2},{"$f":"CHOOSE($B$3,ENWL!AS330,NPgN!AS330,NPgY!AS330,WMID!AS330,EMID!AS330,SWALES!AS330,SWEST!AS330,LPN!AS330,SPN!AS330,EPN!AS330,SPD!AS330,SPMW!AS330,SSEH!AS330,SSES!AS330)","v":1.1649107534890017E-2},{"$f":"CHOOSE($B$3,ENWL!AT330,NPgN!AT330,NPgY!AT330,WMID!AT330,EMID!AT330,SWALES!AT330,SWEST!AT330,LPN!AT330,SPN!AT330,EPN!AT330,SPD!AT330,SPMW!AT330,SSEH!AT330,SSES!AT330)","v":1.1649107534890018E-2},{"$f":"CHOOSE($B$3,ENWL!AU330,NPgN!AU330,NPgY!AU330,WMID!AU330,EMID!AU330,SWALES!AU330,SWEST!AU330,LPN!AU330,SPN!AU330,EPN!AU330,SPD!AU330,SPMW!AU330,SSEH!AU330,SSES!AU330)","v":1.1649107534890017E-2},{"$f":"CHOOSE($B$3,ENWL!AV330,NPgN!AV330,NPgY!AV330,WMID!AV330,EMID!AV330,SWALES!AV330,SWEST!AV330,LPN!AV330,SPN!AV330,EPN!AV330,SPD!AV330,SPMW!AV330,SSEH!AV330,SSES!AV330)","v":1.1649107534890018E-2}]
[null,null,null,null,"Non Qualifying: Tree cutting",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR331,NPgN!AR331,NPgY!AR331,WMID!AR331,EMID!AR331,SWALES!AR331,SWEST!AR331,LPN!AR331,SPN!AR331,EPN!AR331,SPD!AR331,SPMW!AR331,SSEH!AR331,SSES!AR331)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS331,NPgN!AS331,NPgY!AS331,WMID!AS331,EMID!AS331,SWALES!AS331,SWEST!AS331,LPN!AS331,SPN!AS331,EPN!AS331,SPD!AS331,SPMW!AS331,SSEH!AS331,SSES!AS331)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT331,NPgN!AT331,NPgY!AT331,WMID!AT331,EMID!AT331,SWALES!AT331,SWEST!AT331,LPN!AT331,SPN!AT331,EPN!AT331,SPD!AT331,SPMW!AT331,SSEH!AT331,SSES!AT331)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU331,NPgN!AU331,NPgY!AU331,WMID!AU331,EMID!AU331,SWALES!AU331,SWEST!AU331,LPN!AU331,SPN!AU331,EPN!AU331,SPD!AU331,SPMW!AU331,SSEH!AU331,SSES!AU331)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV331,NPgN!AV331,NPgY!AV331,WMID!AV331,EMID!AV331,SWALES!AV331,SWEST!AV331,LPN!AV331,SPN!AV331,EPN!AV331,SPD!AV331,SPMW!AV331,SSEH!AV331,SSES!AV331)","v":0}]
[null,null,null,null,"Non Qualifying: 100% ‘revenue pool’ expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR332,NPgN!AR332,NPgY!AR332,WMID!AR332,EMID!AR332,SWALES!AR332,SWEST!AR332,LPN!AR332,SPN!AR332,EPN!AR332,SPD!AR332,SPMW!AR332,SSEH!AR332,SSES!AR332)","v":3.597317440422748E-4},{"$f":"CHOOSE($B$3,ENWL!AS332,NPgN!AS332,NPgY!AS332,WMID!AS332,EMID!AS332,SWALES!AS332,SWEST!AS332,LPN!AS332,SPN!AS332,EPN!AS332,SPD!AS332,SPMW!AS332,SSEH!AS332,SSES!AS332)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT332,NPgN!AT332,NPgY!AT332,WMID!AT332,EMID!AT332,SWALES!AT332,SWEST!AT332,LPN!AT332,SPN!AT332,EPN!AT332,SPD!AT332,SPMW!AT332,SSEH!AT332,SSES!AT332)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU332,NPgN!AU332,NPgY!AU332,WMID!AU332,EMID!AU332,SWALES!AU332,SWEST!AU332,LPN!AU332,SPN!AU332,EPN!AU332,SPD!AU332,SPMW!AU332,SSEH!AU332,SSES!AU332)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV332,NPgN!AV332,NPgY!AV332,WMID!AV332,EMID!AV332,SWALES!AV332,SWEST!AV332,LPN!AV332,SPN!AV332,EPN!AV332,SPD!AV332,SPMW!AV332,SSEH!AV332,SSES!AV332)","v":0}]
[null,null,null,null,"Non Qualifying: Controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR333,NPgN!AR333,NPgY!AR333,WMID!AR333,EMID!AR333,SWALES!AR333,SWEST!AR333,LPN!AR333,SPN!AR333,EPN!AR333,SPD!AR333,SPMW!AR333,SSEH!AR333,SSES!AR333)","v":5.6242906644164876E-3},{"$f":"CHOOSE($B$3,ENWL!AS333,NPgN!AS333,NPgY!AS333,WMID!AS333,EMID!AS333,SWALES!AS333,SWEST!AS333,LPN!AS333,SPN!AS333,EPN!AS333,SPD!AS333,SPMW!AS333,SSEH!AS333,SSES!AS333)","v":5.6245892722519694E-3},{"$f":"CHOOSE($B$3,ENWL!AT333,NPgN!AT333,NPgY!AT333,WMID!AT333,EMID!AT333,SWALES!AT333,SWEST!AT333,LPN!AT333,SPN!AT333,EPN!AT333,SPD!AT333,SPMW!AT333,SSEH!AT333,SSES!AT333)","v":5.6250428172991253E-3},{"$f":"CHOOSE($B$3,ENWL!AU333,NPgN!AU333,NPgY!AU333,WMID!AU333,EMID!AU333,SWALES!AU333,SWEST!AU333,LPN!AU333,SPN!AU333,EPN!AU333,SPD!AU333,SPMW!AU333,SSEH!AU333,SSES!AU333)","v":5.6254256159160038E-3},{"$f":"CHOOSE($B$3,ENWL!AV333,NPgN!AV333,NPgY!AV333,WMID!AV333,EMID!AV333,SWALES!AV333,SWEST!AV333,LPN!AV333,SPN!AV333,EPN!AV333,SPD!AV333,SPMW!AV333,SSEH!AV333,SSES!AV333)","v":5.6259527200576724E-3}]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"RIIO-1 MOD",null,"£m 2012/13 prices","LMOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR338,NPgN!AR338,NPgY!AR338,WMID!AR338,EMID!AR338,SWALES!AR338,SWEST!AR338,LPN!AR338,SPN!AR338,EPN!AR338,SPD!AR338,SPMW!AR338,SSEH!AR338,SSES!AR338)","v":-5.4786254024941501}]
[null,null,null,null,"Legacy RAV",null,"£m 2012/13 prices","LRAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ339,NPgN!AJ339,NPgY!AJ339,WMID!AJ339,EMID!AJ339,SWALES!AJ339,SWEST!AJ339,LPN!AJ339,SPN!AJ339,EPN!AJ339,SPD!AJ339,SPMW!AJ339,SSEH!AJ339,SSES!AJ339)","v":159.46104281673271},{"$f":"CHOOSE($B$3,ENWL!AK339,NPgN!AK339,NPgY!AK339,WMID!AK339,EMID!AK339,SWALES!AK339,SWEST!AK339,LPN!AK339,SPN!AK339,EPN!AK339,SPD!AK339,SPMW!AK339,SSEH!AK339,SSES!AK339)","v":145.30428028833489},{"$f":"CHOOSE($B$3,ENWL!AL339,NPgN!AL339,NPgY!AL339,WMID!AL339,EMID!AL339,SWALES!AL339,SWEST!AL339,LPN!AL339,SPN!AL339,EPN!AL339,SPD!AL339,SPMW!AL339,SSEH!AL339,SSES!AL339)","v":155.00188809981407},{"$f":"CHOOSE($B$3,ENWL!AM339,NPgN!AM339,NPgY!AM339,WMID!AM339,EMID!AM339,SWALES!AM339,SWEST!AM339,LPN!AM339,SPN!AM339,EPN!AM339,SPD!AM339,SPMW!AM339,SSEH!AM339,SSES!AM339)","v":157.65089000047814},{"$f":"CHOOSE($B$3,ENWL!AN339,NPgN!AN339,NPgY!AN339,WMID!AN339,EMID!AN339,SWALES!AN339,SWEST!AN339,LPN!AN339,SPN!AN339,EPN!AN339,SPD!AN339,SPMW!AN339,SSEH!AN339,SSES!AN339)","v":152.04141332579476},{"$f":"CHOOSE($B$3,ENWL!AO339,NPgN!AO339,NPgY!AO339,WMID!AO339,EMID!AO339,SWALES!AO339,SWEST!AO339,LPN!AO339,SPN!AO339,EPN!AO339,SPD!AO339,SPMW!AO339,SSEH!AO339,SSES!AO339)","v":150.93723656742813},{"$f":"CHOOSE($B$3,ENWL!AP339,NPgN!AP339,NPgY!AP339,WMID!AP339,EMID!AP339,SWALES!AP339,SWEST!AP339,LPN!AP339,SPN!AP339,EPN!AP339,SPD!AP339,SPMW!AP339,SSEH!AP339,SSES!AP339)","v":156.83326339712193},{"$f":"CHOOSE($B$3,ENWL!AQ339,NPgN!AQ339,NPgY!AQ339,WMID!AQ339,EMID!AQ339,SWALES!AQ339,SWEST!AQ339,LPN!AQ339,SPN!AQ339,EPN!AQ339,SPD!AQ339,SPMW!AQ339,SSEH!AQ339,SSES!AQ339)","v":157.85741636729631}]
[null,null,null,null,"RIIO-2 tax pools opening balance brought forwards"]
[null,null,null,null,"General pool RIIO-2 opening balance brought forward",null,"£m nominal","OGPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR341,NPgN!AR341,NPgY!AR341,WMID!AR341,EMID!AR341,SWALES!AR341,SWEST!AR341,LPN!AR341,SPN!AR341,EPN!AR341,SPD!AR341,SPMW!AR341,SSEH!AR341,SSES!AR341)","v":74.537509566850503}]
[null,null,null,null,"Special rates pool RIIO-2 opening balance brought forward",null,"£m nominal","OSRPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR342,NPgN!AR342,NPgY!AR342,WMID!AR342,EMID!AR342,SWALES!AR342,SWEST!AR342,LPN!AR342,SPN!AR342,EPN!AR342,SPD!AR342,SPMW!AR342,SSEH!AR342,SSES!AR342)","v":607.08504328592403}]
[null,null,null,null,"Deferred revenue expenditure pool RIIO-2 opening balance brought forward",null,"£m nominal","ODRPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR343,NPgN!AR343,NPgY!AR343,WMID!AR343,EMID!AR343,SWALES!AR343,SWEST!AR343,LPN!AR343,SPN!AR343,EPN!AR343,SPD!AR343,SPMW!AR343,SSEH!AR343,SSES!AR343)","v":1152.7495839455501}]
[null,null,null,null,"Deferred revenue expenditure pool capex additions during RIIO-1",null,"£m nominal","LODRPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AQ344,NPgN!AQ344,NPgY!AQ344,WMID!AQ344,EMID!AQ344,SWALES!AQ344,SWEST!AQ344,LPN!AQ344,SPN!AQ344,EPN!AQ344,SPD!AQ344,SPMW!AQ344,SSEH!AQ344,SSES!AQ344)","v":1436.6596456564334}]
[null,null,null,null,"Structures and buildings pool RIIO-2 opening balance brought forward",null,"£m nominal","OSBPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR345,NPgN!AR345,NPgY!AR345,WMID!AR345,EMID!AR345,SWALES!AR345,SWEST!AR345,LPN!AR345,SPN!AR345,EPN!AR345,SPD!AR345,SPMW!AR345,SSEH!AR345,SSES!AR345)","v":0}]
[null,null,null,null,"Tax losses brought forwards",null,"£m nominal","OTLt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR346,NPgN!AR346,NPgY!AR346,WMID!AR346,EMID!AR346,SWALES!AR346,SWEST!AR346,LPN!AR346,SPN!AR346,EPN!AR346,SPD!AR346,SPMW!AR346,SSEH!AR346,SSES!AR346)","v":0}]
[null,null,null,null,"RPI forecast true up"]
[null,null,null,null,"Relevant revenue adjustments",null,"£m 2012/13 prices","REV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP348,NPgN!AP348,NPgY!AP348,WMID!AP348,EMID!AP348,SWALES!AP348,SWEST!AP348,LPN!AP348,SPN!AP348,EPN!AP348,SPD!AP348,SPMW!AP348,SSEH!AP348,SSES!AP348)","v":344.67962761908268},{"$f":"CHOOSE($B$3,ENWL!AQ348,NPgN!AQ348,NPgY!AQ348,WMID!AQ348,EMID!AQ348,SWALES!AQ348,SWEST!AQ348,LPN!AQ348,SPN!AQ348,EPN!AQ348,SPD!AQ348,SPMW!AQ348,SSEH!AQ348,SSES!AQ348)","v":330.39541879352311}]
[null,null,null,null,"ED1 Price index adjustment factor ",null,"Index","RPIF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ349,NPgN!AJ349,NPgY!AJ349,WMID!AJ349,EMID!AJ349,SWALES!AJ349,SWEST!AJ349,LPN!AJ349,SPN!AJ349,EPN!AJ349,SPD!AJ349,SPMW!AJ349,SSEH!AJ349,SSES!AJ349)","v":0},{"$f":"CHOOSE($B$3,ENWL!AK349,NPgN!AK349,NPgY!AK349,WMID!AK349,EMID!AK349,SWALES!AK349,SWEST!AK349,LPN!AK349,SPN!AK349,EPN!AK349,SPD!AK349,SPMW!AK349,SSEH!AK349,SSES!AK349)","v":0},{"$f":"CHOOSE($B$3,ENWL!AL349,NPgN!AL349,NPgY!AL349,WMID!AL349,EMID!AL349,SWALES!AL349,SWEST!AL349,LPN!AL349,SPN!AL349,EPN!AL349,SPD!AL349,SPMW!AL349,SSEH!AL349,SSES!AL349)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM349,NPgN!AM349,NPgY!AM349,WMID!AM349,EMID!AM349,SWALES!AM349,SWEST!AM349,LPN!AM349,SPN!AM349,EPN!AM349,SPD!AM349,SPMW!AM349,SSEH!AM349,SSES!AM349)","v":0},{"$f":"CHOOSE($B$3,ENWL!AN349,NPgN!AN349,NPgY!AN349,WMID!AN349,EMID!AN349,SWALES!AN349,SWEST!AN349,LPN!AN349,SPN!AN349,EPN!AN349,SPD!AN349,SPMW!AN349,SSEH!AN349,SSES!AN349)","v":0},{"$f":"CHOOSE($B$3,ENWL!AO349,NPgN!AO349,NPgY!AO349,WMID!AO349,EMID!AO349,SWALES!AO349,SWEST!AO349,LPN!AO349,SPN!AO349,EPN!AO349,SPD!AO349,SPMW!AO349,SSEH!AO349,SSES!AO349)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP349,NPgN!AP349,NPgY!AP349,WMID!AP349,EMID!AP349,SWALES!AP349,SWEST!AP349,LPN!AP349,SPN!AP349,EPN!AP349,SPD!AP349,SPMW!AP349,SSEH!AP349,SSES!AP349)","v":1.238},{"$f":"CHOOSE($B$3,ENWL!AQ349,NPgN!AQ349,NPgY!AQ349,WMID!AQ349,EMID!AQ349,SWALES!AQ349,SWEST!AQ349,LPN!AQ349,SPN!AQ349,EPN!AQ349,SPD!AQ349,SPMW!AQ349,SSEH!AQ349,SSES!AQ349)","v":1.321}]
[null,null,null,null,"Legacy correction factor",null,"£m nominal","LK"]
[null,null,null,null,"Regulated Distribution Network Revenue",null,"£m nominal","RD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ351,NPgN!AJ351,NPgY!AJ351,WMID!AJ351,EMID!AJ351,SWALES!AJ351,SWEST!AJ351,LPN!AJ351,SPN!AJ351,EPN!AJ351,SPD!AJ351,SPMW!AJ351,SSEH!AJ351,SSES!AJ351)","v":415.26918895190363},{"$f":"CHOOSE($B$3,ENWL!AK351,NPgN!AK351,NPgY!AK351,WMID!AK351,EMID!AK351,SWALES!AK351,SWEST!AK351,LPN!AK351,SPN!AK351,EPN!AK351,SPD!AK351,SPMW!AK351,SSEH!AK351,SSES!AK351)","v":452.07398720983605},{"$f":"CHOOSE($B$3,ENWL!AL351,NPgN!AL351,NPgY!AL351,WMID!AL351,EMID!AL351,SWALES!AL351,SWEST!AL351,LPN!AL351,SPN!AL351,EPN!AL351,SPD!AL351,SPMW!AL351,SSEH!AL351,SSES!AL351)","v":394.40800000000002},{"$f":"CHOOSE($B$3,ENWL!AM351,NPgN!AM351,NPgY!AM351,WMID!AM351,EMID!AM351,SWALES!AM351,SWEST!AM351,LPN!AM351,SPN!AM351,EPN!AM351,SPD!AM351,SPMW!AM351,SSEH!AM351,SSES!AM351)","v":413.89699999999999},{"$f":"CHOOSE($B$3,ENWL!AN351,NPgN!AN351,NPgY!AN351,WMID!AN351,EMID!AN351,SWALES!AN351,SWEST!AN351,LPN!AN351,SPN!AN351,EPN!AN351,SPD!AN351,SPMW!AN351,SSEH!AN351,SSES!AN351)","v":438.33800000000002},{"$f":"CHOOSE($B$3,ENWL!AO351,NPgN!AO351,NPgY!AO351,WMID!AO351,EMID!AO351,SWALES!AO351,SWEST!AO351,LPN!AO351,SPN!AO351,EPN!AO351,SPD!AO351,SPMW!AO351,SSEH!AO351,SSES!AO351)","v":410.62294568115544},{"$f":"CHOOSE($B$3,ENWL!AP351,NPgN!AP351,NPgY!AP351,WMID!AP351,EMID!AP351,SWALES!AP351,SWEST!AP351,LPN!AP351,SPN!AP351,EPN!AP351,SPD!AP351,SPMW!AP351,SSEH!AP351,SSES!AP351)","v":428.28951999999998},{"$f":"CHOOSE($B$3,ENWL!AQ351,NPgN!AQ351,NPgY!AQ351,WMID!AQ351,EMID!AQ351,SWALES!AQ351,SWEST!AQ351,LPN!AQ351,SPN!AQ351,EPN!AQ351,SPD!AQ351,SPMW!AQ351,SSEH!AQ351,SSES!AQ351)","v":552.20000000000005}]
[null,null,null,null,"Allowed Distribution Network Revenue",null,"£m nominal","AR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ352,NPgN!AJ352,NPgY!AJ352,WMID!AJ352,EMID!AJ352,SWALES!AJ352,SWEST!AJ352,LPN!AJ352,SPN!AJ352,EPN!AJ352,SPD!AJ352,SPMW!AJ352,SSEH!AJ352,SSES!AJ352)","v":404.59389821967591},{"$f":"CHOOSE($B$3,ENWL!AK352,NPgN!AK352,NPgY!AK352,WMID!AK352,EMID!AK352,SWALES!AK352,SWEST!AK352,LPN!AK352,SPN!AK352,EPN!AK352,SPD!AK352,SPMW!AK352,SSEH!AK352,SSES!AK352)","v":448.0633651518184},{"$f":"CHOOSE($B$3,ENWL!AL352,NPgN!AL352,NPgY!AL352,WMID!AL352,EMID!AL352,SWALES!AL352,SWEST!AL352,LPN!AL352,SPN!AL352,EPN!AL352,SPD!AL352,SPMW!AL352,SSEH!AL352,SSES!AL352)","v":398.09118628445742},{"$f":"CHOOSE($B$3,ENWL!AM352,NPgN!AM352,NPgY!AM352,WMID!AM352,EMID!AM352,SWALES!AM352,SWEST!AM352,LPN!AM352,SPN!AM352,EPN!AM352,SPD!AM352,SPMW!AM352,SSEH!AM352,SSES!AM352)","v":414.13677262004228},{"$f":"CHOOSE($B$3,ENWL!AN352,NPgN!AN352,NPgY!AN352,WMID!AN352,EMID!AN352,SWALES!AN352,SWEST!AN352,LPN!AN352,SPN!AN352,EPN!AN352,SPD!AN352,SPMW!AN352,SSEH!AN352,SSES!AN352)","v":428.71165731601508},{"$f":"CHOOSE($B$3,ENWL!AO352,NPgN!AO352,NPgY!AO352,WMID!AO352,EMID!AO352,SWALES!AO352,SWEST!AO352,LPN!AO352,SPN!AO352,EPN!AO352,SPD!AO352,SPMW!AO352,SSEH!AO352,SSES!AO352)","v":432.21779198512695},{"$f":"CHOOSE($B$3,ENWL!AP352,NPgN!AP352,NPgY!AP352,WMID!AP352,EMID!AP352,SWALES!AP352,SWEST!AP352,LPN!AP352,SPN!AP352,EPN!AP352,SPD!AP352,SPMW!AP352,SSEH!AP352,SSES!AP352)","v":424.68354968978247},{"$f":"CHOOSE($B$3,ENWL!AQ352,NPgN!AQ352,NPgY!AQ352,WMID!AQ352,EMID!AQ352,SWALES!AQ352,SWEST!AQ352,LPN!AQ352,SPN!AQ352,EPN!AQ352,SPD!AQ352,SPMW!AQ352,SSEH!AQ352,SSES!AQ352)","v":546.07216738686827}]
[null,null,null,null,"Average Specified Rate",null,"scalar","It",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ353,NPgN!AJ353,NPgY!AJ353,WMID!AJ353,EMID!AJ353,SWALES!AJ353,SWEST!AJ353,LPN!AJ353,SPN!AJ353,EPN!AJ353,SPD!AJ353,SPMW!AJ353,SSEH!AJ353,SSES!AJ353)","v":0.5},{"$f":"CHOOSE($B$3,ENWL!AK353,NPgN!AK353,NPgY!AK353,WMID!AK353,EMID!AK353,SWALES!AK353,SWEST!AK353,LPN!AK353,SPN!AK353,EPN!AK353,SPD!AK353,SPMW!AK353,SSEH!AK353,SSES!AK353)","v":0.33561643835616445},{"$f":"CHOOSE($B$3,ENWL!AL353,NPgN!AL353,NPgY!AL353,WMID!AL353,EMID!AL353,SWALES!AL353,SWEST!AL353,LPN!AL353,SPN!AL353,EPN!AL353,SPD!AL353,SPMW!AL353,SSEH!AL353,SSES!AL353)","v":0.35273972602739728},{"$f":"CHOOSE($B$3,ENWL!AM353,NPgN!AM353,NPgY!AM353,WMID!AM353,EMID!AM353,SWALES!AM353,SWEST!AM353,LPN!AM353,SPN!AM353,EPN!AM353,SPD!AM353,SPMW!AM353,SSEH!AM353,SSES!AM353)","v":0.66575342465753418},{"$f":"CHOOSE($B$3,ENWL!AN353,NPgN!AN353,NPgY!AN353,WMID!AN353,EMID!AN353,SWALES!AN353,SWEST!AN353,LPN!AN353,SPN!AN353,EPN!AN353,SPD!AN353,SPMW!AN353,SSEH!AN353,SSES!AN353)","v":0.71767123287671231},{"$f":"CHOOSE($B$3,ENWL!AO353,NPgN!AO353,NPgY!AO353,WMID!AO353,EMID!AO353,SWALES!AO353,SWEST!AO353,LPN!AO353,SPN!AO353,EPN!AO353,SPD!AO353,SPMW!AO353,SSEH!AO353,SSES!AO353)","v":0.1},{"$f":"CHOOSE($B$3,ENWL!AP353,NPgN!AP353,NPgY!AP353,WMID!AP353,EMID!AP353,SWALES!AP353,SWEST!AP353,LPN!AP353,SPN!AP353,EPN!AP353,SPD!AP353,SPMW!AP353,SSEH!AP353,SSES!AP353)","v":0.19289999999999999},{"$f":"CHOOSE($B$3,ENWL!AQ353,NPgN!AQ353,NPgY!AQ353,WMID!AQ353,EMID!AQ353,SWALES!AQ353,SWEST!AQ353,LPN!AQ353,SPN!AQ353,EPN!AQ353,SPD!AQ353,SPMW!AQ353,SSEH!AQ353,SSES!AQ353)","v":2.0710000000000002},{"$f":"CHOOSE($B$3,ENWL!AR353,NPgN!AR353,NPgY!AR353,WMID!AR353,EMID!AR353,SWALES!AR353,SWEST!AR353,LPN!AR353,SPN!AR353,EPN!AR353,SPD!AR353,SPMW!AR353,SSEH!AR353,SSES!AR353)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS353,NPgN!AS353,NPgY!AS353,WMID!AS353,EMID!AS353,SWALES!AS353,SWEST!AS353,LPN!AS353,SPN!AS353,EPN!AS353,SPD!AS353,SPMW!AS353,SSEH!AS353,SSES!AS353)","v":0}]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ354,NPgN!AJ354,NPgY!AJ354,WMID!AJ354,EMID!AJ354,SWALES!AJ354,SWEST!AJ354,LPN!AJ354,SPN!AJ354,EPN!AJ354,SPD!AJ354,SPMW!AJ354,SSEH!AJ354,SSES!AJ354)","v":0},{"$f":"CHOOSE($B$3,ENWL!AK354,NPgN!AK354,NPgY!AK354,WMID!AK354,EMID!AK354,SWALES!AK354,SWEST!AK354,LPN!AK354,SPN!AK354,EPN!AK354,SPD!AK354,SPMW!AK354,SSEH!AK354,SSES!AK354)","v":0},{"$f":"CHOOSE($B$3,ENWL!AL354,NPgN!AL354,NPgY!AL354,WMID!AL354,EMID!AL354,SWALES!AL354,SWEST!AL354,LPN!AL354,SPN!AL354,EPN!AL354,SPD!AL354,SPMW!AL354,SSEH!AL354,SSES!AL354)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM354,NPgN!AM354,NPgY!AM354,WMID!AM354,EMID!AM354,SWALES!AM354,SWEST!AM354,LPN!AM354,SPN!AM354,EPN!AM354,SPD!AM354,SPMW!AM354,SSEH!AM354,SSES!AM354)","v":0},{"$f":"CHOOSE($B$3,ENWL!AN354,NPgN!AN354,NPgY!AN354,WMID!AN354,EMID!AN354,SWALES!AN354,SWEST!AN354,LPN!AN354,SPN!AN354,EPN!AN354,SPD!AN354,SPMW!AN354,SSEH!AN354,SSES!AN354)","v":0},{"$f":"CHOOSE($B$3,ENWL!AO354,NPgN!AO354,NPgY!AO354,WMID!AO354,EMID!AO354,SWALES!AO354,SWEST!AO354,LPN!AO354,SPN!AO354,EPN!AO354,SPD!AO354,SPMW!AO354,SSEH!AO354,SSES!AO354)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP354,NPgN!AP354,NPgY!AP354,WMID!AP354,EMID!AP354,SWALES!AP354,SWEST!AP354,LPN!AP354,SPN!AP354,EPN!AP354,SPD!AP354,SPMW!AP354,SSEH!AP354,SSES!AP354)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ354,NPgN!AQ354,NPgY!AQ354,WMID!AQ354,EMID!AQ354,SWALES!AQ354,SWEST!AQ354,LPN!AQ354,SPN!AQ354,EPN!AQ354,SPD!AQ354,SPMW!AQ354,SSEH!AQ354,SSES!AQ354)","v":0}]
[null,null,null,null,"Low Carbon Networks Fund"]
[null,null,null,null,"LCNF Second Tier and Discretionary Funding Mechanism value",null,"£m nominal","LCN2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR356,NPgN!AR356,NPgY!AR356,WMID!AR356,EMID!AR356,SWALES!AR356,SWEST!AR356,LPN!AR356,SPN!AR356,EPN!AR356,SPD!AR356,SPMW!AR356,SSEH!AR356,SSES!AR356)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS356,NPgN!AS356,NPgY!AS356,WMID!AS356,EMID!AS356,SWALES!AS356,SWEST!AS356,LPN!AS356,SPN!AS356,EPN!AS356,SPD!AS356,SPMW!AS356,SSEH!AS356,SSES!AS356)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT356,NPgN!AT356,NPgY!AT356,WMID!AT356,EMID!AT356,SWALES!AT356,SWEST!AT356,LPN!AT356,SPN!AT356,EPN!AT356,SPD!AT356,SPMW!AT356,SSEH!AT356,SSES!AT356)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU356,NPgN!AU356,NPgY!AU356,WMID!AU356,EMID!AU356,SWALES!AU356,SWEST!AU356,LPN!AU356,SPN!AU356,EPN!AU356,SPD!AU356,SPMW!AU356,SSEH!AU356,SSES!AU356)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV356,NPgN!AV356,NPgY!AV356,WMID!AV356,EMID!AV356,SWALES!AV356,SWEST!AV356,LPN!AV356,SPN!AV356,EPN!AV356,SPD!AV356,SPMW!AV356,SSEH!AV356,SSES!AV356)","v":0}]
[null,null,null,null,"Recovered LCN, determined to be unrecoverable",null,"£m nominal","LCN1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR357,NPgN!AR357,NPgY!AR357,WMID!AR357,EMID!AR357,SWALES!AR357,SWEST!AR357,LPN!AR357,SPN!AR357,EPN!AR357,SPD!AR357,SPMW!AR357,SSEH!AR357,SSES!AR357)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS357,NPgN!AS357,NPgY!AS357,WMID!AS357,EMID!AS357,SWALES!AS357,SWEST!AS357,LPN!AS357,SPN!AS357,EPN!AS357,SPD!AS357,SPMW!AS357,SSEH!AS357,SSES!AS357)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT357,NPgN!AT357,NPgY!AT357,WMID!AT357,EMID!AT357,SWALES!AT357,SWEST!AT357,LPN!AT357,SPN!AT357,EPN!AT357,SPD!AT357,SPMW!AT357,SSEH!AT357,SSES!AT357)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU357,NPgN!AU357,NPgY!AU357,WMID!AU357,EMID!AU357,SWALES!AU357,SWEST!AU357,LPN!AU357,SPN!AU357,EPN!AU357,SPD!AU357,SPMW!AU357,SSEH!AU357,SSES!AU357)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV357,NPgN!AV357,NPgY!AV357,WMID!AV357,EMID!AV357,SWALES!AV357,SWEST!AV357,LPN!AV357,SPN!AV357,EPN!AV357,SPD!AV357,SPMW!AV357,SSEH!AV357,SSES!AV357)","v":0}]
[null,null,null,null,"Connections GS Failure Payments Adjustment",null,"£m nominal","LCGSRA"]
[null,null,null,null,"Connection Guaranteed Standards Payments made",null,"£m nominal","LCGSPM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AJ359,NPgN!AJ359,NPgY!AJ359,WMID!AJ359,EMID!AJ359,SWALES!AJ359,SWEST!AJ359,LPN!AJ359,SPN!AJ359,EPN!AJ359,SPD!AJ359,SPMW!AJ359,SSEH!AJ359,SSES!AJ359)","v":0},{"$f":"CHOOSE($B$3,ENWL!AK359,NPgN!AK359,NPgY!AK359,WMID!AK359,EMID!AK359,SWALES!AK359,SWEST!AK359,LPN!AK359,SPN!AK359,EPN!AK359,SPD!AK359,SPMW!AK359,SSEH!AK359,SSES!AK359)","v":0},{"$f":"CHOOSE($B$3,ENWL!AL359,NPgN!AL359,NPgY!AL359,WMID!AL359,EMID!AL359,SWALES!AL359,SWEST!AL359,LPN!AL359,SPN!AL359,EPN!AL359,SPD!AL359,SPMW!AL359,SSEH!AL359,SSES!AL359)","v":0},{"$f":"CHOOSE($B$3,ENWL!AM359,NPgN!AM359,NPgY!AM359,WMID!AM359,EMID!AM359,SWALES!AM359,SWEST!AM359,LPN!AM359,SPN!AM359,EPN!AM359,SPD!AM359,SPMW!AM359,SSEH!AM359,SSES!AM359)","v":0},{"$f":"CHOOSE($B$3,ENWL!AN359,NPgN!AN359,NPgY!AN359,WMID!AN359,EMID!AN359,SWALES!AN359,SWEST!AN359,LPN!AN359,SPN!AN359,EPN!AN359,SPD!AN359,SPMW!AN359,SSEH!AN359,SSES!AN359)","v":0},{"$f":"CHOOSE($B$3,ENWL!AO359,NPgN!AO359,NPgY!AO359,WMID!AO359,EMID!AO359,SWALES!AO359,SWEST!AO359,LPN!AO359,SPN!AO359,EPN!AO359,SPD!AO359,SPMW!AO359,SSEH!AO359,SSES!AO359)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP359,NPgN!AP359,NPgY!AP359,WMID!AP359,EMID!AP359,SWALES!AP359,SWEST!AP359,LPN!AP359,SPN!AP359,EPN!AP359,SPD!AP359,SPMW!AP359,SSEH!AP359,SSES!AP359)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ359,NPgN!AQ359,NPgY!AQ359,WMID!AQ359,EMID!AQ359,SWALES!AQ359,SWEST!AQ359,LPN!AQ359,SPN!AQ359,EPN!AQ359,SPD!AQ359,SPMW!AQ359,SSEH!AQ359,SSES!AQ359)","v":0}]
[null,null,null,null,"Total connection guaranteed standards revenue exposure",null,"£m 2012/13 prices","LTCGSR",{"$f":"CHOOSE($B$3,ENWL!I360,NPgN!I360,NPgY!I360,WMID!I360,EMID!I360,SWALES!I360,SWEST!I360,LPN!I360,SPN!I360,EPN!I360,SPD!I360,SPMW!I360,SSEH!I360,SSES!I360)","v":43.4}]
[]
[null,null,null,"Legacy inputs for Incentives"]
[null,null,null,null,"Broader Measure of Customer Service (£m real 2012/13 prices)",null,null,"BMt"]
[null,null,null,null,"Customer Satisfaction Survey term",null,"£m 2012/13 prices","CS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP364,NPgN!AP364,NPgY!AP364,WMID!AP364,EMID!AP364,SWALES!AP364,SWEST!AP364,LPN!AP364,SPN!AP364,EPN!AP364,SPD!AP364,SPMW!AP364,SSEH!AP364,SSES!AP364)","v":2.4022697420249686},{"$f":"CHOOSE($B$3,ENWL!AQ364,NPgN!AQ364,NPgY!AQ364,WMID!AQ364,EMID!AQ364,SWALES!AQ364,SWEST!AQ364,LPN!AQ364,SPN!AQ364,EPN!AQ364,SPD!AQ364,SPMW!AQ364,SSEH!AQ364,SSES!AQ364)","v":3.1}]
[null,null,null,null,"Complaints metric term",null,"£m 2012/13 prices","CM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP365,NPgN!AP365,NPgY!AP365,WMID!AP365,EMID!AP365,SWALES!AP365,SWEST!AP365,LPN!AP365,SPN!AP365,EPN!AP365,SPD!AP365,SPMW!AP365,SSEH!AP365,SSES!AP365)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ365,NPgN!AQ365,NPgY!AQ365,WMID!AQ365,EMID!AQ365,SWALES!AQ365,SWEST!AQ365,LPN!AQ365,SPN!AQ365,EPN!AQ365,SPD!AQ365,SPMW!AQ365,SSEH!AQ365,SSES!AQ365)","v":0}]
[null,null,null,null,"Stakeholder engagement reward term",null,"£m 2012/13 prices","SE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP366,NPgN!AP366,NPgY!AP366,WMID!AP366,EMID!AP366,SWALES!AP366,SWEST!AP366,LPN!AP366,SPN!AP366,EPN!AP366,SPD!AP366,SPMW!AP366,SSEH!AP366,SSES!AP366)","v":0.64800000000000002},{"$f":"CHOOSE($B$3,ENWL!AQ366,NPgN!AQ366,NPgY!AQ366,WMID!AQ366,EMID!AQ366,SWALES!AQ366,SWEST!AQ366,LPN!AQ366,SPN!AQ366,EPN!AQ366,SPD!AQ366,SPMW!AQ366,SSEH!AQ366,SSES!AQ366)","v":0.1}]
[null,null,null,null,"Interruptions-Related Quality of Service (£m real 2012/13 prices)",null,null,"IQt"]
[null,null,null,null,"Performance on the number of supply interruptions and the duration of supply interruptions",null,"£m 2012/13 prices","QZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP368,NPgN!AP368,NPgY!AP368,WMID!AP368,EMID!AP368,SWALES!AP368,SWEST!AP368,LPN!AP368,SPN!AP368,EPN!AP368,SPD!AP368,SPMW!AP368,SSEH!AP368,SSES!AP368)","v":13.223811536789343},{"$f":"CHOOSE($B$3,ENWL!AQ368,NPgN!AQ368,NPgY!AQ368,WMID!AQ368,EMID!AQ368,SWALES!AQ368,SWEST!AQ368,LPN!AQ368,SPN!AQ368,EPN!AQ368,SPD!AQ368,SPMW!AQ368,SSEH!AQ368,SSES!AQ368)","v":13.6}]
[null,null,null,null,"Performance on severe weather supply restoration",null,"£m 2012/13 prices","QC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP369,NPgN!AP369,NPgY!AP369,WMID!AP369,EMID!AP369,SWALES!AP369,SWEST!AP369,LPN!AP369,SPN!AP369,EPN!AP369,SPD!AP369,SPMW!AP369,SSEH!AP369,SSES!AP369)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ369,NPgN!AQ369,NPgY!AQ369,WMID!AQ369,EMID!AQ369,SWALES!AQ369,SWEST!AQ369,LPN!AQ369,SPN!AQ369,EPN!AQ369,SPD!AQ369,SPMW!AQ369,SSEH!AQ369,SSES!AQ369)","v":0}]
[null,null,null,null,"Performance on normal weather supply restoration",null,"£m 2012/13 prices","QD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP370,NPgN!AP370,NPgY!AP370,WMID!AP370,EMID!AP370,SWALES!AP370,SWEST!AP370,LPN!AP370,SPN!AP370,EPN!AP370,SPD!AP370,SPMW!AP370,SSEH!AP370,SSES!AP370)","v":-0.13030199999999997},{"$f":"CHOOSE($B$3,ENWL!AQ370,NPgN!AQ370,NPgY!AQ370,WMID!AQ370,EMID!AQ370,SWALES!AQ370,SWEST!AQ370,LPN!AQ370,SPN!AQ370,EPN!AQ370,SPD!AQ370,SPMW!AQ370,SSEH!AQ370,SSES!AQ370)","v":0}]
[null,null,null,null,"Incentive on Connections Engagement (£m real 2012/13 prices)",null,null,"ICEt"]
[null,null,null,null,"Incentive on Connections Engagement negative performance adjustment",null,"£m 2012/13 prices","ICEO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AO372,NPgN!AO372,NPgY!AO372,WMID!AO372,EMID!AO372,SWALES!AO372,SWEST!AO372,LPN!AO372,SPN!AO372,EPN!AO372,SPD!AO372,SPMW!AO372,SSEH!AO372,SSES!AO372)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP372,NPgN!AP372,NPgY!AP372,WMID!AP372,EMID!AP372,SWALES!AP372,SWEST!AP372,LPN!AP372,SPN!AP372,EPN!AP372,SPD!AP372,SPMW!AP372,SSEH!AP372,SSES!AP372)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ372,NPgN!AQ372,NPgY!AQ372,WMID!AQ372,EMID!AQ372,SWALES!AQ372,SWEST!AQ372,LPN!AQ372,SPN!AQ372,EPN!AQ372,SPD!AQ372,SPMW!AQ372,SSEH!AQ372,SSES!AQ372)","v":0}]
[null,null,null,null,"Time To Connect (£m real 2012/13 prices)",null,null,"TTCt"]
[null,null,null,null,"LVSSA Time to Quote term",null,"£m 2012/13 prices","TQA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP374,NPgN!AP374,NPgY!AP374,WMID!AP374,EMID!AP374,SWALES!AP374,SWEST!AP374,LPN!AP374,SPN!AP374,EPN!AP374,SPD!AP374,SPMW!AP374,SSEH!AP374,SSES!AP374)","v":0.3},{"$f":"CHOOSE($B$3,ENWL!AQ374,NPgN!AQ374,NPgY!AQ374,WMID!AQ374,EMID!AQ374,SWALES!AQ374,SWEST!AQ374,LPN!AQ374,SPN!AQ374,EPN!AQ374,SPD!AQ374,SPMW!AQ374,SSEH!AQ374,SSES!AQ374)","v":0.3}]
[null,null,null,null,"LVSSB Time to Quote term",null,"£m 2012/13 prices","TQB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP375,NPgN!AP375,NPgY!AP375,WMID!AP375,EMID!AP375,SWALES!AP375,SWEST!AP375,LPN!AP375,SPN!AP375,EPN!AP375,SPD!AP375,SPMW!AP375,SSEH!AP375,SSES!AP375)","v":0.3},{"$f":"CHOOSE($B$3,ENWL!AQ375,NPgN!AQ375,NPgY!AQ375,WMID!AQ375,EMID!AQ375,SWALES!AQ375,SWEST!AQ375,LPN!AQ375,SPN!AQ375,EPN!AQ375,SPD!AQ375,SPMW!AQ375,SSEH!AQ375,SSES!AQ375)","v":0.3}]
[null,null,null,null,"LVSSA Time to Connect term",null,"£m 2012/13 prices","TCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP376,NPgN!AP376,NPgY!AP376,WMID!AP376,EMID!AP376,SWALES!AP376,SWEST!AP376,LPN!AP376,SPN!AP376,EPN!AP376,SPD!AP376,SPMW!AP376,SSEH!AP376,SSES!AP376)","v":0.29216897108190099},{"$f":"CHOOSE($B$3,ENWL!AQ376,NPgN!AQ376,NPgY!AQ376,WMID!AQ376,EMID!AQ376,SWALES!AQ376,SWEST!AQ376,LPN!AQ376,SPN!AQ376,EPN!AQ376,SPD!AQ376,SPMW!AQ376,SSEH!AQ376,SSES!AQ376)","v":0.3}]
[null,null,null,null,"LVSSB Time to Connect term",null,"£m 2012/13 prices","TCB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP377,NPgN!AP377,NPgY!AP377,WMID!AP377,EMID!AP377,SWALES!AP377,SWEST!AP377,LPN!AP377,SPN!AP377,EPN!AP377,SPD!AP377,SPMW!AP377,SSEH!AP377,SSES!AP377)","v":0.3},{"$f":"CHOOSE($B$3,ENWL!AQ377,NPgN!AQ377,NPgY!AQ377,WMID!AQ377,EMID!AQ377,SWALES!AQ377,SWEST!AQ377,LPN!AQ377,SPN!AQ377,EPN!AQ377,SPD!AQ377,SPMW!AQ377,SSEH!AQ377,SSES!AQ377)","v":0.29996679999999992}]
[]
[null,null,null,"Legacy inputs for Passthrough"]
[null,null,null,null,"Licence Fee adjustment"]
[null,null,null,null,"Licence fee payments",null,"£m nominal","LFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP381,NPgN!AP381,NPgY!AP381,WMID!AP381,EMID!AP381,SWALES!AP381,SWEST!AP381,LPN!AP381,SPN!AP381,EPN!AP381,SPD!AP381,SPMW!AP381,SSEH!AP381,SSES!AP381)","v":2.3656330080000001},{"$f":"CHOOSE($B$3,ENWL!AQ381,NPgN!AQ381,NPgY!AQ381,WMID!AQ381,EMID!AQ381,SWALES!AQ381,SWEST!AQ381,LPN!AQ381,SPN!AQ381,EPN!AQ381,SPD!AQ381,SPMW!AQ381,SSEH!AQ381,SSES!AQ381)","v":2.4905841405481994}]
[null,null,null,null,"Licence fee allowance",null,"£m 2012/13 prices","LFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP382,NPgN!AP382,NPgY!AP382,WMID!AP382,EMID!AP382,SWALES!AP382,SWEST!AP382,LPN!AP382,SPN!AP382,EPN!AP382,SPD!AP382,SPMW!AP382,SSEH!AP382,SSES!AP382)","v":1.1000000000000001},{"$f":"CHOOSE($B$3,ENWL!AQ382,NPgN!AQ382,NPgY!AQ382,WMID!AQ382,EMID!AQ382,SWALES!AQ382,SWEST!AQ382,LPN!AQ382,SPN!AQ382,EPN!AQ382,SPD!AQ382,SPMW!AQ382,SSEH!AQ382,SSES!AQ382)","v":1.1000000000000001}]
[null,null,null,null,"Business Rates adjustment"]
[null,null,null,null,"Business rates payments",null,"£m nominal","RBA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP384,NPgN!AP384,NPgY!AP384,WMID!AP384,EMID!AP384,SWALES!AP384,SWEST!AP384,LPN!AP384,SPN!AP384,EPN!AP384,SPD!AP384,SPMW!AP384,SSEH!AP384,SSES!AP384)","v":25.594880011000001},{"$f":"CHOOSE($B$3,ENWL!AQ384,NPgN!AQ384,NPgY!AQ384,WMID!AQ384,EMID!AQ384,SWALES!AQ384,SWEST!AQ384,LPN!AQ384,SPN!AQ384,EPN!AQ384,SPD!AQ384,SPMW!AQ384,SSEH!AQ384,SSES!AQ384)","v":27.450244636375686}]
[null,null,null,null,"Business rates allowance",null,"£m 2012/13 prices","RBE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP385,NPgN!AP385,NPgY!AP385,WMID!AP385,EMID!AP385,SWALES!AP385,SWEST!AP385,LPN!AP385,SPN!AP385,EPN!AP385,SPD!AP385,SPMW!AP385,SSEH!AP385,SSES!AP385)","v":26.4},{"$f":"CHOOSE($B$3,ENWL!AQ385,NPgN!AQ385,NPgY!AQ385,WMID!AQ385,EMID!AQ385,SWALES!AQ385,SWEST!AQ385,LPN!AQ385,SPN!AQ385,EPN!AQ385,SPD!AQ385,SPMW!AQ385,SSEH!AQ385,SSES!AQ385)","v":26.7}]
[null,null,null,null,"Transmission Connection Point Charges adjustment"]
[null,null,null,null,"Pass-through Transmission Connection Point Charges incurred",null,"£m nominal","PTPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP387,NPgN!AP387,NPgY!AP387,WMID!AP387,EMID!AP387,SWALES!AP387,SWEST!AP387,LPN!AP387,SPN!AP387,EPN!AP387,SPD!AP387,SPMW!AP387,SSEH!AP387,SSES!AP387)","v":13.948872492000001},{"$f":"CHOOSE($B$3,ENWL!AQ387,NPgN!AQ387,NPgY!AQ387,WMID!AQ387,EMID!AQ387,SWALES!AQ387,SWEST!AQ387,LPN!AQ387,SPN!AQ387,EPN!AQ387,SPD!AQ387,SPMW!AQ387,SSEH!AQ387,SSES!AQ387)","v":20.330335887067715}]
[null,null,null,null,"Pass-through Transmission Connection Point Charges allowance",null,"£m 2012/13 prices","PTPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP388,NPgN!AP388,NPgY!AP388,WMID!AP388,EMID!AP388,SWALES!AP388,SWEST!AP388,LPN!AP388,SPN!AP388,EPN!AP388,SPD!AP388,SPMW!AP388,SSEH!AP388,SSES!AP388)","v":19.5},{"$f":"CHOOSE($B$3,ENWL!AQ388,NPgN!AQ388,NPgY!AQ388,WMID!AQ388,EMID!AQ388,SWALES!AQ388,SWEST!AQ388,LPN!AQ388,SPN!AQ388,EPN!AQ388,SPD!AQ388,SPMW!AQ388,SSEH!AQ388,SSES!AQ388)","v":22.9}]
[null,null,null,null,"Smart Meter Communication Licensee Costs adjustment"]
[null,null,null,null,"Smart Meter Communication Licensee Costs incurred",null,"£m nominal","SMCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP390,NPgN!AP390,NPgY!AP390,WMID!AP390,EMID!AP390,SWALES!AP390,SWEST!AP390,LPN!AP390,SPN!AP390,EPN!AP390,SPD!AP390,SPMW!AP390,SSEH!AP390,SSES!AP390)","v":2.5358084989999998},{"$f":"CHOOSE($B$3,ENWL!AQ390,NPgN!AQ390,NPgY!AQ390,WMID!AQ390,EMID!AQ390,SWALES!AQ390,SWEST!AQ390,LPN!AQ390,SPN!AQ390,EPN!AQ390,SPD!AQ390,SPMW!AQ390,SSEH!AQ390,SSES!AQ390)","v":3.3259251760782029}]
[null,null,null,null,"Smart Meter Communication Licensee Costs allowance",null,"£m 2012/13 prices","SMCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP391,NPgN!AP391,NPgY!AP391,WMID!AP391,EMID!AP391,SWALES!AP391,SWEST!AP391,LPN!AP391,SPN!AP391,EPN!AP391,SPD!AP391,SPMW!AP391,SSEH!AP391,SSES!AP391)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ391,NPgN!AQ391,NPgY!AQ391,WMID!AQ391,EMID!AQ391,SWALES!AQ391,SWEST!AQ391,LPN!AQ391,SPN!AQ391,EPN!AQ391,SPD!AQ391,SPMW!AQ391,SSEH!AQ391,SSES!AQ391)","v":0}]
[null,null,null,null,"Smart Meter Information Technology Costs adjustment"]
[null,null,null,null,"Smart Meter Information Technology Costs incurred",null,"£m nominal","SMIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP393,NPgN!AP393,NPgY!AP393,WMID!AP393,EMID!AP393,SWALES!AP393,SWEST!AP393,LPN!AP393,SPN!AP393,EPN!AP393,SPD!AP393,SPMW!AP393,SSEH!AP393,SSES!AP393)","v":0.86189553348708203},{"$f":"CHOOSE($B$3,ENWL!AQ393,NPgN!AQ393,NPgY!AQ393,WMID!AQ393,EMID!AQ393,SWALES!AQ393,SWEST!AQ393,LPN!AQ393,SPN!AQ393,EPN!AQ393,SPD!AQ393,SPMW!AQ393,SSEH!AQ393,SSES!AQ393)","v":1.6765896634266064}]
[null,null,null,null,"Smart Meter Information Technology Costs allowance",null,"£m 2012/13 prices","SMIE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP394,NPgN!AP394,NPgY!AP394,WMID!AP394,EMID!AP394,SWALES!AP394,SWEST!AP394,LPN!AP394,SPN!AP394,EPN!AP394,SPD!AP394,SPMW!AP394,SSEH!AP394,SSES!AP394)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ394,NPgN!AQ394,NPgY!AQ394,WMID!AQ394,EMID!AQ394,SWALES!AQ394,SWEST!AQ394,LPN!AQ394,SPN!AQ394,EPN!AQ394,SPD!AQ394,SPMW!AQ394,SSEH!AQ394,SSES!AQ394)","v":0}]
[null,null,null,null,"Ring Fence Costs adjustment"]
[null,null,null,null,"Ring Fence Costs incurred",null,"£m nominal","RFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP396,NPgN!AP396,NPgY!AP396,WMID!AP396,EMID!AP396,SWALES!AP396,SWEST!AP396,LPN!AP396,SPN!AP396,EPN!AP396,SPD!AP396,SPMW!AP396,SSEH!AP396,SSES!AP396)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ396,NPgN!AQ396,NPgY!AQ396,WMID!AQ396,EMID!AQ396,SWALES!AQ396,SWEST!AQ396,LPN!AQ396,SPN!AQ396,EPN!AQ396,SPD!AQ396,SPMW!AQ396,SSEH!AQ396,SSES!AQ396)","v":0}]
[null,null,null,null,"Ring Fence Costs allowance",null,"£m 2012/13 prices","RFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP397,NPgN!AP397,NPgY!AP397,WMID!AP397,EMID!AP397,SWALES!AP397,SWEST!AP397,LPN!AP397,SPN!AP397,EPN!AP397,SPD!AP397,SPMW!AP397,SSEH!AP397,SSES!AP397)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ397,NPgN!AQ397,NPgY!AQ397,WMID!AQ397,EMID!AQ397,SWALES!AQ397,SWEST!AQ397,LPN!AQ397,SPN!AQ397,EPN!AQ397,SPD!AQ397,SPMW!AQ397,SSEH!AQ397,SSES!AQ397)","v":0}]
[null,null,null,null,"Shetland Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland variable Energy Costs Actual incurred",null,"£m nominal","SECA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP399,NPgN!AP399,NPgY!AP399,WMID!AP399,EMID!AP399,SWALES!AP399,SWEST!AP399,LPN!AP399,SPN!AP399,EPN!AP399,SPD!AP399,SPMW!AP399,SSEH!AP399,SSES!AP399)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ399,NPgN!AQ399,NPgY!AQ399,WMID!AQ399,EMID!AQ399,SWALES!AQ399,SWEST!AQ399,LPN!AQ399,SPN!AQ399,EPN!AQ399,SPD!AQ399,SPMW!AQ399,SSEH!AQ399,SSES!AQ399)","v":0}]
[null,null,null,null,"Shetland variable Energy Costs allowance",null,"£m 2012/13 prices","SECE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP400,NPgN!AP400,NPgY!AP400,WMID!AP400,EMID!AP400,SWALES!AP400,SWEST!AP400,LPN!AP400,SPN!AP400,EPN!AP400,SPD!AP400,SPMW!AP400,SSEH!AP400,SSES!AP400)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ400,NPgN!AQ400,NPgY!AQ400,WMID!AQ400,EMID!AQ400,SWALES!AQ400,SWEST!AQ400,LPN!AQ400,SPN!AQ400,EPN!AQ400,SPD!AQ400,SPMW!AQ400,SSEH!AQ400,SSES!AQ400)","v":0}]
[null,null,null,null,"Shetland Extension Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland Extension Variable Energy Costs incurred",null,"£m nominal","SEVECA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP402,NPgN!AP402,NPgY!AP402,WMID!AP402,EMID!AP402,SWALES!AP402,SWEST!AP402,LPN!AP402,SPN!AP402,EPN!AP402,SPD!AP402,SPMW!AP402,SSEH!AP402,SSES!AP402)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ402,NPgN!AQ402,NPgY!AQ402,WMID!AQ402,EMID!AQ402,SWALES!AQ402,SWEST!AQ402,LPN!AQ402,SPN!AQ402,EPN!AQ402,SPD!AQ402,SPMW!AQ402,SSEH!AQ402,SSES!AQ402)","v":0}]
[null,null,null,null,"Shetland Extension Variable Energy Costs allowance",null,"£m 2012/13 prices","SEVECE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP403,NPgN!AP403,NPgY!AP403,WMID!AP403,EMID!AP403,SWALES!AP403,SWEST!AP403,LPN!AP403,SPN!AP403,EPN!AP403,SPD!AP403,SPMW!AP403,SSEH!AP403,SSES!AP403)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ403,NPgN!AQ403,NPgY!AQ403,WMID!AQ403,EMID!AQ403,SWALES!AQ403,SWEST!AQ403,LPN!AQ403,SPN!AQ403,EPN!AQ403,SPD!AQ403,SPMW!AQ403,SSEH!AQ403,SSES!AQ403)","v":0}]
[null,null,null,null,"Shetland New Energy Solution Residual Costs adjustment"]
[null,null,null,null,"Shetland New Energy Solution Residual Costs incurred",null,"£m nominal","SNESRCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP405,NPgN!AP405,NPgY!AP405,WMID!AP405,EMID!AP405,SWALES!AP405,SWEST!AP405,LPN!AP405,SPN!AP405,EPN!AP405,SPD!AP405,SPMW!AP405,SSEH!AP405,SSES!AP405)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ405,NPgN!AQ405,NPgY!AQ405,WMID!AQ405,EMID!AQ405,SWALES!AQ405,SWEST!AQ405,LPN!AQ405,SPN!AQ405,EPN!AQ405,SPD!AQ405,SPMW!AQ405,SSEH!AQ405,SSES!AQ405)","v":0}]
[null,null,null,null,"Shetland New Energy Solution Residual Costs allowance",null,"£m 2012/13 prices","SNESRCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP406,NPgN!AP406,NPgY!AP406,WMID!AP406,EMID!AP406,SWALES!AP406,SWEST!AP406,LPN!AP406,SPN!AP406,EPN!AP406,SPD!AP406,SPMW!AP406,SSEH!AP406,SSES!AP406)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ406,NPgN!AQ406,NPgY!AQ406,WMID!AQ406,EMID!AQ406,SWALES!AQ406,SWEST!AQ406,LPN!AQ406,SPN!AQ406,EPN!AQ406,SPD!AQ406,SPMW!AQ406,SSEH!AQ406,SSES!AQ406)","v":0}]
[null,null,null,null,"Supplier of Last Resort adjustment"]
[null,null,null,null,"Supplier of Last Resort Net Costs incurred",null,"£m nominal","SLRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP408,NPgN!AP408,NPgY!AP408,WMID!AP408,EMID!AP408,SWALES!AP408,SWEST!AP408,LPN!AP408,SPN!AP408,EPN!AP408,SPD!AP408,SPMW!AP408,SSEH!AP408,SSES!AP408)","v":0.85363316},{"$f":"CHOOSE($B$3,ENWL!AQ408,NPgN!AQ408,NPgY!AQ408,WMID!AQ408,EMID!AQ408,SWALES!AQ408,SWEST!AQ408,LPN!AQ408,SPN!AQ408,EPN!AQ408,SPD!AQ408,SPMW!AQ408,SSEH!AQ408,SSES!AQ408)","v":1.4499}]
[null,null,null,null,"Eligible Bad Debt adjustment adjustment"]
[null,null,null,null,"Eligible Use of System Bad Debt Costs incurred ",null,"£m nominal","EBDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AO410,NPgN!AO410,NPgY!AO410,WMID!AO410,EMID!AO410,SWALES!AO410,SWEST!AO410,LPN!AO410,SPN!AO410,EPN!AO410,SPD!AO410,SPMW!AO410,SSEH!AO410,SSES!AO410)","v":0.81328210400000012},{"$f":"CHOOSE($B$3,ENWL!AP410,NPgN!AP410,NPgY!AP410,WMID!AP410,EMID!AP410,SWALES!AP410,SWEST!AP410,LPN!AP410,SPN!AP410,EPN!AP410,SPD!AP410,SPMW!AP410,SSEH!AP410,SSES!AP410)","v":2.8365642404999996},{"$f":"CHOOSE($B$3,ENWL!AQ410,NPgN!AQ410,NPgY!AQ410,WMID!AQ410,EMID!AQ410,SWALES!AQ410,SWEST!AQ410,LPN!AQ410,SPN!AQ410,EPN!AQ410,SPD!AQ410,SPMW!AQ410,SSEH!AQ410,SSES!AQ410)","v":0}]
[null,null,null,null,"Recovered Bad Debt",null,"£m nominal","RBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AO411,NPgN!AO411,NPgY!AO411,WMID!AO411,EMID!AO411,SWALES!AO411,SWEST!AO411,LPN!AO411,SPN!AO411,EPN!AO411,SPD!AO411,SPMW!AO411,SSEH!AO411,SSES!AO411)","v":0},{"$f":"CHOOSE($B$3,ENWL!AP411,NPgN!AP411,NPgY!AP411,WMID!AP411,EMID!AP411,SWALES!AP411,SWEST!AP411,LPN!AP411,SPN!AP411,EPN!AP411,SPD!AP411,SPMW!AP411,SSEH!AP411,SSES!AP411)","v":-0.15431398999999998},{"$f":"CHOOSE($B$3,ENWL!AQ411,NPgN!AQ411,NPgY!AQ411,WMID!AQ411,EMID!AQ411,SWALES!AQ411,SWEST!AQ411,LPN!AQ411,SPN!AQ411,EPN!AQ411,SPD!AQ411,SPMW!AQ411,SSEH!AQ411,SSES!AQ411)","v":0}]
[null,null,null,null,"COVID-19 Bad Debt term"]
[null,null,null,null,"Aggregate value of provisional COVID-19 Bad Debt incurred",null,"£m nominal","PCBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP413,NPgN!AP413,NPgY!AP413,WMID!AP413,EMID!AP413,SWALES!AP413,SWEST!AP413,LPN!AP413,SPN!AP413,EPN!AP413,SPD!AP413,SPMW!AP413,SSEH!AP413,SSES!AP413)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ413,NPgN!AQ413,NPgY!AQ413,WMID!AQ413,EMID!AQ413,SWALES!AQ413,SWEST!AQ413,LPN!AQ413,SPN!AQ413,EPN!AQ413,SPD!AQ413,SPMW!AQ413,SSEH!AQ413,SSES!AQ413)","v":0}]
[null,null,null,null,"Credited Amount by the Administrator or Liquidator",null,"£m nominal","RCBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP414,NPgN!AP414,NPgY!AP414,WMID!AP414,EMID!AP414,SWALES!AP414,SWEST!AP414,LPN!AP414,SPN!AP414,EPN!AP414,SPD!AP414,SPMW!AP414,SSEH!AP414,SSES!AP414)","v":0},{"$f":"CHOOSE($B$3,ENWL!AQ414,NPgN!AQ414,NPgY!AQ414,WMID!AQ414,EMID!AQ414,SWALES!AQ414,SWEST!AQ414,LPN!AQ414,SPN!AQ414,EPN!AQ414,SPD!AQ414,SPMW!AQ414,SSEH!AQ414,SSES!AQ414)","v":0}]
[null,null,null,null,"Aggregate value of COVID-19 Bad Debt incurred",null,"£m nominal","CBDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AP415,NPgN!AP415,NPgY!AP415,WMID!AP415,EMID!AP415,SWALES!AP415,SWEST!AP415,LPN!AP415,SPN!AP415,EPN!AP415,SPD!AP415,SPMW!AP415,SSEH!AP415,SSES!AP415)","v":0.14673310000000001},{"$f":"CHOOSE($B$3,ENWL!AQ415,NPgN!AQ415,NPgY!AQ415,WMID!AQ415,EMID!AQ415,SWALES!AQ415,SWEST!AQ415,LPN!AQ415,SPN!AQ415,EPN!AQ415,SPD!AQ415,SPMW!AQ415,SSEH!AQ415,SSES!AQ415)","v":0}]
[]
[null,null,null,"Calculation of Forecasting Penalty"]
[null,null,null,null,"Calculated base revenue (last year of RIIO-1, per RIIO-1 definition) (for use in Correction term)",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AQ418,NPgN!AQ418,NPgY!AQ418,WMID!AQ418,EMID!AQ418,SWALES!AQ418,SWEST!AQ418,LPN!AQ418,SPN!AQ418,EPN!AQ418,SPD!AQ418,SPMW!AQ418,SSEH!AQ418,SSES!AQ418)","v":0}]
[null,null,null,null,"Recovered Revenue",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR419,NPgN!AR419,NPgY!AR419,WMID!AR419,EMID!AR419,SWALES!AR419,SWEST!AR419,LPN!AR419,SPN!AR419,EPN!AR419,SPD!AR419,SPMW!AR419,SSEH!AR419,SSES!AR419)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS419,NPgN!AS419,NPgY!AS419,WMID!AS419,EMID!AS419,SWALES!AS419,SWEST!AS419,LPN!AS419,SPN!AS419,EPN!AS419,SPD!AS419,SPMW!AS419,SSEH!AS419,SSES!AS419)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT419,NPgN!AT419,NPgY!AT419,WMID!AT419,EMID!AT419,SWALES!AT419,SWEST!AT419,LPN!AT419,SPN!AT419,EPN!AT419,SPD!AT419,SPMW!AT419,SSEH!AT419,SSES!AT419)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU419,NPgN!AU419,NPgY!AU419,WMID!AU419,EMID!AU419,SWALES!AU419,SWEST!AU419,LPN!AU419,SPN!AU419,EPN!AU419,SPD!AU419,SPMW!AU419,SSEH!AU419,SSES!AU419)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV419,NPgN!AV419,NPgY!AV419,WMID!AV419,EMID!AV419,SWALES!AV419,SWEST!AV419,LPN!AV419,SPN!AV419,EPN!AV419,SPD!AV419,SPMW!AV419,SSEH!AV419,SSES!AV419)","v":0}]
[null,null,null,null,"Allowed Revenue (as published)",null,"£m nominal","AR*t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR420,NPgN!AR420,NPgY!AR420,WMID!AR420,EMID!AR420,SWALES!AR420,SWEST!AR420,LPN!AR420,SPN!AR420,EPN!AR420,SPD!AR420,SPMW!AR420,SSEH!AR420,SSES!AR420)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS420,NPgN!AS420,NPgY!AS420,WMID!AS420,EMID!AS420,SWALES!AS420,SWEST!AS420,LPN!AS420,SPN!AS420,EPN!AS420,SPD!AS420,SPMW!AS420,SSEH!AS420,SSES!AS420)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT420,NPgN!AT420,NPgY!AT420,WMID!AT420,EMID!AT420,SWALES!AT420,SWEST!AT420,LPN!AT420,SPN!AT420,EPN!AT420,SPD!AT420,SPMW!AT420,SSEH!AT420,SSES!AT420)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU420,NPgN!AU420,NPgY!AU420,WMID!AU420,EMID!AU420,SWALES!AU420,SWEST!AU420,LPN!AU420,SPN!AU420,EPN!AU420,SPD!AU420,SPMW!AU420,SSEH!AU420,SSES!AU420)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV420,NPgN!AV420,NPgY!AV420,WMID!AV420,EMID!AV420,SWALES!AV420,SWEST!AV420,LPN!AV420,SPN!AV420,EPN!AV420,SPD!AV420,SPMW!AV420,SSEH!AV420,SSES!AV420)","v":0}]
[null,null,null,null,"Base Revenue (as published)",null,"£m 20/21 prices","BRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AQ421,NPgN!AQ421,NPgY!AQ421,WMID!AQ421,EMID!AQ421,SWALES!AQ421,SWEST!AQ421,LPN!AQ421,SPN!AQ421,EPN!AQ421,SPD!AQ421,SPMW!AQ421,SSEH!AQ421,SSES!AQ421)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR421,NPgN!AR421,NPgY!AR421,WMID!AR421,EMID!AR421,SWALES!AR421,SWEST!AR421,LPN!AR421,SPN!AR421,EPN!AR421,SPD!AR421,SPMW!AR421,SSEH!AR421,SSES!AR421)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS421,NPgN!AS421,NPgY!AS421,WMID!AS421,EMID!AS421,SWALES!AS421,SWEST!AS421,LPN!AS421,SPN!AS421,EPN!AS421,SPD!AS421,SPMW!AS421,SSEH!AS421,SSES!AS421)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT421,NPgN!AT421,NPgY!AT421,WMID!AT421,EMID!AT421,SWALES!AT421,SWEST!AT421,LPN!AT421,SPN!AT421,EPN!AT421,SPD!AT421,SPMW!AT421,SSEH!AT421,SSES!AT421)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU421,NPgN!AU421,NPgY!AU421,WMID!AU421,EMID!AU421,SWALES!AU421,SWEST!AU421,LPN!AU421,SPN!AU421,EPN!AU421,SPD!AU421,SPMW!AU421,SSEH!AU421,SSES!AU421)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV421,NPgN!AV421,NPgY!AV421,WMID!AV421,EMID!AV421,SWALES!AV421,SWEST!AV421,LPN!AV421,SPN!AV421,EPN!AV421,SPD!AV421,SPMW!AV421,SSEH!AV421,SSES!AV421)","v":0}]
[null,null,null,null,"Valid Bad Debt Claim",null,"£m nominal","BDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR422,NPgN!AR422,NPgY!AR422,WMID!AR422,EMID!AR422,SWALES!AR422,SWEST!AR422,LPN!AR422,SPN!AR422,EPN!AR422,SPD!AR422,SPMW!AR422,SSEH!AR422,SSES!AR422)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS422,NPgN!AS422,NPgY!AS422,WMID!AS422,EMID!AS422,SWALES!AS422,SWEST!AS422,LPN!AS422,SPN!AS422,EPN!AS422,SPD!AS422,SPMW!AS422,SSEH!AS422,SSES!AS422)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT422,NPgN!AT422,NPgY!AT422,WMID!AT422,EMID!AT422,SWALES!AT422,SWEST!AT422,LPN!AT422,SPN!AT422,EPN!AT422,SPD!AT422,SPMW!AT422,SSEH!AT422,SSES!AT422)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU422,NPgN!AU422,NPgY!AU422,WMID!AU422,EMID!AU422,SWALES!AU422,SWEST!AU422,LPN!AU422,SPN!AU422,EPN!AU422,SPD!AU422,SPMW!AU422,SSEH!AU422,SSES!AU422)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV422,NPgN!AV422,NPgY!AV422,WMID!AV422,EMID!AV422,SWALES!AV422,SWEST!AV422,LPN!AV422,SPN!AV422,EPN!AV422,SPD!AV422,SPMW!AV422,SSEH!AV422,SSES!AV422)","v":0}]
[null,null,null,null,"Recovered Bad Debt (enter as a -ive)",null,"£m nominal","RBDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AR423,NPgN!AR423,NPgY!AR423,WMID!AR423,EMID!AR423,SWALES!AR423,SWEST!AR423,LPN!AR423,SPN!AR423,EPN!AR423,SPD!AR423,SPMW!AR423,SSEH!AR423,SSES!AR423)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS423,NPgN!AS423,NPgY!AS423,WMID!AS423,EMID!AS423,SWALES!AS423,SWEST!AS423,LPN!AS423,SPN!AS423,EPN!AS423,SPD!AS423,SPMW!AS423,SSEH!AS423,SSES!AS423)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT423,NPgN!AT423,NPgY!AT423,WMID!AT423,EMID!AT423,SWALES!AT423,SWEST!AT423,LPN!AT423,SPN!AT423,EPN!AT423,SPD!AT423,SPMW!AT423,SSEH!AT423,SSES!AT423)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU423,NPgN!AU423,NPgY!AU423,WMID!AU423,EMID!AU423,SWALES!AU423,SWEST!AU423,LPN!AU423,SPN!AU423,EPN!AU423,SPD!AU423,SPMW!AU423,SSEH!AU423,SSES!AU423)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV423,NPgN!AV423,NPgY!AV423,WMID!AV423,EMID!AV423,SWALES!AV423,SWEST!AV423,LPN!AV423,SPN!AV423,EPN!AV423,SPD!AV423,SPMW!AV423,SSEH!AV423,SSES!AV423)","v":0}]
[null,null,null,null,"Base Revenue Forecasting Penalty Adjustment",null,"Scalar","BRFPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AQ424,NPgN!AQ424,NPgY!AQ424,WMID!AQ424,EMID!AQ424,SWALES!AQ424,SWEST!AQ424,LPN!AQ424,SPN!AQ424,EPN!AQ424,SPD!AQ424,SPMW!AQ424,SSEH!AQ424,SSES!AQ424)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR424,NPgN!AR424,NPgY!AR424,WMID!AR424,EMID!AR424,SWALES!AR424,SWEST!AR424,LPN!AR424,SPN!AR424,EPN!AR424,SPD!AR424,SPMW!AR424,SSEH!AR424,SSES!AR424)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS424,NPgN!AS424,NPgY!AS424,WMID!AS424,EMID!AS424,SWALES!AS424,SWEST!AS424,LPN!AS424,SPN!AS424,EPN!AS424,SPD!AS424,SPMW!AS424,SSEH!AS424,SSES!AS424)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT424,NPgN!AT424,NPgY!AT424,WMID!AT424,EMID!AT424,SWALES!AT424,SWEST!AT424,LPN!AT424,SPN!AT424,EPN!AT424,SPD!AT424,SPMW!AT424,SSEH!AT424,SSES!AT424)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU424,NPgN!AU424,NPgY!AU424,WMID!AU424,EMID!AU424,SWALES!AU424,SWEST!AU424,LPN!AU424,SPN!AU424,EPN!AU424,SPD!AU424,SPMW!AU424,SSEH!AU424,SSES!AU424)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV424,NPgN!AV424,NPgY!AV424,WMID!AV424,EMID!AV424,SWALES!AV424,SWEST!AV424,LPN!AV424,SPN!AV424,EPN!AV424,SPD!AV424,SPMW!AV424,SSEH!AV424,SSES!AV424)","v":0}]
[null,null,null,null,"Recovered Revenue Forecasting Penalty Adjustment",null,"Scalar","RRFPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($B$3,ENWL!AQ425,NPgN!AQ425,NPgY!AQ425,WMID!AQ425,EMID!AQ425,SWALES!AQ425,SWEST!AQ425,LPN!AQ425,SPN!AQ425,EPN!AQ425,SPD!AQ425,SPMW!AQ425,SSEH!AQ425,SSES!AQ425)","v":0},{"$f":"CHOOSE($B$3,ENWL!AR425,NPgN!AR425,NPgY!AR425,WMID!AR425,EMID!AR425,SWALES!AR425,SWEST!AR425,LPN!AR425,SPN!AR425,EPN!AR425,SPD!AR425,SPMW!AR425,SSEH!AR425,SSES!AR425)","v":0},{"$f":"CHOOSE($B$3,ENWL!AS425,NPgN!AS425,NPgY!AS425,WMID!AS425,EMID!AS425,SWALES!AS425,SWEST!AS425,LPN!AS425,SPN!AS425,EPN!AS425,SPD!AS425,SPMW!AS425,SSEH!AS425,SSES!AS425)","v":0},{"$f":"CHOOSE($B$3,ENWL!AT425,NPgN!AT425,NPgY!AT425,WMID!AT425,EMID!AT425,SWALES!AT425,SWEST!AT425,LPN!AT425,SPN!AT425,EPN!AT425,SPD!AT425,SPMW!AT425,SSEH!AT425,SSES!AT425)","v":0},{"$f":"CHOOSE($B$3,ENWL!AU425,NPgN!AU425,NPgY!AU425,WMID!AU425,EMID!AU425,SWALES!AU425,SWEST!AU425,LPN!AU425,SPN!AU425,EPN!AU425,SPD!AU425,SPMW!AU425,SSEH!AU425,SSES!AU425)","v":0},{"$f":"CHOOSE($B$3,ENWL!AV425,NPgN!AV425,NPgY!AV425,WMID!AV425,EMID!AV425,SWALES!AV425,SWEST!AV425,LPN!AV425,SPN!AV425,EPN!AV425,SPD!AV425,SPMW!AV425,SSEH!AV425,SSES!AV425)","v":0}]
[null,null,null,null,"Over/undercollection percentage for penal rate adjustment",null,"%",null,{"$f":"CHOOSE($B$3,ENWL!I426,NPgN!I426,NPgY!I426,WMID!I426,EMID!I426,SWALES!I426,SWEST!I426,LPN!I426,SPN!I426,EPN!I426,SPD!I426,SPMW!I426,SSEH!I426,SSES!I426)","v":0.06}]
[null,null,null,null,"Applicable BR penalty interest rate",null,"%",null,{"$f":"CHOOSE($B$3,ENWL!I427,NPgN!I427,NPgY!I427,WMID!I427,EMID!I427,SWALES!I427,SWEST!I427,LPN!I427,SPN!I427,EPN!I427,SPD!I427,SPMW!I427,SSEH!I427,SSES!I427)","v":1.15E-2}]
[null,null,null,null,"Applicable AR penalty interest rate",null,"%",null,{"$f":"CHOOSE($B$3,ENWL!I428,NPgN!I428,NPgY!I428,WMID!I428,EMID!I428,SWALES!I428,SWEST!I428,LPN!I428,SPN!I428,EPN!I428,SPD!I428,SPMW!I428,SSEH!I428,SSES!I428)","v":1.15E-2}]
[]
[]
[null,"End of sheet"]

{"sheet":"MainInputs","index":3,"n_rows":688,"n_cols":48,"rows_kept":688,"cut":false,"hidden":false,"merged":[]}
["Input",null,null,null,null,"Company select                                   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!E29","v":"ENWL"}]
[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,"Annual values",null,"Check status",{"$f":"Checks!I6","v":"OK"}]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31"]
[]
[null,"General"]
[]
[null,null,"Price control timeline"]
[]
[null,null,null,null,"Start of RIIO-1",null,"year ending",null,"2016-03-31"]
[null,null,null,null,"End of RIIO-1",null,"year ending",null,"2023-03-31"]
[]
[null,null,null,null,"Start of RIIO-2",null,"year ending",null,"2024-03-31"]
[null,null,null,null,"End of RIIO-2",null,"year ending",null,"2028-03-31"]
[]
[null,null,null,null,"Pre RIIO-1 year",null,"flag",null,null,null,{"$f":"(K$4<$I$10) * 1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AJ$4<$I$10) * 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO-1 year",null,"flag",null,null,null,{"$f":"(AND(K$4>=$I$10,K$4<=$I$11)) * 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AJ$4>=$I$10,AJ$4<=$I$11)) * 1","v":1},1,1,1,1,1,1,1,0,0,0,0,0]
[null,null,null,null,"RIIO-2 year",null,"flag",null,null,null,{"$f":"(AND(K$4>=$I$13,K$4<=$I$14)) * 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AJ$4>=$I$13,AJ$4<=$I$14)) * 1","v":0},0,0,0,0,0,0,0,1,1,1,1,1]
[]
[null,null,null,null,"Start of RIIO-1",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX( (AJ17 - AJ16) * (AI16 - AI17), 0)","v":1},{"$f":"MAX( (AK17 - AK16) * (AJ16 - AJ17), 0)","v":0},{"$f":"MAX( (AL17 - AL16) * (AK16 - AK17), 0)","v":0},{"$f":"MAX( (AM17 - AM16) * (AL16 - AL17), 0)","v":0},{"$f":"MAX( (AN17 - AN16) * (AM16 - AM17), 0)","v":0},{"$f":"MAX( (AO17 - AO16) * (AN16 - AN17), 0)","v":0},{"$f":"MAX( (AP17 - AP16) * (AO16 - AO17), 0)","v":0},{"$f":"MAX( (AQ17 - AQ16) * (AP16 - AP17), 0)","v":0},{"$f":"MAX( (AR17 - AR16) * (AQ16 - AQ17), 0)","v":0},{"$f":"MAX( (AS17 - AS16) * (AR16 - AR17), 0)","v":0},{"$f":"MAX( (AT17 - AT16) * (AS16 - AS17), 0)","v":0},{"$f":"MAX( (AU17 - AU16) * (AT16 - AT17), 0)","v":0},{"$f":"MAX( (AV17 - AV16) * (AU16 - AU17), 0)","v":0}]
[null,null,null,null,"Start of RIIO-2",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,"RIIO-1 regearing period",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1 - AJ20) * AJ17","v":0},{"$f":"(1 - AK20) * AK17","v":1},1,1,1,1,1,1,0,0,0,0,0]
[null,null,null,null,"RIIO-2 regearing period",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1 - AJ21) * AJ18","v":0},{"$f":"(1 - AK21) * AK18","v":0},0,0,0,0,0,0,0,1,1,1,1]
[]
[null,"Expenditure Inputs"]
[]
[null,null,"Totex allowance"]
[]
[null,null,null,"Non-variant allowances (included in capitalisation rate allocation 1)"]
[]
[null,null,null,null,"Non-variant allowed load related capex",null,"£m 20/21 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,null,null,{"$f":"Export!AR18","v":17.78005279725096},{"$f":"Export!AS18","v":28.081695657028682},{"$f":"Export!AT18","v":21.746387646979024},{"$f":"Export!AU18","v":10.574423238699131},{"$f":"Export!AV18","v":8.0743800905962502}]
[null,null,null,null,"Non-variant allowed non-load related capex - asset replacement",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR19","v":39.503513471999597},{"$f":"Export!AS19","v":40.735598195579641},{"$f":"Export!AT19","v":43.619025239190528},{"$f":"Export!AU19","v":41.878912510257621},{"$f":"Export!AV19","v":40.505054964964536}]
[null,null,null,null,"Non-variant allowed non-load related capex - other (net of disposals)",null,"£m 20/21 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,null,null,{"$f":"Export!AR20","v":41.618657916586912},{"$f":"Export!AS20","v":34.878506839839218},{"$f":"Export!AT20","v":31.962615330590069},{"$f":"Export!AU20","v":18.784307364053387},{"$f":"Export!AV20","v":15.879447344086747}]
[null,null,null,null,"Non-variant allowed faults",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR21","v":28.611938472018281},{"$f":"Export!AS21","v":28.534874139503259},{"$f":"Export!AT21","v":29.271382832929028},{"$f":"Export!AU21","v":29.442701376969179},{"$f":"Export!AV21","v":29.306627857106541}]
[null,null,null,null,"Non-variant allowed tree cutting",null,"£m 20/21 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,null,null,{"$f":"Export!AR22","v":5.4244683150759494},{"$f":"Export!AS22","v":5.4166787854982896},{"$f":"Export!AT22","v":5.425846331584685},{"$f":"Export!AU22","v":5.2975980756564436},{"$f":"Export!AV22","v":5.2172138995792503}]
[null,null,null,null,"Non-variant allowed 100% 'revenue pool' expenditure",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR23","v":15.409314078645686},{"$f":"Export!AS23","v":15.356589876640104},{"$f":"Export!AT23","v":15.28433250180381},{"$f":"Export!AU23","v":14.953995925361792},{"$f":"Export!AV23","v":14.757423503570902}]
[null,null,null,null,"Non-variant allowed controllable opex (net of DRS 10 & 16)",null,"£m 20/21 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,null,null,{"$f":"Export!AR24","v":117.5707978111115},{"$f":"Export!AS24","v":116.90589686601238},{"$f":"Export!AT24","v":115.05501931048693},{"$f":"Export!AU24","v":114.32951393285167},{"$f":"Export!AV24","v":113.3727469803577}]
[]
[null,null,null,"Variant allowances: capitalisation rate allocation 1"]
[]
[null,null,null,null,"Variant allowed load related capex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR499","v":0.24102542424864609},{"$f":"AS499","v":0.45974939833451078},0.700178708298278,0.8422117609158285,0.99737469420206959]
[null,null,null,null,"Variant allowed non-load related capex - asset replacement",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR500","v":43.732159578351713},44.435336127302442,46.94328453845489,46.01491135430259,44.343965738573878]
[null,null,null,null,"Variant allowed non-load related capex - other",null,"£m 20/21 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,null,null,{"$f":"AR501","v":22.161640630910032},22.593564838755917,22.407240862611673,23.851973434122421,24.150203912901386]
[null,null,null,null,"Variant allowed faults",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR502","v":0.40563767337163054},0.77374275703807016,1.1783771901401912,1.4174140352583144,1.6785480274417217]
[null,null,null,null,"Variant allowed tree cutting",null,"£m 20/21 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,null,null,{"$f":"AR503","v":7.4835671808863649E-2},0.14274699524059542,0.21739758029720943,0.26149723884913406,0.30967357704460546]
[null,null,null,null,"Variant allowed 100% 'revenue pool' expenditure",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR504","v":0.21169873835380026},0.403809547850558,0.61498470392080073,0.73973593353654221,0.87601947009028669]
[null,null,null,null,"Variant allowed controllable opex",null,"£m 20/21 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,null,null,{"$f":"AR505","v":2.8894729712896901},4.0360110995313843,5.2643871371908784,5.9653853803507131,7.0068014824304736]
[]
[null,null,null,"Variant allowances: capitalisation rate allocation 2"]
[]
[null,null,null,null,"Variant allowed load related capex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR508","v":5.9672860271111041},{"$f":"AS508","v":8.9557301665064202},13.839260285834296,16.208013568282265,24.320585404449513]
[null,null,null,null,"Variant allowed non-load related capex - asset replacement",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR509","v":5.9743899558867177},5.9795069368818501,5.8385912164659652,0.93686127706666333,1.0785694865888937]
[null,null,null,null,"Variant allowed non-load related capex - other",null,"£m 20/21 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,null,null,{"$f":"AR510","v":0},0,0,0,0]
[null,null,null,null,"Variant allowed faults",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR511","v":0},0,0,0,0]
[null,null,null,null,"Variant allowed tree cutting",null,"£m 20/21 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,null,null,{"$f":"AR512","v":0},0,0,0,0]
[null,null,null,null,"Variant allowed 100% 'revenue pool' expenditure",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR513","v":0},0,0,0,0]
[null,null,null,null,"Variant allowed controllable opex",null,"£m 20/21 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,null,null,{"$f":"AR514","v":0},0,0,0,0]
[]
[null,null,null,"Actual totex: capitalisation rate allocation 1"]
[]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR133","v":0},{"$f":"Export!AS133","v":0},{"$f":"Export!AT133","v":0},{"$f":"Export!AU133","v":0},{"$f":"Export!AV133","v":0}]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 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,null,null,{"$f":"Export!AR134","v":0},{"$f":"Export!AS134","v":0},{"$f":"Export!AT134","v":0},{"$f":"Export!AU134","v":0},{"$f":"Export!AV134","v":0}]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR135","v":0},{"$f":"Export!AS135","v":0},{"$f":"Export!AT135","v":0},{"$f":"Export!AU135","v":0},{"$f":"Export!AV135","v":0}]
[null,null,null,null,"Actual faults",null,"£m 20/21 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,null,null,{"$f":"Export!AR136","v":0},{"$f":"Export!AS136","v":0},{"$f":"Export!AT136","v":0},{"$f":"Export!AU136","v":0},{"$f":"Export!AV136","v":0}]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR137","v":0},{"$f":"Export!AS137","v":0},{"$f":"Export!AT137","v":0},{"$f":"Export!AU137","v":0},{"$f":"Export!AV137","v":0}]
[null,null,null,null,"Actual 100% ‘revenue pool’ expenditure",null,"£m 20/21 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,null,null,{"$f":"Export!AR138","v":0},{"$f":"Export!AS138","v":0},{"$f":"Export!AT138","v":0},{"$f":"Export!AU138","v":0},{"$f":"Export!AV138","v":0}]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR139","v":0},{"$f":"Export!AS139","v":0},{"$f":"Export!AT139","v":0},{"$f":"Export!AU139","v":0},{"$f":"Export!AV139","v":0}]
[null,null,null,null,"Total actual expenditure in capitalisation rate allocation 1",null,"£m 20/21 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,null,null,{"$f":"SUM(AR61:AR67)","v":0},{"$f":"SUM(AS61:AS67)","v":0},{"$f":"SUM(AT61:AT67)","v":0},{"$f":"SUM(AU61:AU67)","v":0},{"$f":"SUM(AV61:AV67)","v":0}]
[]
[null,null,null,"Actual totex: capitalisation rate allocation 2"]
[]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR142","v":0},{"$f":"Export!AS142","v":0},{"$f":"Export!AT142","v":0},{"$f":"Export!AU142","v":0},{"$f":"Export!AV142","v":0}]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 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,null,null,{"$f":"Export!AR143","v":0},{"$f":"Export!AS143","v":0},{"$f":"Export!AT143","v":0},{"$f":"Export!AU143","v":0},{"$f":"Export!AV143","v":0}]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR144","v":0},{"$f":"Export!AS144","v":0},{"$f":"Export!AT144","v":0},{"$f":"Export!AU144","v":0},{"$f":"Export!AV144","v":0}]
[null,null,null,null,"Actual faults",null,"£m 20/21 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,null,null,{"$f":"Export!AR145","v":0},{"$f":"Export!AS145","v":0},{"$f":"Export!AT145","v":0},{"$f":"Export!AU145","v":0},{"$f":"Export!AV145","v":0}]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR146","v":0},{"$f":"Export!AS146","v":0},{"$f":"Export!AT146","v":0},{"$f":"Export!AU146","v":0},{"$f":"Export!AV146","v":0}]
[null,null,null,null,"Actual 100% ‘revenue pool’ expenditure",null,"£m 20/21 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,null,null,{"$f":"Export!AR147","v":0},{"$f":"Export!AS147","v":0},{"$f":"Export!AT147","v":0},{"$f":"Export!AU147","v":0},{"$f":"Export!AV147","v":0}]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR148","v":0},{"$f":"Export!AS148","v":0},{"$f":"Export!AT148","v":0},{"$f":"Export!AU148","v":0},{"$f":"Export!AV148","v":0}]
[null,null,null,null,"Total actual expenditure in capitalisation rate allocation 2",null,"£m 20/21 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,null,null,{"$f":"SUM(AR72:AR78)","v":0},{"$f":"SUM(AS72:AS78)","v":0},0,0,0]
[]
[null,null,"Pass-through costs"]
[]
[null,null,null,null,"Licence Fee Payments",null,"£m 20/21 prices","LFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR152","v":1.75},{"$f":"Export!AS152","v":1.75},{"$f":"Export!AT152","v":1.75},{"$f":"Export!AU152","v":1.75},{"$f":"Export!AV152","v":1.75}]
[null,null,null,null,"Prescribed Rates",null,"£m 20/21 prices","RBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR153","v":26.50462420406971},{"$f":"Export!AS153","v":26.50462420406971},{"$f":"Export!AT153","v":26.50462420406971},{"$f":"Export!AU153","v":26.50462420406971},{"$f":"Export!AV153","v":26.50462420406971}]
[null,null,null,null,"Pass-through Transmission Connection Point Charges",null,"£m 20/21 prices","TBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR154","v":20.671107541673866},{"$f":"Export!AS154","v":17.428370552043535},{"$f":"Export!AT154","v":16.899582772645793},{"$f":"Export!AU154","v":15.724343032564033},{"$f":"Export!AV154","v":15.722016102872313}]
[null,null,null,null,"Smart Meter Communication Licensee Costs",null,"£m 20/21 prices","SMCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR155","v":3.1010010000000001},{"$f":"Export!AS155","v":3.1010010000000001},{"$f":"Export!AT155","v":3.15},{"$f":"Export!AU155","v":3.3},{"$f":"Export!AV155","v":3.45}]
[null,null,null,null,"Smart Meter Information Technology Costs",null,"£m 20/21 prices","SMITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR156","v":3.524},{"$f":"Export!AS156","v":1.649},{"$f":"Export!AT156","v":1.899},{"$f":"Export!AU156","v":1.794},{"$f":"Export!AV156","v":1.649}]
[null,null,null,null,"Ring Fence Costs",null,"£m 20/21 prices","RFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR157","v":0},{"$f":"Export!AS157","v":0},{"$f":"Export!AT157","v":0},{"$f":"Export!AU157","v":0},{"$f":"Export!AV157","v":0}]
[null,null,null,null,"Supplier of Last Resort Net Costs",null,"£m 20/21 prices","SLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR158","v":0},{"$f":"Export!AS158","v":0},{"$f":"Export!AT158","v":0},{"$f":"Export!AU158","v":0},{"$f":"Export!AV158","v":0}]
[null,null,null,null,"Valid Bad Debt Claims",null,"£m 20/21 prices","IBDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR159","v":0},{"$f":"Export!AS159","v":0},{"$f":"Export!AT159","v":0},{"$f":"Export!AU159","v":0},{"$f":"Export!AV159","v":0}]
[null,null,null,null,"Pension Scheme Established Deficit repair expenditure",null,"£m 20/21 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,null,null,{"$f":"Export!AR160","v":0},{"$f":"Export!AS160","v":0},{"$f":"Export!AT160","v":0},{"$f":"Export!AU160","v":0},{"$f":"Export!AV160","v":0}]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SCRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR161","v":0},{"$f":"Export!AS161","v":0},{"$f":"Export!AT161","v":0},{"$f":"Export!AU161","v":0},{"$f":"Export!AV161","v":0}]
[null,null,null,null,"Shetland Extension Variable Energy Costs (SSEH only)",null,"£m 20/21 prices","SECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR162","v":0},{"$f":"Export!AS162","v":0},{"$f":"Export!AT162","v":0},{"$f":"Export!AU162","v":0},{"$f":"Export!AV162","v":0}]
[null,null,null,null,"Assistance for high-cost distributors adjustment (SSEH only)",null,"£m 20/21 prices","HBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR163","v":0},{"$f":"Export!AS163","v":0},{"$f":"Export!AT163","v":0},{"$f":"Export!AU163","v":0},{"$f":"Export!AV163","v":0}]
[null,null,null,null," Total pass-through costs",null,"£m 20/21 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,null,null,{"$f":"SUM(AR83:AR93)-AR94","v":55.550732745743574},{"$f":"SUM(AS83:AS93)-AS94","v":50.432995756113243},{"$f":"SUM(AT83:AT93)-AT94","v":50.203206976715499},{"$f":"SUM(AU83:AU93)-AU94","v":49.072967236633737},{"$f":"SUM(AV83:AV93)-AV94","v":49.075640306942027}]
[]
[null,null,"Incentive revenue"]
[]
[null,null,null,null,"ODI 1 (BMCS)",null,"£m 20/21 prices","BMCSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR167","v":0},{"$f":"Export!AS167","v":0},{"$f":"Export!AT167","v":0},{"$f":"Export!AU167","v":0},{"$f":"Export!AV167","v":0}]
[null,null,null,null,"ODI 2 (Time to connect)",null,"£m 20/21 prices","TTCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR168","v":0},{"$f":"Export!AS168","v":0},{"$f":"Export!AT168","v":0},{"$f":"Export!AU168","v":0},{"$f":"Export!AV168","v":0}]
[null,null,null,null,"ODI 3 (Major connections)",null,"£m 20/21 prices","MCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR169","v":0},{"$f":"Export!AS169","v":0},{"$f":"Export!AT169","v":0},{"$f":"Export!AU169","v":0},{"$f":"Export!AV169","v":0}]
[null,null,null,null,"ODI 4 (Vulnerability incentive)",null,"£m 20/21 prices","CVIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR170","v":0},{"$f":"Export!AS170","v":0},{"$f":"Export!AT170","v":0},{"$f":"Export!AU170","v":0},{"$f":"Export!AV170","v":0}]
[null,null,null,null,"ODI 5 (DSO)",null,"£m 20/21 prices","DSOIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR171","v":0},{"$f":"Export!AS171","v":0},{"$f":"Export!AT171","v":0},{"$f":"Export!AU171","v":0},{"$f":"Export!AV171","v":0}]
[null,null,null,null,"ODI 6 (IIS)",null,"£m 20/21 prices","IISt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR172","v":0},{"$f":"Export!AS172","v":0},{"$f":"Export!AT172","v":0},{"$f":"Export!AU172","v":0},{"$f":"Export!AV172","v":0}]
[null,null,null,null,"ODI 7 (Collaborative Streetworks)",null,"£m 20/21 prices","CSWt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR173","v":0},{"$f":"Export!AS173","v":0},{"$f":"Export!AT173","v":0},{"$f":"Export!AU173","v":0},{"$f":"Export!AV173","v":0}]
[null,null,null,null,"ODI 8 (Dig, Fix, Go)",null,"£m 20/21 prices","DFGt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR174","v":0},{"$f":"Export!AS174","v":0},{"$f":"Export!AT174","v":0},{"$f":"Export!AU174","v":0},{"$f":"Export!AV174","v":0}]
[null,null,null,null,"ODI 9",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR175","v":0},{"$f":"Export!AS175","v":0},{"$f":"Export!AT175","v":0},{"$f":"Export!AU175","v":0},{"$f":"Export!AV175","v":0}]
[null,null,null,null,"ODI 10",null,"£m 20/21 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,null,null,{"$f":"Export!AR176","v":0},{"$f":"Export!AS176","v":0},{"$f":"Export!AT176","v":0},{"$f":"Export!AU176","v":0},{"$f":"Export!AV176","v":0}]
[null,null,null,null,"Output delivery incentives",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR99:AR108)","v":0},{"$f":"SUM(AS99:AS108)","v":0},{"$f":"SUM(AT99:AT108)","v":0},{"$f":"SUM(AU99:AU108)","v":0},{"$f":"SUM(AV99:AV108)","v":0}]
[]
[null,null,null,null,"BPI reward/penalty (RIIO-2)",null,"£m 20/21 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,null,null,{"$f":"Export!AR178","v":0},{"$f":"Export!AS178","v":0},{"$f":"Export!AT178","v":0},{"$f":"Export!AU178","v":0},{"$f":"Export!AV178","v":0}]
[]
[null,null,"Other revenue allowances"]
[null,null,null,null,null,null,null,null,"Assumed cost multipliers for revenue calc (%)"]
[null,null,null,null,"Network Innovation Allowance (NIA) (excluded from Totex)",null,"£m 20/21 prices","NIAt",{"$f":"IFERROR(1/Export!AR189,0)","v":0.90000009000000902},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR182","v":1.6800000000000002},{"$f":"Export!AS182","v":1.6800000000000002},{"$f":"Export!AT182","v":1.6800000000000002},{"$f":"Export!AU182","v":1.6800000000000002},{"$f":"Export!AV182","v":1.6800000000000002}]
[null,null,null,null,"Carry-over Network Innovation Allowance",null,"£m 20/21 prices","CNIAt",{"$f":"IFERROR(1/Export!AR190,0)","v":0.90000009000000902},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR183","v":0},{"$f":"Export!AS183","v":0},{"$f":"Export!AT183","v":0},{"$f":"Export!AU183","v":0},{"$f":"Export!AV183","v":0}]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures",null,"£m 20/21 prices","CGSRAt",{"$f":"IFERROR(1/Export!AR191,0)","v":0.90000009000000902},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR184","v":0},{"$f":"Export!AS184","v":0},{"$f":"Export!AT184","v":0},{"$f":"Export!AU184","v":0},{"$f":"Export!AV184","v":0}]
[null,null,null,null,"Aggregate Amount",null,"£m 20/21 prices","AUMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR185","v":0},{"$f":"Export!AS185","v":0},{"$f":"Export!AT185","v":0},{"$f":"Export!AU185","v":0},{"$f":"Export!AV185","v":0}]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 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,null,null,{"$f":"Export!AR186","v":0},{"$f":"Export!AS186","v":0},{"$f":"Export!AT186","v":0},{"$f":"Export!AU186","v":0},{"$f":"Export!AV186","v":0}]
[null,null,null,null,"Time Value of Money Profile Adjustment",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR187","v":0},{"$f":"Export!AS187","v":0},{"$f":"Export!AT187","v":0},{"$f":"Export!AU187","v":0},{"$f":"Export!AV187","v":0}]
[null,null,null,null,"Reported total cost of other revenue allowances (as a negative number)",null,"£m 20/21 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,null,null,{"$f":" - SUM(AR115:AR117)","v":-1.6800000000000002},{"$f":" - SUM(AS115:AS117)","v":-1.6800000000000002},{"$f":" - SUM(AT115:AT117)","v":-1.6800000000000002},{"$f":" - SUM(AU115:AU117)","v":-1.6800000000000002},{"$f":" - SUM(AV115:AV117)","v":-1.6800000000000002}]
[null,null,null,null,"Total assumed allowances calculated from cost multipliers",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AR$115:AR$117,$I$115:$I$117)+SUM(AR118:AR120)","v":1.5120001512000154},{"$f":"SUMPRODUCT(AS$115:AS$117,$I$115:$I$117)+SUM(AS118:AS120)","v":1.5120001512000154},{"$f":"SUMPRODUCT(AT$115:AT$117,$I$115:$I$117)+SUM(AT118:AT120)","v":1.5120001512000154},{"$f":"SUMPRODUCT(AU$115:AU$117,$I$115:$I$117)+SUM(AU118:AU120)","v":1.5120001512000154},{"$f":"SUMPRODUCT(AV$115:AV$117,$I$115:$I$117)+SUM(AV118:AV120)","v":1.5120001512000154}]
[]
[null,null,"Directly Attributable Revenue Terms"]
[]
[null,null,null,"Directly Remunerated Services"]
[null,null,null,null,"DRS1. Connection services revenue",null,"£m 20/21 prices","DRS1R"]
[null,null,null,null,"DRS1. Connection services costs",null,"£m 20/21 prices","DRS1C"]
[null,null,null,null,"DRS 2. Diversionary works under obligation revenue",null,"£m 20/21 prices","DRS2R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR199","v":11.659668815073621},{"$f":"Export!AS199","v":14.213470772895658},{"$f":"Export!AT199","v":15.384939560887416},{"$f":"Export!AU199","v":15.384939560887416},{"$f":"Export!AV199","v":14.213470772895658}]
[null,null,null,null,"DRS 2. Diversionary works under obligation costs",null,"£m 20/21 prices","DRS2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR200","v":-11.544226549577843},{"$f":"Export!AS200","v":-14.072743339500651},{"$f":"Export!AT200","v":-15.232613426621203},{"$f":"Export!AU200","v":-15.232613426621203},{"$f":"Export!AV200","v":-14.072743339500651}]
[null,null,null,null,"DRS 3. Works required by any alteration of premises revenue",null,"£m 20/21 prices","DRS3R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR201","v":1.8403781162984936},{"$f":"Export!AS201","v":1.8403781162984933},{"$f":"Export!AT201","v":1.8403781162984933},{"$f":"Export!AU201","v":1.8403781162984933},{"$f":"Export!AV201","v":1.8403781162984933}]
[null,null,null,null,"DRS 3. Works required by any alteration of premises costs",null,"£m 20/21 prices","DRS3C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR202","v":-1.8221565507905877},{"$f":"Export!AS202","v":-1.8221565507905875},{"$f":"Export!AT202","v":-1.8221565507905875},{"$f":"Export!AU202","v":-1.8221565507905875},{"$f":"Export!AV202","v":-1.8221565507905875}]
[null,null,null,null,"DRS11. Top-up, standby and enhanced system security revenue",null,"£m 20/21 prices","DRS11R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR205","v":0},{"$f":"Export!AS205","v":0},{"$f":"Export!AT205","v":0},{"$f":"Export!AU205","v":0},{"$f":"Export!AV205","v":0}]
[null,null,null,null,"DRS11. Top-up, standby and enhanced system security costs",null,"£m 20/21 prices","DRS11C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR206","v":0},{"$f":"Export!AS206","v":0},{"$f":"Export!AT206","v":0},{"$f":"Export!AU206","v":0},{"$f":"Export!AV206","v":0}]
[null,null,null,null,"DRS12. Revenue protection services revenue",null,"£m 20/21 prices","DRS12R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR207","v":0},{"$f":"Export!AS207","v":0},{"$f":"Export!AT207","v":0},{"$f":"Export!AU207","v":0},{"$f":"Export!AV207","v":0}]
[null,null,null,null,"DRS12. Revenue protection services costs",null,"£m 20/21 prices","DRS12C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR208","v":0},{"$f":"Export!AS208","v":0},{"$f":"Export!AT208","v":0},{"$f":"Export!AU208","v":0},{"$f":"Export!AV208","v":0}]
[null,null,null,null,"DRS13. Metering Services revenue",null,"£m 20/21 prices","DRS13R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR209","v":0},{"$f":"Export!AS209","v":0},{"$f":"Export!AT209","v":0},{"$f":"Export!AU209","v":0},{"$f":"Export!AV209","v":0}]
[null,null,null,null,"DRS13. Metering Services costs",null,"£m 20/21 prices","DRS13C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR210","v":0},{"$f":"Export!AS210","v":0},{"$f":"Export!AT210","v":0},{"$f":"Export!AU210","v":0},{"$f":"Export!AV210","v":0}]
[null,null,null,null,"DRS14. Smart Meter Roll-out rechargeable services revenue",null,"£m 20/21 prices","DRS14R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR211","v":0},{"$f":"Export!AS211","v":0},{"$f":"Export!AT211","v":0},{"$f":"Export!AU211","v":0},{"$f":"Export!AV211","v":0}]
[null,null,null,null,"DRS14. Smart Meter Roll-out rechargeable services costs",null,"£m 20/21 prices","DRS14C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR212","v":0},{"$f":"Export!AS212","v":0},{"$f":"Export!AT212","v":0},{"$f":"Export!AU212","v":0},{"$f":"Export!AV212","v":0}]
[null,null,null,null,"Overall revenue from DRS (excluding DRS 8 and DRS 9)",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AR129+AR131+AR133+AR135+AR137+AR139)","v":13.500046931372115},{"$f":"(AS129+AS131+AS133+AS135+AS137+AS139)","v":16.05384888919415},17.22531767718591,17.22531767718591,16.05384888919415]
[null,null,null,null,"Overall costs from DRS (excluding DRS 8 and DRS 9)",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AR130+AR132+AR134+AR136+AR138+AR140)","v":-13.366383100368431},{"$f":"(AS130+AS132+AS134+AS136+AS138+AS140)","v":-15.894899890291239},-17.054769977411791,-17.054769977411791,-15.894899890291239]
[]
[null,null,null,null,"DRS10. Value Added Services revenue",null,"£m 20/21 prices","DRS10R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR203","v":0},{"$f":"Export!AS203","v":0},{"$f":"Export!AT203","v":0},{"$f":"Export!AU203","v":0},{"$f":"Export!AV203","v":0}]
[null,null,null,null,"DRS10. Value Added Services costs",null,"£m 20/21 prices","DRS10C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR204","v":0},{"$f":"Export!AS204","v":0},{"$f":"Export!AT204","v":0},{"$f":"Export!AU204","v":0},{"$f":"Export!AV204","v":0}]
[null,null,null,null,"DRS16. Distribution Network Voltage Control Services revenue",null,"£m 20/21 prices","DRS16R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR215","v":0},{"$f":"Export!AS215","v":0},{"$f":"Export!AT215","v":0},{"$f":"Export!AU215","v":0},{"$f":"Export!AV215","v":0}]
[null,null,null,null,"DRS16. Distribution Network Voltage Control Services costs",null,"£m 20/21 prices","DRS16C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR216","v":0},{"$f":"Export!AS216","v":0},{"$f":"Export!AT216","v":0},{"$f":"Export!AU216","v":0},{"$f":"Export!AV216","v":0}]
[]
[null,null,null,null,"DRS15. Miscellaneous revenue",null,"£m 20/21 prices","DRS15R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR213","v":0},{"$f":"Export!AS213","v":0},{"$f":"Export!AT213","v":0},{"$f":"Export!AU213","v":0},{"$f":"Export!AV213","v":0}]
[null,null,null,null,"DRS15. Miscellaneous costs",null,"£m 20/21 prices","DRS15C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR214","v":0},{"$f":"Export!AS214","v":0},{"$f":"Export!AT214","v":0},{"$f":"Export!AU214","v":0},{"$f":"Export!AV214","v":0}]
[]
[null,null,null,null,"Directly remunerated services contributing to allowed revenue",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(AR149:AR150)","v":0},{"$f":"-SUM(AS149:AS150)","v":0},{"$f":"-SUM(AT149:AT150)","v":0},{"$f":"-SUM(AU149:AU150)","v":0},{"$f":"-SUM(AV149:AV150)","v":0}]
[null,null,null,null,"Directly remunerated services impacting core net debt",null,"£m 20/21 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,null,null,{"$f":"SUM(AR141:AR142) + SUM(AR149:AR150)","v":0.13366383100368395},{"$f":"SUM(AS141:AS142) + SUM(AS149:AS150)","v":0.15894899890291114},{"$f":"SUM(AT141:AT142) + SUM(AT149:AT150)","v":0.17054769977411866},{"$f":"SUM(AU141:AU142) + SUM(AU149:AU150)","v":0.17054769977411866},{"$f":"SUM(AV141:AV142) + SUM(AV149:AV150)","v":0.15894899890291114}]
[null,null,null,null,"Directly remunerated services impacting tax allowance",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR149:AR150)","v":0},{"$f":"SUM(AS149:AS150)","v":0},{"$f":"SUM(AT149:AT150)","v":0},0,0]
[]
[null,"Finance inputs"]
[]
[null,null,"CAPM calculator tool: allowed return on debt  "]
[]
[]
[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,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR221","v":3.1E-2},{"$f":"Export!AS221","v":3.1300000000000001E-2},{"$f":"Export!AT221","v":3.1099999999999999E-2},{"$f":"Export!AU221","v":3.04E-2},{"$f":"Export!AV221","v":2.98E-2}]
[null,null,null,null,"Allowed return on debt",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR161:AR161)","v":3.1E-2},{"$f":"SUM(AS161:AS161)","v":3.1300000000000001E-2},{"$f":"SUM(AT161:AT161)","v":3.1099999999999999E-2},{"$f":"SUM(AU161:AU161)","v":3.04E-2},{"$f":"SUM(AV161:AV161)","v":2.98E-2}]
[]
[null,null,"CAPM calculator tool: allowed return on equity"]
[]
[]
[null,null,null,null,"Risk-free rate",null,"annual real %","RFR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR223","v":1.46E-2},{"$f":"Export!AS223","v":1.11E-2},{"$f":"Export!AT223","v":1.18E-2},{"$f":"Export!AU223","v":1.21E-2},{"$f":"Export!AV223","v":1.18E-2}]
[null,null,null,null,"Equity Beta",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR224","v":0.75861000000000001},{"$f":"Export!AS224","v":0.75861000000000001},{"$f":"Export!AT224","v":0.75861000000000001},{"$f":"Export!AU224","v":0.75861000000000001},{"$f":"Export!AV224","v":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,null,null,{"$f":"Export!AR225","v":6.5000000000000002E-2},{"$f":"Export!AS225","v":6.5000000000000002E-2},{"$f":"Export!AT225","v":6.5000000000000002E-2},{"$f":"Export!AU225","v":6.5000000000000002E-2},{"$f":"Export!AV225","v":6.5000000000000002E-2}]
[]
[null,null,null,null,"Allowed return on equity at 60% gearing",null,"annual real %","ARoEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR167 + AR168 * (AR169 - AR167)","v":5.2833944000000001E-2},{"$f":"AS167 + AS168 * (AS169 - AS167)","v":5.1989079000000001E-2},{"$f":"AT167 + AT168 * (AT169 - AT167)","v":5.2158052000000003E-2},{"$f":"AU167 + AU168 * (AU169 - AU167)","v":5.2230469000000002E-2},{"$f":"AV167 + AV168 * (AV169 - AV167)","v":5.2158052000000003E-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,null,null,{"$f":"Export!AR226","v":0.6},{"$f":"Export!AS226","v":0.6},{"$f":"Export!AT226","v":0.6},{"$f":"Export!AU226","v":0.6},{"$f":"Export!AV226","v":0.6}]
[null,null,null,null,"Vanilla WACC at 60% gearing",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AR162 * AR172) + (AR171 * (1 - AR172))","v":3.97335776E-2},{"$f":"(AS162 * AS172) + (AS171 * (1 - AS172))","v":3.9575631600000008E-2},{"$f":"(AT162 * AT172) + (AT171 * (1 - AT172))","v":3.9523220800000002E-2},{"$f":"(AU162 * AU172) + (AU171 * (1 - AU172))","v":3.91321876E-2},{"$f":"(AV162 * AV172) + (AV171 * (1 - AV172))","v":3.8743220800000006E-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,null,null,{"$f":"(AR162 * AR172) + (AR171 * (1 - AR172))","v":3.97335776E-2},{"$f":"(AS162 * AS172) + (AS171 * (1 - AS172))","v":3.9575631600000008E-2},{"$f":"(AT162 * AT172) + (AT171 * (1 - AT172))","v":3.9523220800000002E-2},{"$f":"(AU162 * AU172) + (AU171 * (1 - AU172))","v":3.91321876E-2},{"$f":"(AV162 * AV172) + (AV171 * (1 - AV172))","v":3.8743220800000006E-2}]
[]
[null,null,null,null,"Notional gearing",null,"%","G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR227","v":0.6},{"$f":"Export!AS227","v":0.6},{"$f":"Export!AT227","v":0.6},{"$f":"Export!AU227","v":0.6},{"$f":"Export!AV227","v":0.6}]
[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,null,null,{"$f":"(AR173 - (AR176 * AR162)) / (1 - AR176)","v":5.2833944000000001E-2},{"$f":"(AS173 - (AS176 * AS162)) / (1 - AS176)","v":5.1989079000000014E-2},{"$f":"(AT173 - (AT176 * AT162)) / (1 - AT176)","v":5.2158052000000003E-2},{"$f":"(AU173 - (AU176 * AU162)) / (1 - AU176)","v":5.2230469000000002E-2},{"$f":"(AV173 - (AV176 * AV162)) / (1 - AV176)","v":5.215805200000001E-2}]
[null,null,null,null,"Allowed return on equity",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AR174 - (AR162 * AR176)) / (1 - AR176)","v":5.2833944000000001E-2},{"$f":"(AS174 - (AS162 * AS176)) / (1 - AS176)","v":5.1989079000000014E-2},{"$f":"(AT174 - (AT162 * AT176)) / (1 - AT176)","v":5.2158052000000003E-2},{"$f":"(AU174 - (AU162 * AU176)) / (1 - AU176)","v":5.2230469000000002E-2},{"$f":"(AV174 - (AV162 * AV176)) / (1 - AV176)","v":5.215805200000001E-2}]
[]
[null,null,"Vanilla allowed return on capital"]
[]
[null,null,null,null,"RIIO-1 vanilla WACC",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ229","v":3.7574999999999997E-2},{"$f":"Export!AK229","v":3.6729999999999999E-2},{"$f":"Export!AL229","v":3.5885E-2},{"$f":"Export!AM229","v":3.4584999999999998E-2},{"$f":"Export!AN229","v":3.3610000000000001E-2},{"$f":"Export!AO229","v":3.2570000000000002E-2},{"$f":"Export!AP229","v":3.1529999999999996E-2},{"$f":"Export!AQ229","v":3.0359999999999998E-2}]
[null,null,null,null,"RIIO-2 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,null,null,{"$f":"AR162","v":3.1E-2},{"$f":"AS162","v":3.1300000000000001E-2},{"$f":"AT162","v":3.1099999999999999E-2},{"$f":"AU162","v":3.04E-2},{"$f":"AV162","v":2.98E-2}]
[null,null,null,null,"RIIO-2 Allowed return on equity",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR178","v":5.2833944000000001E-2},{"$f":"AS178","v":5.1989079000000014E-2},{"$f":"AT178","v":5.2158052000000003E-2},{"$f":"AU178","v":5.2230469000000002E-2},{"$f":"AV178","v":5.215805200000001E-2}]
[null,null,null,null,"RIIO-2 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,{"$f":"AJ176+Export!AJ230","v":0.65},{"$f":"AK176+Export!AK230","v":0.65},{"$f":"AL176+Export!AL230","v":0.65},{"$f":"AM176+Export!AM230","v":0.65},{"$f":"AN176+Export!AN230","v":0.65},{"$f":"AO176+Export!AO230","v":0.65},{"$f":"AP176+Export!AP230","v":0.65},{"$f":"AQ176+Export!AQ230","v":0.65},{"$f":"AR176+Export!AR230","v":0.6},{"$f":"AS176+Export!AS230","v":0.6},{"$f":"AT176+Export!AT230","v":0.6},{"$f":"AU176+Export!AU230","v":0.6},{"$f":"AV176+Export!AV230","v":0.6}]
[]
[null,null,null,null,"Vanilla WACC",null,"annual real %","WACCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ182 + (AJ183 * AJ185) + (AJ184 * (1-AJ185))","v":3.7574999999999997E-2},3.6729999999999999E-2,3.5885E-2,3.4584999999999998E-2,3.3610000000000001E-2,3.2570000000000002E-2,3.1529999999999996E-2,3.0359999999999998E-2,3.97335776E-2,3.9575631600000008E-2,3.9523220800000002E-2,3.91321876E-2,3.8743220800000006E-2]
[]
[null,null,"Inflation and price conversion"]
[]
[null,null,null,"Price indices and inflation rates"]
[]
[null,null,null,null,"RPI inflation (financial year average) used for RIIO-2 RPI debt inflation",null,"annual %",null,null,null,{"$f":"'Annual Inflation'!K24","v":""},{"$f":"'Annual Inflation'!L24","v":""},{"$f":"'Annual Inflation'!M24","v":""},{"$f":"'Annual Inflation'!N24","v":""},{"$f":"'Annual Inflation'!O24","v":""},{"$f":"'Annual Inflation'!P24","v":""},{"$f":"'Annual Inflation'!Q24","v":""},{"$f":"'Annual Inflation'!R24","v":""},{"$f":"'Annual Inflation'!S24","v":""},{"$f":"'Annual Inflation'!T24","v":""},{"$f":"'Annual Inflation'!U24","v":2.9856727782787029E-2},{"$f":"'Annual Inflation'!V24","v":1.4933359276194436E-2},{"$f":"'Annual Inflation'!W24","v":2.0944164869398429E-2},{"$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":5.7762039660056441E-2},{"$f":"'Annual Inflation'!AQ24","v":0.12616436071593662},{"$f":"'Annual Inflation'!AR24","v":7.6941366537621514E-2},{"$f":"'Annual Inflation'!AS24","v":1.0940664846855297E-2},{"$f":"'Annual Inflation'!AT24","v":9.693199576970013E-4},{"$f":"'Annual Inflation'!AU24","v":1.4419811096485713E-2},{"$f":"'Annual Inflation'!AV24","v":2.6731618063337459E-2}]
[null,null,null,null,"CPIH inflation (financial year average) used for RIIO-2 RPI debt inflation",null,"annual %",null,null,null,{"$f":"'Annual Inflation'!K27","v":""},{"$f":"'Annual Inflation'!L27","v":""},{"$f":"'Annual Inflation'!M27","v":""},{"$f":"'Annual Inflation'!N27","v":""},{"$f":"'Annual Inflation'!O27","v":""},{"$f":"'Annual Inflation'!P27","v":""},{"$f":"'Annual Inflation'!Q27","v":""},{"$f":"'Annual Inflation'!R27","v":""},{"$f":"'Annual Inflation'!S27","v":""},{"$f":"'Annual Inflation'!T27","v":""},{"$f":"'Annual Inflation'!U27","v":1.2140648264803433E-2},{"$f":"'Annual Inflation'!V27","v":1.663460450379084E-2},{"$f":"'Annual Inflation'!W27","v":1.4581478183437246E-2},{"$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":3.6737187810280236E-2},{"$f":"'Annual Inflation'!AQ27","v":8.7654885340078259E-2},{"$f":"'Annual Inflation'!AR27","v":5.1977404294029084E-2},{"$f":"'Annual Inflation'!AS27","v":3.2144165620195952E-3},{"$f":"'Annual Inflation'!AT27","v":-4.5095254881022395E-3},{"$f":"'Annual Inflation'!AU27","v":6.3359208696767144E-3},{"$f":"'Annual Inflation'!AV27","v":1.7727638059950923E-2}]
[]
[null,null,null,null,"Forecast Debt inflation (RPI 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,null,null,{"$f":"'Annual Inflation'!AR34","v":0.03},{"$f":"'Annual Inflation'!AS34","v":0.03},{"$f":"'Annual Inflation'!AT34","v":0.03},{"$f":"'Annual Inflation'!AU34","v":0.03},{"$f":"'Annual Inflation'!AV34","v":0.03}]
[null,null,null,null,"Forecast Debt inflation (CPIH long term forecast)",null,"annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Inflation'!AR35","v":0.02},{"$f":"'Annual Inflation'!AS35","v":0.02},{"$f":"'Annual Inflation'!AT35","v":0.02},{"$f":"'Annual Inflation'!AU35","v":0.02},{"$f":"'Annual Inflation'!AV35","v":0.02}]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (aka splice index) (financial year average)",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Inflation'!X32","v":0.62031161473087815},{"$f":"'Annual Inflation'!Y32","v":0.6396033994334277},{"$f":"'Annual Inflation'!Z32","v":0.65645892351274782},{"$f":"'Annual Inflation'!AA32","v":0.68096317280453267},{"$f":"'Annual Inflation'!AB32","v":0.70909348441926356},{"$f":"'Annual Inflation'!AC32","v":0.73014164305949025},{"$f":"'Annual Inflation'!AD32","v":0.73348441926345587},{"$f":"'Annual Inflation'!AE32","v":0.76988668555240791},{"$f":"'Annual Inflation'!AF32","v":0.8068271954674221},{"$f":"'Annual Inflation'!AG32","v":0.83175637393767698},{"$f":"'Annual Inflation'!AH32","v":0.85575070821529742},{"$f":"'Annual Inflation'!AI32","v":0.87252124645892348},{"$f":"'Annual Inflation'!AJ32","v":0.88192634560906513},{"$f":"'Annual Inflation'!AK32","v":0.9008215297450427},{"$f":"'Annual Inflation'!AL32","v":0.93453257790368272},{"$f":"'Annual Inflation'!AM32","v":0.96308781869688376},{"$f":"'Annual Inflation'!AN32","v":0.98801699716713864},{"$f":"'Annual Inflation'!AO32","v":1},{"$f":"'Annual Inflation'!AP32","v":1.0577620396600564},{"$f":"'Annual Inflation'!AQ32","v":1.1912139111833526},{"$f":"'Annual Inflation'!AR32","v":1.2720448764226937},{"$f":"'Annual Inflation'!AS32","v":1.2761337585410994},{"$f":"'Annual Inflation'!AT32","v":1.2703790008307307},{"$f":"'Annual Inflation'!AU32","v":1.2784280216544934},{"$f":"'Annual Inflation'!AV32","v":1.3010915309080842}]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (aka splice index) (financial year end) (used in Tax clawback)",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Inflation'!X46","v":0.62940509915014153},{"$f":"'Annual Inflation'!Y46","v":0.64946175637393766},{"$f":"'Annual Inflation'!Z46","v":0.66543909348441921},{"$f":"'Annual Inflation'!AA46","v":0.6965439093484419},{"$f":"'Annual Inflation'!AB46","v":0.72424929178470254},{"$f":"'Annual Inflation'!AC46","v":0.71864022662889515},{"$f":"'Annual Inflation'!AD46","v":0.7538243626062322},{"$f":"'Annual Inflation'!AE46","v":0.79359773371104803},{"$f":"'Annual Inflation'!AF46","v":0.82147308781869688},{"$f":"'Annual Inflation'!AG46","v":0.84679886685552397},{"$f":"'Annual Inflation'!AH46","v":0.86770538243626061},{"$f":"'Annual Inflation'!AI46","v":0.87552407932011334},{"$f":"'Annual Inflation'!AJ46","v":0.88810198300283283},{"$f":"'Annual Inflation'!AK46","v":0.91767705382436271},{"$f":"'Annual Inflation'!AL46","v":0.94844192634560898},{"$f":"'Annual Inflation'!AM46","v":0.97444759206798848},{"$f":"'Annual Inflation'!AN46","v":0.99467422096317282},{"$f":"'Annual Inflation'!AO46","v":1.0164305949008499},{"$f":"'Annual Inflation'!AP46","v":1.1185835694050992},{"$f":"'Annual Inflation'!AQ46","v":1.2519679444631915},{"$f":"'Annual Inflation'!AR46","v":1.2777389966467327},{"$f":"'Annual Inflation'!AS46","v":1.2715474630368784},{"$f":"'Annual Inflation'!AT46","v":1.271224669952951},{"$f":"'Annual Inflation'!AU46","v":1.2889265502442613},{"$f":"'Annual Inflation'!AV46","v":1.3128572962935541}]
[null,null,null,null,"Combined RPI-CPIH (aka splice index) inflation rate (for information only)",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,{"$f":"IFERROR(AJ200/AI200 - 1,\"\")","v":1.4366142496602619E-2},{"$f":"IFERROR(AK200/AJ200 - 1,\"\")","v":3.3301435406698721E-2},3.3524726801259286E-2,2.7419354838709609E-2,2.0757020757020905E-2,2.1872863978127155E-2,0.10050167224080275,0.11924399634175797,2.0584434527667783E-2,-4.8456951115237734E-3,-2.5385846247250043E-4,1.3925060384460064E-2,1.8566415630710376E-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,null,null,{"$f":"Export!AR236","v":0.05},{"$f":"Export!AS236","v":0.05},{"$f":"Export!AT236","v":0.05},{"$f":"Export!AU236","v":0.05},{"$f":"Export!AV236","v":0.05}]
[null,null,null,null,"Equity issuance cost as a % of new equity",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR237","v":0.05},{"$f":"Export!AS237","v":0.05},{"$f":"Export!AT237","v":0.05},{"$f":"Export!AU237","v":0.05},{"$f":"Export!AV237","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,null,null,{"$f":"Export!AR238","v":0.03},{"$f":"Export!AS238","v":0.03},{"$f":"Export!AT238","v":0.03},{"$f":"Export!AU238","v":0.03},{"$f":"Export!AV238","v":0.03}]
[null,null,null,null,"Equity issuance gearing target",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR239","v":0.6},{"$f":"Export!AS239","v":0.6},{"$f":"Export!AT239","v":0.6},{"$f":"Export!AU239","v":0.6},{"$f":"Export!AV239","v":0.6}]
[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,null,null,{"$f":"Export!AR240","v":0.25},{"$f":"Export!AS240","v":0.25},{"$f":"Export!AT240","v":0.25},{"$f":"Export!AU240","v":0.25},{"$f":"Export!AV240","v":0.25}]
[null,null,null,null,"RPI index-linked debt as a percentage of net debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR241","v":0},{"$f":"Export!AS241","v":0},{"$f":"Export!AT241","v":0},{"$f":"Export!AU241","v":0},{"$f":"Export!AV241","v":0}]
[]
[null,null,"TIM and capitalisation"]
[]
[null,null,null,"Capitalisation categories: capitalisation rates"]
[null,null,null,null,"RIIO-2 Regulatory capitalisation rate used in TIM tab: allocation 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,null,null,{"$f":"Export!$I244","v":0.68},{"$f":"Export!$I244","v":0.68},{"$f":"Export!$I244","v":0.68},{"$f":"Export!$I244","v":0.68},{"$f":"Export!$I244","v":0.68}]
[null,null,null,null,"RIIO-2 Regulatory capitalisation rate used in TIM tab: allocation 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,null,null,{"$f":"Export!$I245","v":0.85},{"$f":"Export!$I245","v":0.85},{"$f":"Export!$I245","v":0.85},{"$f":"Export!$I245","v":0.85},{"$f":"Export!$I245","v":0.85}]
[]
[]
[]
[null,null,null,null,"RIIO-2 TIM incentive strength",null,"%",null,{"$f":"Export!I247","v":0.49399999999999999}]
[]
[]
[]
[]
[null,"RAV and assets"]
[]
[null,null,"Pre-vesting assets"]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,{"$f":"Export!I256","v":11}]
[null,null,null,null,"Metering write off",null,"£m 20/21 prices",null,{"$f":"Export!I252","v":34.633772164543871}]
[null,null,null,null,"Vesting year",null,"year ending",null,{"$f":"Export!I253","v":"1991-03-31"}]
[null,null,null,null,"Pre-vesting asset depn in first year (months)",null,"months",null,{"$f":"Export!I254","v":3.5}]
[]
[null,null,"Post-vesting assets"]
[]
[null,null,null,"Pre-RIIO-2 treatment"]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,null,{"$f":"Export!K257","v":33.299999999999997},{"$f":"Export!L257","v":33.299999999999997},{"$f":"Export!M257","v":33.299999999999997},{"$f":"Export!N257","v":33.299999999999997},{"$f":"Export!O257","v":33.299999999999997},{"$f":"Export!P257","v":33.299999999999997},{"$f":"Export!Q257","v":33.299999999999997},{"$f":"Export!R257","v":33.299999999999997},{"$f":"Export!S257","v":33.299999999999997},{"$f":"Export!T257","v":33.299999999999997},{"$f":"Export!U257","v":33.299999999999997},{"$f":"Export!V257","v":33.299999999999997},{"$f":"Export!W257","v":33.299999999999997},{"$f":"Export!X257","v":33.299999999999997},{"$f":"Export!Y257","v":33.299999999999997},{"$f":"Export!Z257","v":33.299999999999997},{"$f":"Export!AA257","v":33.299999999999997},{"$f":"Export!AB257","v":33.299999999999997},{"$f":"Export!AC257","v":33.299999999999997},{"$f":"Export!AD257","v":33.299999999999997},{"$f":"Export!AE257","v":33.299999999999997},{"$f":"Export!AF257","v":33.299999999999997},{"$f":"Export!AG257","v":33.299999999999997},{"$f":"Export!AH257","v":33.299999999999997},{"$f":"Export!AI257","v":33.299999999999997},{"$f":"Export!AJ257","v":23.125},{"$f":"Export!AK257","v":26.25},{"$f":"Export!AL257","v":29.375},{"$f":"Export!AM257","v":32.5},{"$f":"Export!AN257","v":35.625},{"$f":"Export!AO257","v":38.75},{"$f":"Export!AP257","v":41.875},{"$f":"Export!AQ257","v":45}]
[null,null,null,null,"Accelerated post-vesting asset life",null,"years",null,null,null,{"$f":"Export!K258","v":20},{"$f":"Export!L258","v":20},{"$f":"Export!M258","v":20},{"$f":"Export!N258","v":20},{"$f":"Export!O258","v":20},{"$f":"Export!P258","v":20},{"$f":"Export!Q258","v":20},{"$f":"Export!R258","v":20},{"$f":"Export!S258","v":20},{"$f":"Export!T258","v":20},{"$f":"Export!U258","v":20},{"$f":"Export!V258","v":20},{"$f":"Export!W258","v":20},{"$f":"Export!X258","v":20},{"$f":"Export!Y258","v":20},{"$f":"Export!Z258","v":20},{"$f":"Export!AA258","v":20},{"$f":"Export!AB258","v":20},{"$f":"Export!AC258","v":20},{"$f":"Export!AD258","v":20},{"$f":"Export!AE258","v":20},{"$f":"Export!AF258","v":20},{"$f":"Export!AG258","v":20},{"$f":"Export!AH258","v":20},{"$f":"Export!AI258","v":20},{"$f":"Export!AJ258","v":23.125},{"$f":"Export!AK258","v":26.25},{"$f":"Export!AL258","v":29.375},{"$f":"Export!AM258","v":32.5},{"$f":"Export!AN258","v":35.625},{"$f":"Export!AO258","v":38.75},{"$f":"Export!AP258","v":41.875},{"$f":"Export!AQ258","v":45}]
[null,null,null,null,"Smoothing period following full depreciation of pre-vesting assets",null,"years",null,{"$f":"Export!I259","v":15}]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 20/21 prices",null,null,null,{"$f":"Export!K261","v":28.526000944534815},{"$f":"Export!L261","v":69.833132182400178},{"$f":"Export!M261","v":144.48234244634517},{"$f":"Export!N261","v":130.21934197407776},{"$f":"Export!O261","v":129.10793933987514},{"$f":"Export!P261","v":132.25691347011596},{"$f":"Export!Q261","v":138.18439418586345},{"$f":"Export!R261","v":168.37749908170227},{"$f":"Export!S261","v":180.29446944987433},{"$f":"Export!T261","v":165.71182853848742},{"$f":"Export!U261","v":143.89240198462886},{"$f":"Export!V261","v":131.62425113826984},{"$f":"Export!W261","v":152.1201964892596},{"$f":"Export!X261","v":179.58715805818156},{"$f":"Export!Y261","v":173.32006211906727},{"$f":"Export!Z261","v":203.36386369721032},{"$f":"Export!AA261","v":128.05389332658407},{"$f":"Export!AB261","v":157.80709395436162},{"$f":"Export!AC261","v":173.39101420035695},{"$f":"Export!AD261","v":158.41065966088121},{"$f":"Export!AE261","v":153.73959941493774},{"$f":"Export!AF261","v":189.52738762176125},{"$f":"Export!AG261","v":198.81414272608728},{"$f":"Export!AH261","v":203.91110785164159},{"$f":"Export!AI261","v":226.64315013833672},{"$f":"Export!AJ261","v":0},{"$f":"Export!AK261","v":0},{"$f":"Export!AL261","v":0},{"$f":"Export!AM261","v":0},{"$f":"Export!AN261","v":0},{"$f":"Export!AO261","v":0},{"$f":"Export!AP261","v":0},{"$f":"Export!AQ261","v":0}]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 20/21 prices",null,null,null,{"$f":"Export!K262","v":0},{"$f":"Export!L262","v":0},{"$f":"Export!M262","v":0},{"$f":"Export!N262","v":0},{"$f":"Export!O262","v":0},{"$f":"Export!P262","v":0},{"$f":"Export!Q262","v":0},{"$f":"Export!R262","v":0},{"$f":"Export!S262","v":0},{"$f":"Export!T262","v":0},{"$f":"Export!U262","v":0},{"$f":"Export!V262","v":0},{"$f":"Export!W262","v":0},{"$f":"Export!X262","v":0},{"$f":"Export!Y262","v":0},{"$f":"Export!Z262","v":0},{"$f":"Export!AA262","v":0},{"$f":"Export!AB262","v":0},{"$f":"Export!AC262","v":0},{"$f":"Export!AD262","v":0},{"$f":"Export!AE262","v":0},{"$f":"Export!AF262","v":0},{"$f":"Export!AG262","v":0},{"$f":"Export!AH262","v":0},{"$f":"Export!AI262","v":0},{"$f":"Export!AJ262","v":0},{"$f":"Export!AK262","v":0},{"$f":"Export!AL262","v":0},{"$f":"Export!AM262","v":0},{"$f":"Export!AN262","v":0},{"$f":"Export!AO262","v":0},{"$f":"Export!AP262","v":0},{"$f":"Export!AQ262","v":0}]
[null,null,null,null,"Pre-RIIO Other legacy adjustments' price control RAV additions adjustment",null,"£m 20/21 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,{"$f":"Export!AH263","v":-0.40331059103414102},{"$f":"Export!AI263","v":-5.3845333762148337}]
[]
[null,null,null,"RIIO-2 treatment"]
[null,null,null,null,"Depreciation asset lives",null,"years",null,{"$f":"Export!I260","v":45}]
[null,null,null,null,"RIIO-1 RAV additions",null,"£m 20/21 prices","OLRAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ339 * $I299","v":191.71604548314653},{"$f":"Export!AK339 * $I299","v":174.69572201826307},{"$f":"Export!AL339 * $I299","v":186.35491468013478},{"$f":"Export!AM339 * $I299","v":189.53974377633185},{"$f":"Export!AN339 * $I299","v":182.79560949560832},{"$f":"Export!AO339 * $I299","v":181.46808524335731},{"$f":"Export!AP339 * $I299","v":188.55673164805029},{"$f":"Export!AQ339 * $I299","v":189.78804529019993}]
[]
[null,"Operational performance and return adjustment"]
[]
[null,null,null,null,"Notional gearing",null,"%","G",{"$f":"Export!I269","v":0.6}]
[null,null,null,null,"Threshold 1",null,"annual real %","T1",{"$f":"Export!I270","v":0.03}]
[null,null,null,null,"Threshold 2",null,"annual real %","T2",{"$f":"Export!I271","v":0.04}]
[null,null,null,null,"Adjustment rate 1",null,"%","AR1",{"$f":"Export!I272","v":0.5}]
[null,null,null,null,"Adjustment rate 2",null,"%","AR2",{"$f":"Export!I273","v":1}]
[]
[null,"Tax"]
[]
[null,null,"Tax policy"]
[]
[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,null,null,{"$f":"Export!AR282","v":0.25},{"$f":"Export!AS282","v":0.25},{"$f":"Export!AT282","v":0.25},{"$f":"Export!AU282","v":0.25},{"$f":"Export!AV282","v":0.25}]
[null,null,null,null,"General pool capital allowance rate",null,"%","GCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR283","v":0.18},{"$f":"Export!AS283","v":0.18},{"$f":"Export!AT283","v":0.18},{"$f":"Export!AU283","v":0.18},{"$f":"Export!AV283","v":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,null,null,{"$f":"Export!AR284","v":0.06},{"$f":"Export!AS284","v":0.06},{"$f":"Export!AT284","v":0.06},{"$f":"Export!AU284","v":0.06},{"$f":"Export!AV284","v":0.06}]
[null,null,null,null,"Structures and buildings capital allowance rate",null,"%","SBCAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR285","v":0.03},{"$f":"Export!AS285","v":0.03},{"$f":"Export!AT285","v":0.03},{"$f":"Export!AU285","v":0.03},{"$f":"Export!AV285","v":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,null,null,{"$f":"Export!AR286","v":2.2200000000000001E-2},{"$f":"Export!AS286","v":2.2200000000000001E-2},{"$f":"Export!AT286","v":2.2200000000000001E-2},{"$f":"Export!AU286","v":2.2200000000000001E-2},{"$f":"Export!AV286","v":2.2200000000000001E-2}]
[]
[null,null,"Capital allowances and tax losses"]
[]
[null,null,null,null,"General pool RIIO-2 opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR341","v":74.537509566850503}]
[null,null,null,null,"Special rates pool RIIO-2 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,null,null,{"$f":"Export!AR342","v":607.08504328592403}]
[null,null,null,null,"Deferred revenue expenditure pool RIIO-2 opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR343","v":1152.7495839455501}]
[null,null,null,null,"Deferred revenue expenditure pool capex additions during RIIO-1",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AQ344","v":1436.6596456564334}]
[null,null,null,null,"Structures and buildings pool RIIO-2 opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR345","v":0}]
[]
[null,null,"Tax trigger and tax clawback"]
[]
[null,null,null,null,"Tax trigger events (aka Tax liability allowance adjustments)",null,"£m 20/21 prices","TTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR277","v":0},{"$f":"Export!AS277","v":0},{"$f":"Export!AT277","v":0},{"$f":"Export!AU277","v":0},{"$f":"Export!AV277","v":0}]
[null,null,null,null,"Adjusted net debt",null,"£m nominal","ANDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR278","v":0},{"$f":"Export!AS278","v":0},{"$f":"Export!AT278","v":0},{"$f":"Export!AU278","v":0},{"$f":"Export!AV278","v":0}]
[null,null,null,null,"Tax deductible net interest cost",null,"£m nominal","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,null,null,{"$f":"Export!AR279","v":0},{"$f":"Export!AS279","v":0},{"$f":"Export!AT279","v":0},{"$f":"Export!AU279","v":0},{"$f":"Export!AV279","v":0}]
[null,null,null,null,"Tax allowance adjustment",null,"£m nominal","TAXAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR280","v":0},{"$f":"Export!AS280","v":0},{"$f":"Export!AT280","v":0},{"$f":"Export!AU280","v":0},{"$f":"Export!AV280","v":0}]
[]
[null,null,null,null,"Tax trigger deadband",null,"£m 20/21 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,null,null,{"$f":"Export!AR288","v":1.1818356435855382},{"$f":"Export!AS288","v":1.1663175659183611},{"$f":"Export!AT288","v":1.1667021773988113},{"$f":"Export!AU288","v":1.1239555650431647},{"$f":"Export!AV288","v":1.1203624051011121}]
[null,null,null,null,"Notional gearing for tax clawback gearing level test",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR289","v":0.65},{"$f":"Export!AS289","v":0.64},{"$f":"Export!AT289","v":0.63},{"$f":"Export!AU289","v":0.61},{"$f":"Export!AV289","v":0.6}]
[]
[null,null,"Tax pool allocation (RIIO-2)"]
[]
[null,null,null,null,"Allocation to \"General\" 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,null,null,{"$f":"AR527","v":0.10088914210917029},0.10208132108582081,0.10221646094746564,9.7920731334748809E-2,9.7975942929615895E-2]
[null,null,null,null,"Allocation to \"Special Rate\" 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,null,null,0.25825659121247424,0.26130833763620515,0.26165426941117803,0.25065803668129449,0.25079936763116367]
[null,null,null,null,"Allocation to \"Deferred Revenue\" 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,null,null,0.26175414919099826,0.26484722528613336,0.26519784200035174,0.25405268776051732,0.254195932749401]
[null,null,null,null,"Allocation to \"Structures and Buildings\" 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,null,null,2.0761230576922939E-2,2.1006560273516245E-2,2.1034369706415434E-2,2.0150383272184231E-2,2.0161744858055535E-2]
[null,null,null,null,"Allocation to \"Revenue\" 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,null,null,0.34518718889001382,0.3374494477344589,0.33657233340038184,0.36445341876463011,0.36409507237685274]
[null,null,null,null,"Allocation to \"Non Qualifying\" 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,null,null,1.3151698020420438E-2,1.3307107983865619E-2,1.332472453420709E-2,1.2764742186625069E-2,1.27719394549112E-2]
[]
[null,null,"Legacy adjustments"]
[]
[null,null,"Caclulation of legacy indexes"]
[]
[null,null,null,null,"Price adjustment factor for RIIO-1 years",null,"Scalar","RPIF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ349","v":0},{"$f":"Export!AK349","v":0},{"$f":"Export!AL349","v":0},{"$f":"Export!AM349","v":0},{"$f":"Export!AN349","v":0},{"$f":"Export!AO349","v":0},{"$f":"Export!AP349","v":1.238},{"$f":"Export!AQ349","v":1.321}]
[]
[null,null,null,null,"Splice index conversion from real to nominal (from 20/21 price base)",null,null,null,{"$f":"AO299/AG299","v":1.202275126868976},null,{"$f":"K199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.62031161473087815,0.6396033994334277,0.65645892351274782,0.68096317280453267,0.70909348441926356,0.73014164305949025,0.73348441926345587,0.76988668555240791,0.8068271954674221,0.83175637393767698,0.85575070821529742,0.87252124645892348,0.88192634560906513,0.9008215297450427,0.93453257790368272,0.96308781869688376,0.98801699716713864,1,1.0577620396600564,1.1912139111833526,1.2720448764226937,1.2761337585410994,1.2703790008307307,1.2784280216544934,1.3010915309080842]
[null,null,null,null,"Splice index conversion from real to nominal (from 12/13 price base) ",null,"Scalar","PIt / PI2012/13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ299*$I299","v":1.060318109056231},{"$f":"AK299*$I299","v":1.0830353189605262},1.1235652736623414,1.1578965294097612,1.1878682606178264,1.202275126868976,1.2717209904294811,1.4321668561960543,1.5293479151841249,1.5342638764517835,1.5273450743954498,1.5370222119275101,1.564269985390667]
[]
[null,null,null,null,"WACCt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ187","v":3.7574999999999997E-2},3.6729999999999999E-2,3.5885E-2,3.4584999999999998E-2,3.3610000000000001E-2,3.2570000000000002E-2,3.1529999999999996E-2,3.0359999999999998E-2,3.97335776E-2,3.9575631600000008E-2,3.9523220800000002E-2,3.91321876E-2,3.8743220800000006E-2]
[null,null,null,null,"WACCt + 1",null,"Scalar","PVF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ302+1","v":1.0375749999999999},{"$f":"AK302+1","v":1.0367299999999999},1.0358849999999999,1.0345850000000001,1.0336099999999999,1.03257,1.0315300000000001,{"$f":"AQ302+1","v":1.0303599999999999},1.0397335776000001,1.0395756316,1.0395232208,1.0391321875999999,1.0387432208]
[]
[null,null,"Calculation of Forecasting Penalty"]
[]
[null,null,null,null,"Calculated base revenue (last year of RIIO-1, per RIIO-1 definition) (for use in Correction term)",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AQ418","v":0}]
[null,null,null,null,"Recovered 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,null,{"$f":"Export!AQ351+Export!AQ419","v":552.20000000000005},{"$f":"Export!AR351+Export!AR419","v":0},{"$f":"Export!AS351+Export!AS419","v":0},{"$f":"Export!AT351+Export!AT419","v":0},{"$f":"Export!AU351+Export!AU419","v":0},{"$f":"Export!AV351+Export!AV419","v":0}]
[null,null,null,null,"Recovered Revenue net of Bad Debt",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,null,null,{"$f":"AQ308-(AQ312+AQ313)*AQ18","v":552.20000000000005},{"$f":"AR308-(AR312+AR313)*AR18","v":0},{"$f":"AS308-(AS312+AS313)*AS18","v":0},{"$f":"AT308-(AT312+AT313)*AT18","v":0},{"$f":"AU308-(AU312+AU313)*AU18","v":0},{"$f":"AV308-(AV312+AV313)*AV18","v":0}]
[null,null,null,null,"Allowed Revenue (as published)",null,"£m nominal","AR*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,null,null,{"$f":"Export!AR420","v":0},{"$f":"Export!AS420","v":0},{"$f":"Export!AT420","v":0},{"$f":"Export!AU420","v":0},{"$f":"Export!AV420","v":0}]
[null,null,null,null,"Base Revenue (as published)",null,"£m 20/21 prices","BRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AQ421","v":0},{"$f":"Export!AR421","v":0},{"$f":"Export!AS421","v":0},{"$f":"Export!AT421","v":0},{"$f":"Export!AU421","v":0},{"$f":"Export!AV421","v":0}]
[null,null,null,null,"Valid Bad Debt Claim",null,"£m nominal","BDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR422","v":0},{"$f":"Export!AS422","v":0},{"$f":"Export!AT422","v":0},{"$f":"Export!AU422","v":0},{"$f":"Export!AV422","v":0}]
[null,null,null,null,"Recovered Bad Debt (enter as a -ive)",null,"£m nominal","RBDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR423","v":0},{"$f":"Export!AS423","v":0},{"$f":"Export!AT423","v":0},{"$f":"Export!AU423","v":0},{"$f":"Export!AV423","v":0}]
[null,null,null,null,"Base Revenue Forecasting Penalty Adjustment",null,"Scalar","BRFPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AQ424","v":0},{"$f":"Export!AR424","v":0},{"$f":"Export!AS424","v":0},{"$f":"Export!AT424","v":0},{"$f":"Export!AU424","v":0},{"$f":"Export!AV424","v":0}]
[null,null,null,null,"Recovered Revenue Forecasting Penalty Adjustment",null,"Scalar","RRFPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AQ425","v":0},{"$f":"Export!AR425","v":0},{"$f":"Export!AS425","v":0},{"$f":"Export!AT425","v":0},{"$f":"Export!AU425","v":0},{"$f":"Export!AV425","v":0}]
[null,null,null,null,"Over/undercollection percentage for penal rate adjustment",null,"%",null,{"$f":"Export!I426","v":0.06}]
[null,null,null,null,"Applicable BR penalty interest rate",null,"%",null,{"$f":"Export!I427","v":1.15E-2}]
[null,null,null,null,"Applicable AR penalty interest rate",null,"%",null,{"$f":"Export!I428","v":1.15E-2}]
[]
[null,null,"Treatment of legacy items from ED1 PCFM"]
[]
[null,null,null,null,"RIIO-1 MOD from ED1 closeout model (£m 12/13 prices)",null,"£m 12/13 prices","MOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR338","v":-5.4786254024941501}]
[]
[null,null,null,null,"Phasing ",null,"£m 12/13 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AR322/5","v":-1.0957250804988301},{"$f":"$AR322/5","v":-1.0957250804988301},{"$f":"$AR322/5","v":-1.0957250804988301},{"$f":"$AR322/5","v":-1.0957250804988301},{"$f":"$AR322/5","v":-1.0957250804988301}]
[null,null,null,null,"WACC",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR302","v":3.97335776E-2},{"$f":"AS302","v":3.9575631600000008E-2},{"$f":"AT302","v":3.9523220800000002E-2},{"$f":"AU302","v":3.91321876E-2},{"$f":"AV302","v":3.8743220800000006E-2}]
[null,null,null,null,"Compounding WACC for TVM adjustment",null,"Scalar","CWACCt",null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"PRODUCT(1+$AR325:AR$325)","v":1.0397335776000001},{"$f":"PRODUCT(1+$AR325:AS$325)","v":1.0808816906292478},{"$f":"PRODUCT(1+$AR325:AT$325)","v":1.1236016163466649},{"$f":"PRODUCT(1+$AR325:AU$325)","v":1.1675706055852058}]
[null,null,null,null,"Legacy MOD",null,"£m 12/13 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR324*AR326","v":-1.0957250804988301},{"$f":"AS324*AS326","v":-1.1392621580130966},{"$f":"AT324*AT326","v":-1.1843491774744441},{"$f":"AU324*AU326","v":-1.231158471520065},-1.2793363957929174]
[null,null,null,null,"Legacy MOD",null,"£m nominal","LMODt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR327*AR300","v":-1.6757448674758433},{"$f":"AS327*AS300","v":-1.7479287748479979},{"$f":"AT327*AT300","v":-1.8089098825798946},{"$f":"AU327*AU300","v":-1.8923179171290627},{"$f":"AV327*AV300","v":-2.0012275251567355}]
[]
[null,null,null,null,"Tax losses brought forwards",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR346","v":0}]
[]
[null,null,"Treatment of legacy items from ED1 RRP"]
[]
[null,null,null,"Base demand revenue"]
[null,null,null,null,"True-up of RPI forecast"]
[null,null,null,null,"Legacy relevant revenue adjustments",null,"£m 12/13 prices","REV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP348","v":344.67962761908268},{"$f":"Export!AQ348","v":330.39541879352311}]
[null,null,null,null,"True-up of RPI forecast",null,"£m nominal","LTRU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(((AP$300-AP297)/AP$300) * AP$336 * AP$303 * AQ$303*AR300,0)","v":14.855977956129832},{"$f":"IFERROR(((AQ$300-AQ297)/AQ$300) * AQ$336 * AQ$303 * AR$303*AS300,0)","v":42.152840163910227}]
[]
[null,null,null,null,"Legacy correction factor"]
[null,null,null,null,"Regulated Distribution Network Revenue",null,"£m nominal","RD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ351","v":415.26918895190363},{"$f":"Export!AK351","v":452.07398720983605},{"$f":"Export!AL351","v":394.40800000000002},{"$f":"Export!AM351","v":413.89699999999999},{"$f":"Export!AN351","v":438.33800000000002},{"$f":"Export!AO351","v":410.62294568115544},{"$f":"Export!AP351","v":428.28951999999998},{"$f":"Export!AQ351","v":552.20000000000005}]
[null,null,null,null,"Allowed Distribution Network Revenue",null,"£m nominal","AR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ352","v":404.59389821967591},{"$f":"Export!AK352","v":448.0633651518184},{"$f":"Export!AL352","v":398.09118628445742},{"$f":"Export!AM352","v":414.13677262004228},{"$f":"Export!AN352","v":428.71165731601508},{"$f":"Export!AO352","v":432.21779198512695},{"$f":"Export!AP352","v":424.68354968978247},{"$f":"Export!AQ352","v":546.07216738686827}]
[null,null,null,null,"Under/Over Recovery",null,"£m nominal","RD-AR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ340-AJ341","v":10.675290732227722},4.0106220580176455,{"$f":"AL340-AL341","v":-3.6831862844574061},-0.23977262004228805,9.6263426839849444,-21.594846303971508,3.6059703102175149,6.1278326131317726]
[null,null,null,null,"Average Specified Rate",null,"scalar","It",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ353","v":0.5},{"$f":"Export!AK353","v":0.33561643835616445},{"$f":"Export!AL353","v":0.35273972602739728},{"$f":"Export!AM353","v":0.66575342465753418},{"$f":"Export!AN353","v":0.71767123287671231},{"$f":"Export!AO353","v":0.1},{"$f":"Export!AP353","v":0.19289999999999999},{"$f":"Export!AQ353","v":2.0710000000000002},{"$f":"Export!AR353","v":0}]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,{"$f":"Export!AJ354","v":0},{"$f":"Export!AK354","v":0},{"$f":"Export!AL354","v":0},{"$f":"Export!AM354","v":0},{"$f":"Export!AN354","v":0},{"$f":"Export!AO354","v":0},{"$f":"Export!AP354","v":0},{"$f":"Export!AQ354","v":0}]
[null,null,null,null,"Interest rate adjustment",null,"scalar","PRt",null,null,null,null,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(AJ$344=0,IF(AJ$340>(1.06*AJ$341),3,IF(AJ$340<(0.94*AJ$341),0,1.5)),AJ$344)","v":1.5},{"$f":"IF(AK$344=0,IF(AK$340>(1.06*AK$341),3,IF(AK$340<(0.94*AK$341),0,1.5)),AK$344)","v":1.5},{"$f":"IF(AL$344=0,IF(AL$340>(1.06*AL$341),3,IF(AL$340<(0.94*AL$341),0,1.5)),AL$344)","v":1.5},1.5,1.5,1.5,1.5,1.5]
[null,null,null,null,"Correction factor",null,"£m nominal","K",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$342*((1+((AH$343+AH$345)/100))*(1+((AI$343+1.5)/100)))","v":0},0,11.088673086225823,4.1599120641999239,{"$f":"AL$342*((1+((AL$343+AL$345)/100))*(1+((AM$343+1.5)/100)))","v":-3.8326727800322402},{"$f":"AM$342*((1+((AM$343+AM$345)/100))*(1+((AN$343+1.5)/100)))","v":-0.25039803327987353},9.9972604895292623,-22.311792264364264,{"$f":"AP$342*((1+((AP$343+AP$345)/100))*(1+((AQ$343+1.5)/100)))","v":3.7979649151600943}]
[null,null,null,null,"Legacy correction factor for AR tab",null,"£m nominal","LK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ346","v":0},0,-11.088673086225823,-4.1599120641999239,3.8326727800322402,0.25039803327987353,-9.9972604895292623,22.311792264364264,-3.7979649151600943]
[]
[null,null,null,null,"Low Carbon Networks Fund"]
[null,null,null,null,"LCNF Second Tier and Discretionary Funding Mechanism value",null,"£m nominal","LCN2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR356","v":0},{"$f":"Export!AS356","v":0},{"$f":"Export!AT356","v":0},{"$f":"Export!AU356","v":0},{"$f":"Export!AV356","v":0}]
[null,null,null,null,"Recovered LCN, determined to be unrecoverable",null,"£m nominal","LCN1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR357","v":0},{"$f":"Export!AS357","v":0},{"$f":"Export!AT357","v":0},{"$f":"Export!AU357","v":0},{"$f":"Export!AV357","v":0}]
[null,null,null,null,"Low Carbon Networks Fund",null,"£m nominal","LCN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR350-AR351","v":0},{"$f":"AS350-AS351","v":0},{"$f":"AT350-AT351","v":0},{"$f":"AU350-AU351","v":0},{"$f":"AV350-AV351","v":0}]
[]
[null,null,null,null,"Connections GS Failure Payments Adjustment"]
[null,null,null,null,"Connection Guaranteed Standards Payments Made",null,"£m nominal","LCGSPM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ359","v":0},{"$f":"Export!AK359","v":0},{"$f":"Export!AL359","v":0},{"$f":"Export!AM359","v":0},{"$f":"Export!AN359","v":0},{"$f":"Export!AO359","v":0},{"$f":"Export!AP359","v":0},{"$f":"Export!AQ359","v":0}]
[null,null,null,null,"CGSPM cumulative to year t-2",null,"£m nominal","SumCGSPMt-2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AH355:AH355)","v":0},{"$f":"SUM($AH355:AI355)","v":0},{"$f":"SUM($AH355:AJ355)","v":0},{"$f":"SUM($AH355:AK355)","v":0},{"$f":"SUM($AH355:AL355)","v":0},{"$f":"SUM($AH355:AM355)","v":0},{"$f":"SUM($AH355:AN355)","v":0},{"$f":"SUM($AH355:AO355)","v":0},{"$f":"SUM($AH355:AP355)","v":0},{"$f":"SUM($AH355:AQ355)","v":0}]
[null,null,null,null,"Total connection guaranteed standards revenue exposure",null,"£m 12/13 prices","LTCGSR",{"$f":"Export!I360","v":43.4}]
[null,null,null,null,"CGSRA cumulative to t-1",null,"£m nominal","SumCGSRAt-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,{"$f":"SUM($AI359:AI359)","v":0},{"$f":"SUM($AI359:AJ359)","v":0},{"$f":"SUM($AI359:AK359)","v":0},{"$f":"SUM($AI359:AL359)","v":0},{"$f":"SUM($AI359:AM359)","v":0},{"$f":"SUM($AI359:AN359)","v":0},{"$f":"SUM($AI359:AO359)","v":0},{"$f":"SUM($AI359:AP359)","v":0},{"$f":"SUM($AI359:AQ359)","v":0},{"$f":"SUM($AI359:AR359)","v":0}]
[null,null,null,null,"Connections performance standards payments adjustment",null,"£m nominal","LCGSRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ356>$I$357,AJ356-$I$357-AJ358,0)","v":0},{"$f":"IF(AK356>$I$357,AK356-$I$357-AK358,0)","v":0},0,0,0,0,0,0,{"$f":"IF(AR356>$I$357,AR356-$I$357-AR358,0)","v":0},{"$f":"IF(AS356>$I$357,AS356-$I$357-AS358,0)","v":0}]
[]
[null,null,null,"Incentives"]
[null,null,null,null,"Broad Measure of Customer Service (£m real 2012/13 prices)"]
[null,null,null,null,"Legacy RRP Customer Satisfaction Survey term",null,"£m 12/13 prices","CS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP364","v":2.4022697420249686},{"$f":"Export!AQ364","v":3.1}]
[null,null,null,null,"Legacy RRP Complaints metric term",null,"£m 12/13 prices","CM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP365","v":0},{"$f":"Export!AQ365","v":0}]
[null,null,null,null,"Legacy RRP Stakeholder engagement reward term",null,"£m 12/13 prices","SE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP366","v":0.64800000000000002},{"$f":"Export!AQ366","v":0.1}]
[null,null,null,null,"Broad measure of customer service revenue adjustment",null,"£m nominal","BM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP363:AP365)*AP$300","v":3.8790920574050709},{"$f":"SUM(AQ363:AQ365)*AQ$300","v":4.5829339398273738}]
[]
[null,null,null,null,"Interruptions-related quality of service incentive revenue adjustment"]
[null,null,null,null,"Legacy RRP Performance on the number of supply interruptions and the duration of supply interruptions",null,"£m 12/13 prices","QZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP368","v":13.223811536789343},{"$f":"Export!AQ368","v":13.6}]
[null,null,null,null,"Legacy RRP Performance on severe weather supply restoration",null,"£m 12/13 prices","QC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP369","v":0},{"$f":"Export!AQ369","v":0}]
[null,null,null,null,"Legacy RRP Performance on normal weather supply restoration",null,"£m 12/13 prices","QD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP370","v":-0.13030199999999997},{"$f":"Export!AQ370","v":0}]
[null,null,null,null,"Interruptions-related quality of service incentive revenue adjustment",null,"£m nominal","IQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP369:AP371) * AP$303 * AQ$303 * AR$300","v":21.283018266652856},{"$f":"SUM(AQ369:AQ371) * AQ$303 * AR$303 * AS$300","v":22.353731399669797}]
[]
[null,null,null,null,"Incentive on Connections Engagement (£m real 2012/13 prices)"]
[null,null,null,null,"Legacy RRP Incentive on Connections Engagement negative performance adjustment",null,"£m 12/13 prices","ICEO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AO372","v":0},{"$f":"Export!AP372","v":0},{"$f":"Export!AQ372","v":0}]
[null,null,null,null,"Incentive on Connections Engagement negative performance adjustment",null,"£m nominal","ICEt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO375 * AO$300","v":0},{"$f":"AP375 * AP$300","v":0},0]
[]
[null,null,null,null,"Time To Connect (£m real 2012/13 prices)"]
[null,null,null,null,"Legacy RRP LVSSA Time to Quote term",null,"£m 12/13 prices","TQA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP374","v":0.3},{"$f":"Export!AQ374","v":0.3}]
[null,null,null,null,"Legacy RRP LVSSB Time to Quote term",null,"£m 12/13 prices","TQB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP375","v":0.3},{"$f":"Export!AQ375","v":0.3}]
[null,null,null,null,"Legacy RRP LVSSA Time to Connect term",null,"£m 12/13 prices","TCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP376","v":0.29216897108190099},{"$f":"Export!AQ376","v":0.3}]
[null,null,null,null,"Legacy RRP LVSSB Time to Connect term",null,"£m 12/13 prices","TCB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP377","v":0.3},{"$f":"Export!AQ377","v":0.29996679999999992}]
[null,null,null,null,"Time To Connect",null,"£m nominal","TTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP379:AP382)*AP$300","v":1.5161063046635705},{"$f":"SUM(AQ379:AQ382)*AQ$300","v":1.7185526794956394}]
[]
[null,null,null,"Pass-through"]
[null,null,null,null,"Licence fee adjustment"]
[null,null,null,null,"Legacy Licence fee payments",null,"£m nominal","LFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP381","v":2.3656330080000001},{"$f":"Export!AQ381","v":2.4905841405481994}]
[null,null,null,null,"Legacy Licence fee allowance",null,"£m 2012/13","LFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP382","v":1.1000000000000001},{"$f":"Export!AQ382","v":1.1000000000000001}]
[null,null,null,null,"Licence fee adjustment",null,"£m nominal","LLF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP387/AP$300 - AP388) * AP$303 * AQ$303 * AR$300","v":1.2356485421172092},{"$f":"(AQ387/AQ$300 - AQ388) * AQ$303 * AR$303 * AS$300","v":1.0503494116365506}]
[]
[null,null,null,null,"Business Rates adjustment"]
[null,null,null,null,"Legacy Business Rates payments",null,"£m nominal","RBA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP384","v":25.594880011000001},{"$f":"Export!AQ384","v":27.450244636375686}]
[null,null,null,null,"Legacy Business Rates allowance",null,"£m 2012/13","RBE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP385","v":26.4},{"$f":"Export!AQ385","v":26.7}]
[null,null,null,null,"Business Rates adjustment",null,"£m nominal","LRB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP392/AP$300 - AP393) * AP$303 * AQ$303 * AR$300","v":-10.197870800437508},{"$f":"(AQ392/AQ$300 - AQ393) * AQ$303 * AR$303 * AS$300","v":-12.381777969747514}]
[]
[null,null,null,null,"Transmission Connection Point Charges adjustment"]
[null,null,null,null,"Legacy Pass-through Transmission Connection Point Charges incurred",null,"£m nominal","PTPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP387","v":13.948872492000001},{"$f":"Export!AQ387","v":20.330335887067715}]
[null,null,null,null,"Legacy Pass-through Transmission Connection Point Charges allowance",null,"£m 2012/13","PTPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP388","v":19.5},{"$f":"Export!AQ388","v":22.9}]
[null,null,null,null,"Transmission Connection Point Charges adjustment",null,"£m nominal","LTB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP397/AP$300 - AP398) * AP$303 * AQ$303 * AR$300","v":-13.867638489242571},{"$f":"(AQ397/AQ$300 - AQ398) * AQ$303 * AR$303 * AS$300","v":-14.307196978490024}]
[]
[null,null,null,null,"Smart Meter Communication Licensee Costs adjustment"]
[null,null,null,null,"Legacy Smart Meter Communication Licensee Costs incurred",null,"£m nominal","SMCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP390","v":2.5358084989999998},{"$f":"Export!AQ390","v":3.3259251760782029}]
[null,null,null,null,"Legacy Smart Meter Communication Licensee Costs allowance",null,"£m 2012/13","SMCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP391","v":0},{"$f":"Export!AQ391","v":0}]
[null,null,null,null,"Smart Meter Communication Licensee Costs adjustment",null,"£m nominal","LSMC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP402/AP$300 - AP403) * AP$303 * AQ$303 * AR$300","v":3.2411696412104001},{"$f":"(AQ402/AQ$300 - AQ403) * AQ$303 * AR$303 * AS$300","v":3.8170686914747614}]
[]
[null,null,null,null,"Smart Meter Information Technology Costs adjustment"]
[null,null,null,null,"Legacy Smart Meter Information Technology Costs incurred",null,"£m nominal","SMIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP393","v":0.86189553348708203},{"$f":"Export!AQ393","v":1.6765896634266064}]
[null,null,null,null,"Legacy Smart Meter Information Technology Costs allowance",null,"£m 2012/13","SMIE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP394","v":0},{"$f":"Export!AQ394","v":0}]
[null,null,null,null,"Smart Meter Information Technology Costs adjustment",null,"£m nominal","LSMIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP407/AP$300 - AP408) * AP$303 * AQ$303 * AR$300","v":1.1016406160539383},{"$f":"(AQ407/AQ$300 - AQ408) * AQ$303 * AR$303 * AS$300","v":1.9241737483289163}]
[]
[null,null,null,null,"Ring Fence Costs adjustment"]
[null,null,null,null,"Legacy Ring Fence Costs incurred",null,"£m nominal","RFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP396","v":0},{"$f":"Export!AQ396","v":0}]
[null,null,null,null,"Legacy Ring Fence Costs allowance",null,"£m 2012/13","RFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP397","v":0},{"$f":"Export!AQ397","v":0}]
[null,null,null,null,"Ring Fence Costs adjustment",null,"£m nominal","LRF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP412/AP$300 - AP413) * AP$303 * AQ$303 * AR$300","v":0},{"$f":"(AQ412/AQ$300 - AQ413) * AQ$303 * AR$303 * AS$300","v":0}]
[]
[null,null,null,null,"Shetland Variable Energy Costs adjustment"]
[null,null,null,null,"Legacy Shetland variable Energy Costs Actual incurred",null,"£m nominal","SECA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP399","v":0},{"$f":"Export!AQ399","v":0}]
[null,null,null,null,"Legacy Shetland variable Energy Costs allowance",null,"£m 2012/13","SECE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP400","v":0},{"$f":"Export!AQ400","v":0}]
[null,null,null,null,"Shetland Variable Energy Costs adjustment",null,"£m nominal","LSEC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP417/AP$300 - AP418) * AP$303 * AQ$303 * AR$300","v":0},{"$f":"(AQ417/AQ$300 - AQ418) * AQ$303 * AR$303 * AS$300","v":0}]
[]
[null,null,null,null,"Shetland Extension Variable Energy Costs adjustment"]
[null,null,null,null,"Legacy Shetland Extension Variable Energy Costs incurred",null,"£m nominal","SEVECA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP402","v":0},{"$f":"Export!AQ402","v":0}]
[null,null,null,null,"Legacy Shetland Extension Variable Energy Costs allowance",null,"£m 2012/13","SEVECE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP403","v":0},{"$f":"Export!AQ403","v":0}]
[null,null,null,null,"Shetland Extension Variable Energy Costs adjustment",null,"£m nominal","LSEVEC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP422/AP$300 - AP423) * AP$303 * AQ$303 * AR$300","v":0},{"$f":"(AQ422/AQ$300 - AQ423) * AQ$303 * AR$303 * AS$300","v":0}]
[]
[null,null,null,null,"Shetland New Energy Solution Residual Costs adjustment"]
[null,null,null,null,"Legacy Shetland New Energy Solution Residual Costs incurred",null,"£m nominal","SNESRCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP405","v":0},{"$f":"Export!AQ405","v":0}]
[null,null,null,null,"Legacy Shetland New Energy Solution Residual Costs allowance",null,"£m 2012/13","SNESRCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP406","v":0},{"$f":"Export!AQ406","v":0}]
[null,null,null,null,"Shetland New Energy Solution Residual Costs adjustment",null,"£m nominal","LSNESRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP427/AP$300 - AP428) * AP$303 * AQ$303 * AR$300","v":0},{"$f":"(AQ427/AQ$300 - AQ428) * AQ$303 * AR$303 * AS$300","v":0}]
[]
[null,null,null,null,"Supplier of Last Resort adjustment"]
[null,null,null,null,"Legacy supplier of Last Resort Net Costs incurred",null,"£m nominal","SLRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP408","v":0.85363316},{"$f":"Export!AQ408","v":1.4499}]
[null,null,null,null,"Excess specified amount",null,"£m nominal","ESA"]
[null,null,null,null,"Supplier of Last Resort adjustment",null,"£m nominal","LSLRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AP432/AP$300) * AP$303 * AQ$303 * AR$300 + AR433","v":1.0910799786393885},{"$f":"(AQ432/AQ$300) * AQ$303 * AR$303 * AS$300 + AS433","v":1.6640085398118183}]
[]
[null,null,null,null,"Eligible Bad Debt adjustment"]
[null,null,null,null,"Legacy Eligible Use of System Bad Debt Costs incurred ",null,"£m nominal","EBDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AO410","v":0.81328210400000012},{"$f":"Export!AP410","v":2.8365642404999996},{"$f":"Export!AQ410","v":0}]
[null,null,null,null,"Legacy Recovered Bad Debt",null,"£m nominal","RBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AO411","v":0},{"$f":"Export!AP411","v":-0.15431398999999998},{"$f":"Export!AQ411","v":0}]
[null,null,null,null,"Eligible Bad Debt adjustment",null,"£m nominal","LEBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AO437-AO438))/AO$300*AO$303*AP$303*AQ$303*AR$300","v":1.1353610875387579},{"$f":"((AP437-AP438))/AP$300*AP$303*AQ$303*AR$303*AS$300","v":3.9874924611606337},0]
[]
[null,null,null,null,"COVID-19 Bad Debt term"]
[null,null,null,null,"Aggregate value of provisional COVID-19 Bad Debt incurred",null,"£m nominal","PCBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP413","v":0},{"$f":"Export!AQ413","v":0}]
[null,null,null,null,"Credited Amount by the Administrator or Liquidator",null,"£m nominal","RCBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP414","v":0},{"$f":"Export!AQ414","v":0}]
[null,null,null,null,"Aggregate value of COVID-19 Bad Debt incurred",null,"£m nominal","CBDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AP415","v":0.14673310000000001},{"$f":"Export!AQ415","v":0}]
[null,null,null,null,"COVID-19 Bad Debt term adjustment",null,"£m nominal","LCBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(((AP444-AP442-AP443)/AP$300) * AP$303 * AQ$303 * AR$300,0)","v":0.18754841671531514},{"$f":"IFERROR(((AQ444-AQ442-AQ443)/AQ$300) * AQ$303 * AR$303 * AS$300,0)","v":0}]
[]
[null,null,"Summary of LAR terms for AR tab"]
[]
[null,null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"Phased LMOD",null,"£m nominal","LMOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR328","v":-1.6757448674758433},{"$f":"AS328","v":-1.7479287748479979},{"$f":"AT328","v":-1.8089098825798946},{"$f":"AU328","v":-1.8923179171290627},{"$f":"AV328","v":-2.0012275251567355}]
[null,null,null,null,"Inflation true up",null,"£m nominal","LTRU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR337","v":14.855977956129832},{"$f":"AS337","v":42.152840163910227}]
[null,null,null,null,"Correction factor",null,"£m nominal","LK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR347","v":-3.7979649151600943}]
[null,null,null,null,"Connections GS Failure Payments Adjustment",null,"£m nominal","CGSRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR359","v":0},{"$f":"AS359","v":0}]
[null,null,null,null,"Legacy inputs for Incentives (LIP)"]
[null,null,null,null,"Broader Measure of Customer Service",null,"£m nominal","LBM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR366","v":3.8790920574050709},{"$f":"AS366","v":4.5829339398273738}]
[null,null,null,null,"Interruptions-Related Quality of Service",null,"£m nominal","LIQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR372","v":21.283018266652856},{"$f":"AS372","v":22.353731399669797}]
[null,null,null,null,"Incentive on Connections Engagement",null,"£m nominal","LICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR376","v":0},{"$f":"AS376","v":0},{"$f":"AT376","v":0}]
[null,null,null,null,"Time To Connect",null,"£m nominal","LTTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR383","v":1.5161063046635705},{"$f":"AS383","v":1.7185526794956394}]
[null,null,null,null,"Legacy inputs for Passthrough (LPT)"]
[null,null,null,null,"Licence Fee adjustment",null,"£m nominal","LLF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR389","v":1.2356485421172092},{"$f":"AS389","v":1.0503494116365506}]
[null,null,null,null,"Business Rates adjustment",null,"£m nominal","LRB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR394","v":-10.197870800437508},{"$f":"AS394","v":-12.381777969747514}]
[null,null,null,null,"Transmission Connection Point Charges adjustment",null,"£m nominal","LTB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR399","v":-13.867638489242571},{"$f":"AS399","v":-14.307196978490024}]
[null,null,null,null,"Smart Meter Communication Licensee Costs adjustment",null,"£m nominal","LSMC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR404","v":3.2411696412104001},{"$f":"AS404","v":3.8170686914747614}]
[null,null,null,null,"Smart Meter Information Technology Costs adjustment",null,"£m nominal","LSMIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR409","v":1.1016406160539383},{"$f":"AS409","v":1.9241737483289163}]
[null,null,null,null,"Ring Fences Costs adjustment",null,"£m nominal","LRF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR414","v":0},{"$f":"AS414","v":0}]
[null,null,null,null,"Shetland integrated plan adjustment",null,"£m nominal","LSEC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR419","v":0},{"$f":"AS419","v":0}]
[null,null,null,null,"Shetland Extension Variable Energy Costs adjustment",null,"£m nominal","LSEVEC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR424","v":0},{"$f":"AS424","v":0}]
[null,null,null,null,"Shetland New Energy Solution Residual Costs adjustment",null,"£m nominal","LSNESRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR429","v":0},{"$f":"AS429","v":0}]
[null,null,null,null,"Supplier of Last Resort Costs adjustment",null,"£m nominal","LSLRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR434","v":1.0910799786393885},{"$f":"AS434","v":1.6640085398118183}]
[null,null,null,null,"Eligible Bad Debt Costs adjustment",null,"£m nominal","LEBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR439","v":1.1353610875387579},{"$f":"AS439","v":3.9874924611606337},{"$f":"AT439","v":0}]
[null,null,null,null,"COVID-19 Bad Debt adjustment",null,"£m nominal","LCBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR445","v":0.18754841671531514},{"$f":"AS445","v":0}]
[]
[]
[null,"Allocation of allowances to totex categories"]
[]
[null,null,"Summary of calcs"]
[]
[null,null,null,"Allocation of costs to totex categories (for capex/opex financeability assessment)"]
[]
[null,null,null,null,"Total variant and non-variant allowances:"]
[null,null,null,null,"Load related capex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR31 + AR499 + AR508","v":23.988364248610711},{"$f":"AS31 + AS499 + AS508","v":37.497175221869611},{"$f":"AT31 + AT499 + AT508","v":36.285826641111598},{"$f":"AU31 + AU499 + AU508","v":27.624648567897225},{"$f":"AV31 + AV499 + AV508","v":33.392340189247832}]
[null,null,null,null,"Non-load related capex - asset replacement",null,"£m 20/21 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,null,null,{"$f":"AR32 + AR500 + AR509","v":89.21006300623803},{"$f":"AS32 + AS500 + AS509","v":91.150441259763937},{"$f":"AT32 + AT500 + AT509","v":96.400900994111396},{"$f":"AU32 + AU500 + AU509","v":88.830685141626873},{"$f":"AV32 + AV500 + AV509","v":85.927590190127304}]
[null,null,null,null,"Non-load related capex - other",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR33 + AR501 + AR510","v":63.78029854749694},{"$f":"AS33 + AS501 + AS510","v":57.472071678595135},{"$f":"AT33 + AT501 + AT510","v":54.369856193201741},{"$f":"AU33 + AU501 + AU510","v":42.636280798175804},{"$f":"AV33 + AV501 + AV510","v":40.029651256988132}]
[null,null,null,null,"Faults",null,"£m 20/21 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,null,null,{"$f":"AR34 + AR502 + AR511","v":29.01757614538991},{"$f":"AS34 + AS502 + AS511","v":29.308616896541331},{"$f":"AT34 + AT502 + AT511","v":30.449760023069221},{"$f":"AU34 + AU502 + AU511","v":30.860115412227493},{"$f":"AV34 + AV502 + AV511","v":30.985175884548262}]
[null,null,null,null,"Tree cutting",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR35 + AR503 + AR512","v":5.4993039868848133},{"$f":"AS35 + AS503 + AS512","v":5.5594257807388852},{"$f":"AT35 + AT503 + AT512","v":5.6432439118818944},{"$f":"AU35 + AU503 + AU512","v":5.5590953145055773},{"$f":"AV35 + AV503 + AV512","v":5.5268874766238554}]
[null,null,null,null,"100% ‘revenue pool’ expenditure",null,"£m 20/21 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,null,null,{"$f":"AR36 + AR504 + AR513","v":15.621012816999485},{"$f":"AS36 + AS504 + AS513","v":15.760399424490663},{"$f":"AT36 + AT504 + AT513","v":15.899317205724611},{"$f":"AU36 + AU504 + AU513","v":15.693731858898333},{"$f":"AV36 + AV504 + AV513","v":15.633442973661188}]
[null,null,null,null,"Controllable opex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR37 + AR505 + AR514","v":120.4602707824012},{"$f":"AS37 + AS505 + AS514","v":120.94190796554376},{"$f":"AT37 + AT505 + AT514","v":120.31940644767781},{"$f":"AU37 + AU505 + AU514","v":120.29489931320238},{"$f":"AV37 + AV505 + AV514","v":120.37954846278818}]
[]
[null,null,null,null,"Total non-variant allowances:"]
[null,null,null,null,"Load related capex",null,"£m 20/21 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,null,null,{"$f":"AR31","v":17.78005279725096},{"$f":"AS31","v":28.081695657028682},{"$f":"AT31","v":21.746387646979024},{"$f":"AU31","v":10.574423238699131},{"$f":"AV31","v":8.0743800905962502}]
[null,null,null,null,"Non-load related capex - asset replacement",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR32","v":39.503513471999597},{"$f":"AS32","v":40.735598195579641},{"$f":"AT32","v":43.619025239190528},{"$f":"AU32","v":41.878912510257621},{"$f":"AV32","v":40.505054964964536}]
[null,null,null,null,"Non-load related capex - other",null,"£m 20/21 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,null,null,{"$f":"AR33","v":41.618657916586912},{"$f":"AS33","v":34.878506839839218},{"$f":"AT33","v":31.962615330590069},{"$f":"AU33","v":18.784307364053387},{"$f":"AV33","v":15.879447344086747}]
[null,null,null,null,"Faults",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR34","v":28.611938472018281},{"$f":"AS34","v":28.534874139503259},{"$f":"AT34","v":29.271382832929028},{"$f":"AU34","v":29.442701376969179},{"$f":"AV34","v":29.306627857106541}]
[null,null,null,null,"Tree cutting",null,"£m 20/21 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,null,null,{"$f":"AR35","v":5.4244683150759494},{"$f":"AS35","v":5.4166787854982896},{"$f":"AT35","v":5.425846331584685},{"$f":"AU35","v":5.2975980756564436},{"$f":"AV35","v":5.2172138995792503}]
[null,null,null,null,"100% ‘revenue pool’ expenditure",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR36","v":15.409314078645686},{"$f":"AS36","v":15.356589876640104},{"$f":"AT36","v":15.28433250180381},{"$f":"AU36","v":14.953995925361792},{"$f":"AV36","v":14.757423503570902}]
[null,null,null,null,"Controllable opex",null,"£m 20/21 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,null,null,{"$f":"AR37","v":117.5707978111115},{"$f":"AS37","v":116.90589686601238},{"$f":"AT37","v":115.05501931048693},{"$f":"AU37","v":114.32951393285167},{"$f":"AV37","v":113.3727469803577}]
[]
[null,null,null,null,"Total variant allowances (capitalisation rate allocation 1)"]
[null,null,null,null,"Load related capex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AR$536:AR$584,$AO$589:$AO$637)","v":0.24102542424864609},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AS$536:AS$584,$AO$589:$AO$637)","v":0.45974939833451078},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AT$536:AT$584,$AO$589:$AO$637)","v":0.700178708298278},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AU$536:AU$584,$AO$589:$AO$637)","v":0.8422117609158285},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AV$536:AV$584,$AO$589:$AO$637)","v":0.99737469420206959}]
[null,null,null,null,"Non-load related capex - asset replacement",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AR$536:AR$584,$AP$589:$AP$637)","v":43.732159578351713},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AS$536:AS$584,$AP$589:$AP$637)","v":44.435336127302442},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AT$536:AT$584,$AP$589:$AP$637)","v":46.94328453845489},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AU$536:AU$584,$AP$589:$AP$637)","v":46.01491135430259},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AV$536:AV$584,$AP$589:$AP$637)","v":44.343965738573878}]
[null,null,null,null,"Non-load related capex - other",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AR$536:AR$584,$AQ$589:$AQ$637)","v":22.161640630910032},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AS$536:AS$584,$AQ$589:$AQ$637)","v":22.593564838755917},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AT$536:AT$584,$AQ$589:$AQ$637)","v":22.407240862611673},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AU$536:AU$584,$AQ$589:$AQ$637)","v":23.851973434122421},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AV$536:AV$584,$AQ$589:$AQ$637)","v":24.150203912901386}]
[null,null,null,null,"Faults",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AR$536:AR$584,$AR$589:$AR$637)","v":0.40563767337163054},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AS$536:AS$584,$AR$589:$AR$637)","v":0.77374275703807016},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AT$536:AT$584,$AR$589:$AR$637)","v":1.1783771901401912},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AU$536:AU$584,$AR$589:$AR$637)","v":1.4174140352583144},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AV$536:AV$584,$AR$589:$AR$637)","v":1.6785480274417217}]
[null,null,null,null,"Tree cutting",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AR$536:AR$584,$AS$589:$AS$637)","v":7.4835671808863649E-2},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AS$536:AS$584,$AS$589:$AS$637)","v":0.14274699524059542},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AT$536:AT$584,$AS$589:$AS$637)","v":0.21739758029720943},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AU$536:AU$584,$AS$589:$AS$637)","v":0.26149723884913406},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AV$536:AV$584,$AS$589:$AS$637)","v":0.30967357704460546}]
[null,null,null,null,"100% ‘revenue pool’ expenditure",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AR$536:AR$584,$AT$589:$AT$637)","v":0.21169873835380026},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AS$536:AS$584,$AT$589:$AT$637)","v":0.403809547850558},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AT$536:AT$584,$AT$589:$AT$637)","v":0.61498470392080073},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AU$536:AU$584,$AT$589:$AT$637)","v":0.73973593353654221},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AV$536:AV$584,$AT$589:$AT$637)","v":0.87601947009028669}]
[null,null,null,null,"Controllable opex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AR$536:AR$584,$AU$589:$AU$637)","v":2.8894729712896901},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AS$536:AS$584,$AU$589:$AU$637)","v":4.0360110995313843},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AT$536:AT$584,$AU$589:$AU$637)","v":5.2643871371908784},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AU$536:AU$584,$AU$589:$AU$637)","v":5.9653853803507131},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=1),AV$536:AV$584,$AU$589:$AU$637)","v":7.0068014824304736}]
[]
[null,null,null,null,"Total variant allowances (capitalisation rate allocation 2)"]
[null,null,null,null,"Load related capex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AR$536:AR$584,$AO$589:$AO$637)","v":5.9672860271111041},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AS$536:AS$584,$AO$589:$AO$637)","v":8.9557301665064202},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AT$536:AT$584,$AO$589:$AO$637)","v":13.839260285834296},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AU$536:AU$584,$AO$589:$AO$637)","v":16.208013568282265},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AV$536:AV$584,$AO$589:$AO$637)","v":24.320585404449513}]
[null,null,null,null,"Non-load related capex - asset replacement",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AR$536:AR$584,$AP$589:$AP$637)","v":5.9743899558867177},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AS$536:AS$584,$AP$589:$AP$637)","v":5.9795069368818501},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AT$536:AT$584,$AP$589:$AP$637)","v":5.8385912164659652},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AU$536:AU$584,$AP$589:$AP$637)","v":0.93686127706666333},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AV$536:AV$584,$AP$589:$AP$637)","v":1.0785694865888937}]
[null,null,null,null,"Non-load related capex - other",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AR$536:AR$584,$AQ$589:$AQ$637)","v":0},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AS$536:AS$584,$AQ$589:$AQ$637)","v":0},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AT$536:AT$584,$AQ$589:$AQ$637)","v":0},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AU$536:AU$584,$AQ$589:$AQ$637)","v":0},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AV$536:AV$584,$AQ$589:$AQ$637)","v":0}]
[null,null,null,null,"Faults",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AR$536:AR$584,$AR$589:$AR$637)","v":0},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AS$536:AS$584,$AR$589:$AR$637)","v":0},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AT$536:AT$584,$AR$589:$AR$637)","v":0},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AU$536:AU$584,$AR$589:$AR$637)","v":0},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AV$536:AV$584,$AR$589:$AR$637)","v":0}]
[null,null,null,null,"Tree cutting",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AR$536:AR$584,$AS$589:$AS$637)","v":0},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AS$536:AS$584,$AS$589:$AS$637)","v":0},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AT$536:AT$584,$AS$589:$AS$637)","v":0},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AU$536:AU$584,$AS$589:$AS$637)","v":0},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AV$536:AV$584,$AS$589:$AS$637)","v":0}]
[null,null,null,null,"100% ‘revenue pool’ expenditure",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AR$536:AR$584,$AT$589:$AT$637)","v":0},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AS$536:AS$584,$AT$589:$AT$637)","v":0},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AT$536:AT$584,$AT$589:$AT$637)","v":0},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AU$536:AU$584,$AT$589:$AT$637)","v":0},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AV$536:AV$584,$AT$589:$AT$637)","v":0}]
[null,null,null,null,"Controllable opex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AR$536:AR$584,$AU$589:$AU$637)","v":0},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AS$536:AS$584,$AU$589:$AU$637)","v":0},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AT$536:AT$584,$AU$589:$AU$637)","v":0},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AU$536:AU$584,$AU$589:$AU$637)","v":0},{"$f":"SUMPRODUCT(--($AM$589:$AM$637=2),AV$536:AV$584,$AU$589:$AU$637)","v":0}]
[]
[]
[null,null,null,"Allocation of costs to tax pools"]
[]
[null,null,null,null,"Total tax pool allocations"]
[null,null,null,null,"General",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AR643:AR649,AR$481:AR$487)","v":35.066734202061234},{"$f":"SUMPRODUCT(AS643:AS649,AS$481:AS$487)","v":36.513471641505369},{"$f":"SUMPRODUCT(AT643:AT649,AT$481:AT$487)","v":36.733356969689794},{"$f":"SUMPRODUCT(AU643:AU649,AU$481:AU$487)","v":32.460669208399459},{"$f":"SUMPRODUCT(AV643:AV649,AV$481:AV$487)","v":32.515730439043111}]
[null,null,null,null,"Special Rate",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AR650:AR656,AR$481:AR$487)","v":89.764022675291002},{"$f":"SUMPRODUCT(AS650:AS656,AS$481:AS$487)","v":93.467389278270019},{"$f":"SUMPRODUCT(AT650:AT656,AT$481:AT$487)","v":94.030252973285855},{"$f":"SUMPRODUCT(AU650:AU656,AU$481:AU$487)","v":83.0930029037781},{"$f":"SUMPRODUCT(AV650:AV656,AV$481:AV$487)","v":83.233948950465717}]
[null,null,null,null,"Deferred Revenue",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AR657:AR663,AR$481:AR$487)","v":90.979692998431275},{"$f":"SUMPRODUCT(AS657:AS663,AS$481:AS$487)","v":94.733214137055811},{"$f":"SUMPRODUCT(AT657:AT663,AT$481:AT$487)","v":95.303700671039991},{"$f":"SUMPRODUCT(AU657:AU663,AU$481:AU$487)","v":84.218327891230331},{"$f":"SUMPRODUCT(AV657:AV663,AV$481:AV$487)","v":84.361182764205097}]
[null,null,null,null,"Structures and Buildings",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AR664:AR670,AR$481:AR$487)","v":7.2161239468254852},{"$f":"SUMPRODUCT(AS664:AS670,AS$481:AS$487)","v":7.5138373472632187},{"$f":"SUMPRODUCT(AT664:AT670,AT$481:AT$487)","v":7.5590859231107501},{"$f":"SUMPRODUCT(AU664:AU670,AU$481:AU$487)","v":6.6798411011123822},{"$f":"SUMPRODUCT(AV664:AV670,AV$481:AV$487)","v":6.6911717446419416}]
[null,null,null,null,"Revenue",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AR671:AR677,AR$481:AR$487)","v":119.97908942138361},{"$f":"SUMPRODUCT(AS671:AS677,AS$481:AS$487)","v":120.70230586000199},{"$f":"SUMPRODUCT(AT671:AT677,AT$481:AT$487)","v":120.95343112370017},{"$f":"SUMPRODUCT(AU671:AU677,AU$481:AU$487)","v":120.81611020597767},{"$f":"SUMPRODUCT(AV671:AV677,AV$481:AV$487)","v":120.83391977247337}]
[null,null,null,null,"Non Qualifying",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AR678:AR684,AR$481:AR$487)","v":4.5712262900284779},{"$f":"SUMPRODUCT(AS678:AS684,AS$481:AS$487)","v":4.7598199634469402},{"$f":"SUMPRODUCT(AT678:AT684,AT$481:AT$487)","v":4.7884837559517202},{"$f":"SUMPRODUCT(AU678:AU684,AU$481:AU$487)","v":4.2315050960357583},{"$f":"SUMPRODUCT(AV678:AV684,AV$481:AV$487)","v":4.23868276315552}]
[]
[null,null,null,null,"General",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR520/SUM(AR$520:AR$525)","v":0.10088914210917029},{"$f":"AS520/SUM(AS$520:AS$525)","v":0.10208132108582081},0.10221646094746564,9.7920731334748809E-2,9.7975942929615895E-2]
[null,null,null,null,"Special Rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR521/SUM(AR$520:AR$525)","v":0.25825659121247424},0.26130833763620515,0.26165426941117803,0.25065803668129449,0.25079936763116367]
[null,null,null,null,"Deferred Revenue",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR522/SUM(AR$520:AR$525)","v":0.26175414919099826},{"$f":"AS522/SUM(AS$520:AS$525)","v":0.26484722528613336},0.26519784200035174,0.25405268776051732,0.254195932749401]
[null,null,null,null,"Structures and Buildings",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR523/SUM(AR$520:AR$525)","v":2.0761230576922939E-2},2.1006560273516245E-2,2.1034369706415434E-2,2.0150383272184231E-2,2.0161744858055535E-2]
[null,null,null,null,"Revenue",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR524/SUM(AR$520:AR$525)","v":0.34518718889001382},0.3374494477344589,0.33657233340038184,0.36445341876463011,0.36409507237685274]
[null,null,null,null,"Non Qualifying",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR525/SUM(AR$520:AR$525)","v":1.3151698020420438E-2},1.3307107983865619E-2,1.332472453420709E-2,1.2764742186625069E-2,1.27719394549112E-2]
[]
[null,null,null,"Summary of costs"]
[]
[null,null,null,null,{"$f":"Export!E29","v":"RPEs (bucket 1 allowances)"},null,"£m 20/21 prices",{"$f":"Export!H29","v":"RPEAt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM589","v":1},{"$f":"SUM(AO589:AU589)","v":1.0000000000000002},{"$f":"SUM(AR536:AV536)","v":59.341952035914815},null,{"$f":"Export!AR29","v":4.4137456186297834},{"$f":"Export!AS29","v":8.4190989348627809},{"$f":"Export!AT29","v":12.821928290939397},{"$f":"Export!AU29","v":15.422889437032467},{"$f":"Export!AV29","v":18.264289754450388}]
[null,null,null,null,{"$f":"Export!E30","v":"RPEs (bucket 2 allowances)"},null,"£m 20/21 prices",{"$f":"Export!H30","v":"RPEAt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM590","v":2},{"$f":"SUM(AO590:AU590)","v":1},{"$f":"SUM(AR537:AV537)","v":3.62146765393513},null,{"$f":"Export!AR30","v":0.15703811138112461},{"$f":"Export!AS30","v":0.3668547847518332},{"$f":"Export!AT30","v":0.7427585718650157},{"$f":"Export!AU30","v":0.84116321078689038},{"$f":"Export!AV30","v":1.5136529751502659}]
[null,null,null,null,{"$f":"Export!E31","v":"Physical Security Re-opener"},null,"£m 20/21 prices",{"$f":"Export!H31","v":"PSUPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM591","v":2},{"$f":"SUM(AO591:AU591)","v":1},0,null,{"$f":"Export!AR31","v":0},{"$f":"Export!AS31","v":0},{"$f":"Export!AT31","v":0},{"$f":"Export!AU31","v":0},{"$f":"Export!AV31","v":0}]
[null,null,null,null,{"$f":"Export!E32","v":"Specified Street Works Costs Re-opener"},null,"£m 20/21 prices",{"$f":"Export!H32","v":"SWRt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM592","v":2},{"$f":"SUM(AO592:AU592)","v":1},0,null,{"$f":"Export!AR32","v":0},{"$f":"Export!AS32","v":0},{"$f":"Export!AT32","v":0},{"$f":"Export!AU32","v":0},{"$f":"Export!AV32","v":0}]
[null,null,null,null,{"$f":"Export!E33","v":"Rail Electrification Costs Re-opener"},null,"£m 20/21 prices",{"$f":"Export!H33","v":"RECt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM593","v":2},{"$f":"SUM(AO593:AU593)","v":1},0,null,{"$f":"Export!AR33","v":0},{"$f":"Export!AS33","v":0},{"$f":"Export!AT33","v":0},{"$f":"Export!AU33","v":0},{"$f":"Export!AV33","v":0}]
[null,null,null,null,{"$f":"Export!E34","v":"Net Zero Re-opener"},null,"£m 20/21 prices",{"$f":"Export!H34","v":"NZt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM594","v":2},{"$f":"SUM(AO594:AU594)","v":1},0,null,{"$f":"Export!AR34","v":0},{"$f":"Export!AS34","v":0},{"$f":"Export!AT34","v":0},{"$f":"Export!AU34","v":0},{"$f":"Export!AV34","v":0}]
[null,null,null,null,{"$f":"Export!E35","v":"Coordinated Adjustment Mechanism Re-opener"},null,"£m 20/21 prices",{"$f":"Export!H35","v":"CAMt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM595","v":2},{"$f":"SUM(AO595:AU595)","v":1},0,null,{"$f":"Export!AR35","v":0},{"$f":"Export!AS35","v":0},{"$f":"Export!AT35","v":0},{"$f":"Export!AU35","v":0},{"$f":"Export!AV35","v":0}]
[null,null,null,null,{"$f":"Export!E36","v":"Electricity System Restoration Re-opener"},null,"£m 20/21 prices",{"$f":"Export!H36","v":"ESRt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM596","v":2},{"$f":"SUM(AO596:AU596)","v":1},0,null,{"$f":"Export!AR36","v":0},{"$f":"Export!AS36","v":0},{"$f":"Export!AT36","v":0},{"$f":"Export!AU36","v":0},{"$f":"Export!AV36","v":0}]
[null,null,null,null,{"$f":"Export!E37","v":"Environmental Re-opener"},null,"£m 20/21 prices",{"$f":"Export!H37","v":"EVRt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM597","v":2},{"$f":"SUM(AO597:AU597)","v":1},0,null,{"$f":"Export!AR37","v":0},{"$f":"Export!AS37","v":0},{"$f":"Export!AT37","v":0},{"$f":"Export!AU37","v":0},{"$f":"Export!AV37","v":0}]
[null,null,null,null,{"$f":"Export!E38","v":"Network Asset Risk Metric Expenditure"},null,"£m 20/21 prices",{"$f":"Export!H38","v":"NARMt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM598","v":1},{"$f":"SUM(AO598:AU598)","v":1},177.51763698430591,null,{"$f":"Export!AR38","v":34.795335006328116},{"$f":"Export!AS38","v":35.96141010794075},{"$f":"Export!AT38","v":37.391600966939976},{"$f":"Export!AU38","v":35.863908381312321},{"$f":"Export!AV38","v":33.505382521784767}]
[null,null,null,null,{"$f":"Export!E39","v":"Load Related Expenditure: Secondary Reinforcement"},null,"£m 20/21 prices",{"$f":"Export!H39","v":"SRVDt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM599","v":2},{"$f":"SUM(AO599:AU599)","v":1},45.2272097758825,null,{"$f":"Export!AR39","v":3.9768666142352327},{"$f":"Export!AS39","v":5.8990951139352896},{"$f":"Export!AT39","v":9.0228028017484938},{"$f":"Export!AU39","v":10.582362345125606},{"$f":"Export!AV39","v":15.746082900837875}]
[null,null,null,null,{"$f":"Export!E40","v":"Load Related Expenditure: Low Voltage Services"},null,"£m 20/21 prices",{"$f":"Export!H40","v":"LVSVDt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM600","v":2},{"$f":"SUM(AO600:AU600)","v":1},21.247301368974959,null,{"$f":"Export!AR40","v":1.8682930889521647},{"$f":"Export!AS40","v":2.7713372615984038},{"$f":"Export!AT40","v":4.2388246206559419},{"$f":"Export!AU40","v":4.9714904602069057},{"$f":"Export!AV40","v":7.3973559375615414}]
[null,null,null,null,{"$f":"Export!E41","v":"Load Related Expenditure Re-opener"},null,"£m 20/21 prices",{"$f":"Export!H41","v":"LREt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM601","v":2},{"$f":"SUM(AO601:AU601)","v":1},0,null,{"$f":"Export!AR41","v":0},{"$f":"Export!AS41","v":0},{"$f":"Export!AT41","v":0},{"$f":"Export!AU41","v":0},{"$f":"Export!AV41","v":0}]
[null,null,null,null,{"$f":"Export!E42","v":"Digitalisation Re-opener"},null,"£m 20/21 prices",{"$f":"Export!H42","v":"DIGIt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM602","v":2},{"$f":"SUM(AO602:AU602)","v":1},0,null,{"$f":"Export!AR42","v":0},{"$f":"Export!AS42","v":0},{"$f":"Export!AT42","v":0},{"$f":"Export!AU42","v":0},{"$f":"Export!AV42","v":0}]
[null,null,null,null,{"$f":"Export!E43","v":"PCB Interventions"},null,"£m 20/21 prices",{"$f":"Export!H43","v":"PCBt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM603","v":2},{"$f":"SUM(AO603:AU603)","v":1},19.0028155262811,null,{"$f":"Export!AR43","v":5.9394781684292992},{"$f":"Export!AS43","v":5.897949943102744},{"$f":"Export!AT43","v":5.6734655080308105},{"$f":"Export!AU43","v":0.7498588292295254},{"$f":"Export!AV43","v":0.74206307748872347}]
[null,null,null,null,{"$f":"Export!E44","v":"Visual Amenity Projects"},null,"£m 20/21 prices",{"$f":"Export!H44","v":"VAPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM604","v":1},{"$f":"SUM(AO604:AU604)","v":1},6.5663410147876702,null,{"$f":"Export!AR44","v":1.3115925420236931},{"$f":"Export!AS44","v":1.3151291998092494},{"$f":"Export!AT44","v":1.3224960460130388},{"$f":"Export!AU44","v":1.3088313960756652},{"$f":"Export!AV44","v":1.3082918308660236}]
[null,null,null,null,{"$f":"Export!E45","v":"Cyber Resilience OT baseline"},null,"£m 20/21 prices",{"$f":"Export!H45","v":"CROTt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM605","v":1},{"$f":"SUM(AO605:AU605)","v":1},2,null,{"$f":"Export!AR45","v":0.82000000000000006},{"$f":"Export!AS45","v":1.1200000000000001},{"$f":"Export!AT45","v":0.02},{"$f":"Export!AU45","v":0.02},{"$f":"Export!AV45","v":0.02}]
[null,null,null,null,{"$f":"Export!E46","v":"Cyber Resilience OT Re-opener"},null,"£m 20/21 prices",{"$f":"Export!H46","v":"CROTREt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM606","v":2},{"$f":"SUM(AO606:AU606)","v":1},0,null,{"$f":"Export!AR46","v":0},{"$f":"Export!AS46","v":0},{"$f":"Export!AT46","v":0},{"$f":"Export!AU46","v":0},{"$f":"Export!AV46","v":0}]
[null,null,null,null,{"$f":"Export!E47","v":"Cyber Resilience IT Re-opener"},null,"£m 20/21 prices",{"$f":"Export!H47","v":"CRITREt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM607","v":2},{"$f":"SUM(AO607:AU607)","v":1},0,null,{"$f":"Export!AR47","v":0},{"$f":"Export!AS47","v":0},{"$f":"Export!AT47","v":0},{"$f":"Export!AU47","v":0},{"$f":"Export!AV47","v":0}]
[null,null,null,null,{"$f":"Export!E48","v":"Off-gas Grid Mechanistic Price Control Deliverable"},null,"£m 20/21 prices",{"$f":"Export!H48","v":"OGGt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM608","v":1},{"$f":"SUM(AO608:AU608)","v":1},0,null,{"$f":"Export!AR48","v":0},{"$f":"Export!AS48","v":0},{"$f":"Export!AT48","v":0},{"$f":"Export!AU48","v":0},{"$f":"Export!AV48","v":0}]
[null,null,null,null,{"$f":"Export!E49","v":"Shetland Link Contribution (SSEH only)"},null,"£m 20/21 prices",{"$f":"Export!H49","v":"SLKCt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM609","v":2},{"$f":"SUM(AO609:AU609)","v":1},0,null,{"$f":"Export!AR49","v":0},{"$f":"Export!AS49","v":0},{"$f":"Export!AT49","v":0},{"$f":"Export!AU49","v":0},{"$f":"Export!AV49","v":0}]
[null,null,null,null,{"$f":"Export!E50","v":"West Coast of Cumbria Re-opener (ENWL only)"},null,"£m 20/21 prices",{"$f":"Export!H50","v":"WCCt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM610","v":2},{"$f":"SUM(AO610:AU610)","v":1},0,null,{"$f":"Export!AR50","v":0},{"$f":"Export!AS50","v":0},{"$f":"Export!AT50","v":0},{"$f":"Export!AU50","v":0},{"$f":"Export!AV50","v":0}]
[null,null,null,null,{"$f":"Export!E51","v":"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)"},null,"£m 20/21 prices",{"$f":"Export!H51","v":"SEFECt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM611","v":2},{"$f":"SUM(AO611:AU611)","v":1},0,null,{"$f":"Export!AR51","v":0},{"$f":"Export!AS51","v":0},{"$f":"Export!AT51","v":0},{"$f":"Export!AU51","v":0},{"$f":"Export!AV51","v":0}]
[null,null,null,null,{"$f":"Export!E52","v":"Hebrides and Orkney Re-opener (SSEN only)"},null,"£m 20/21 prices",{"$f":"Export!H52","v":"HOt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM612","v":2},{"$f":"SUM(AO612:AU612)","v":1},0,null,{"$f":"Export!AR52","v":0},{"$f":"Export!AS52","v":0},{"$f":"Export!AT52","v":0},{"$f":"Export!AU52","v":0},{"$f":"Export!AV52","v":0}]
[null,null,null,null,{"$f":"Export!E53","v":"Smart Street Mechanistic Price Control Deliverable (ENWL only)"},null,"£m 20/21 prices",{"$f":"Export!H53","v":"SSMPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM613","v":1},{"$f":"SUM(AO613:AU613)","v":1},72.99113271243192,null,{"$f":"Export!AR53","v":14.97250015444963},{"$f":"Export!AS53","v":14.787425819110002},{"$f":"Export!AT53","v":14.59358694970657},{"$f":"Export!AU53","v":14.390763713148603},{"$f":"Export!AV53","v":14.246856076017117}]
[null,null,null,null,{"$f":"Export!E54","v":"Worst Served Customers"},null,"£m 20/21 prices",{"$f":"Export!H54","v":"WSCt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM614","v":1},{"$f":"SUM(AO614:AU614)","v":1},20.904608440578809,null,{"$f":"Export!AR54","v":3.0947909665324342},{"$f":"Export!AS54","v":3.1026841265712957},{"$f":"Export!AT54","v":3.8988801460935432},{"$f":"Export!AU54","v":5.4052036831579073},{"$f":"Export!AV54","v":5.4030495182236296}]
[null,null,null,null,{"$f":"Export!E55","v":"EV Optioneering Projects"},null,"£m 20/21 prices",{"$f":"Export!H55","v":"EOPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM615","v":1},{"$f":"SUM(AO615:AU615)","v":1},0,null,{"$f":"Export!AR55","v":0},{"$f":"Export!AS55","v":0},{"$f":"Export!AT55","v":0},{"$f":"Export!AU55","v":0},{"$f":"Export!AV55","v":0}]
[null,null,null,null,{"$f":"Export!E56","v":"Cyber Resilience IT baseline"},null,"£m 20/21 prices",{"$f":"Export!H56","v":"CRITt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM616","v":1},{"$f":"SUM(AO616:AU616)","v":1},6.7007997090381508,null,{"$f":"Export!AR56","v":2.5343236278680283},{"$f":"Export!AS56","v":1.8829939599820888},{"$f":"Export!AT56","v":1.1031484578840001},{"$f":"Export!AU56","v":0.59313249412262992},{"$f":"Export!AV56","v":0.58720116918140364}]
[null,null,null,null,{"$f":"Export!E57","v":"Wayleaves and Diversions Re-opener"},null,"£m 20/21 prices",{"$f":"Export!H57","v":"WDVt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM617","v":2},{"$f":"SUM(AO617:AU617)","v":1},0,null,{"$f":"Export!AR57","v":0},{"$f":"Export!AS57","v":0},{"$f":"Export!AT57","v":0},{"$f":"Export!AU57","v":0},{"$f":"Export!AV57","v":0}]
[null,null,null,null,{"$f":"Export!E58","v":"Indirects Scaler"},null,"£m 20/21 prices",{"$f":"Export!H58","v":"Ist"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM618","v":2},{"$f":"SUM(AO618:AU618)","v":1},0,null,{"$f":"Export!AR58","v":0},{"$f":"Export!AS58","v":0},{"$f":"Export!AT58","v":0},{"$f":"Export!AU58","v":0},{"$f":"Export!AV58","v":0}]
[null,null,null,null,{"$f":"Export!E59","v":"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)"},null,"£m 20/21 prices",{"$f":"Export!H59","v":"LMPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM619","v":1},{"$f":"SUM(AO619:AU619)","v":1},32.320527316264425,null,{"$f":"Export!AR59","v":7.7741827725026926},{"$f":"Export!AS59","v":6.256218615777307},{"$f":"Export!AT59","v":6.1742098633373939},{"$f":"Export!AU59","v":6.0884000324859473},{"$f":"Export!AV59","v":6.0275160321610874}]
[null,null,null,null,{"$f":"Export!E60","v":"Depot Refurbishment (Plymouth, Torquay & Exeter)"},null,"£m 20/21 prices",{"$f":"Export!H60","v":"NEWDt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM620","v":1},{"$f":"SUM(AO620:AU620)","v":1},0,null,{"$f":"Export!AR60","v":0},{"$f":"Export!AS60","v":0},{"$f":"Export!AT60","v":0},{"$f":"Export!AU60","v":0},{"$f":"Export!AV60","v":0}]
[null,null,null,null,{"$f":"Export!E61","v":"New Control Room (SSEN only)"},null,"£m 20/21 prices",{"$f":"Export!H61","v":"CTRLt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM621","v":1},{"$f":"SUM(AO621:AU621)","v":1},0,null,{"$f":"Export!AR61","v":0},{"$f":"Export!AS61","v":0},{"$f":"Export!AT61","v":0},{"$f":"Export!AU61","v":0},{"$f":"Export!AV61","v":0}]
[null,null,null,null,{"$f":"Export!E62","v":"Storm Arwen Re-opener"},null,"£m 20/21 prices",{"$f":"Export!H62","v":"SARt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM622","v":2},{"$f":"SUM(AO622:AU622)","v":0},0,null,{"$f":"Export!AR62","v":0},{"$f":"Export!AS62","v":0},{"$f":"Export!AT62","v":0},{"$f":"Export!AU62","v":0},{"$f":"Export!AV62","v":0}]
[null,null,null,null,{"$f":"Export!E63","v":"High Value Projects Re-opener"},null,"£m 20/21 prices",{"$f":"Export!H63","v":"HVPt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM623","v":2},{"$f":"SUM(AO623:AU623)","v":0},0,null,{"$f":"Export!AR63","v":0},{"$f":"Export!AS63","v":0},{"$f":"Export!AT63","v":0},{"$f":"Export!AU63","v":0},{"$f":"Export!AV63","v":0}]
[null,null,null,null,{"$f":"Export!E64","v":"Strategic Investment"},null,"£m 20/21 prices",{"$f":"Export!H64","v":"SINVt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM624","v":2},{"$f":"SUM(AO624:AU624)","v":0},0,null,{"$f":"Export!AR64","v":0},{"$f":"Export!AS64","v":0},{"$f":"Export!AT64","v":0},{"$f":"Export!AU64","v":0},{"$f":"Export!AV64","v":0}]
[null,null,null,null,{"$f":"Export!E65","v":"Carry-over Green Recovery Scheme"},null,"£m 20/21 prices",{"$f":"Export!H65","v":"CGRSt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM625","v":2},{"$f":"SUM(AO625:AU625)","v":0},0,null,{"$f":"Export!AR65","v":0},{"$f":"Export!AS65","v":0},{"$f":"Export!AT65","v":0},{"$f":"Export!AU65","v":0},{"$f":"Export!AV65","v":0}]
[null,null,null,null,{"$f":"Export!E66","v":"1-in-20 Severe Weather Event"},null,"£m 20/21 prices",{"$f":"Export!H66","v":"OTSWt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM626","v":2},{"$f":"SUM(AO626:AU626)","v":0},0,null,{"$f":"Export!AR66","v":0},{"$f":"Export!AS66","v":0},{"$f":"Export!AT66","v":0},{"$f":"Export!AU66","v":0},{"$f":"Export!AV66","v":0}]
[null,null,null,null,{"$f":"Export!E67","v":"Net to Gross Load Related Expenditure"},null,"£m 20/21 prices",{"$f":"Export!H67","v":"NGLREt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM627","v":2},{"$f":"SUM(AO627:AU627)","v":0},0,null,{"$f":"Export!AR67","v":0},{"$f":"Export!AS67","v":0},{"$f":"Export!AT67","v":0},{"$f":"Export!AU67","v":0},{"$f":"Export!AV67","v":0}]
[null,null,null,null,{"$f":"Export!E68","v":0},null,"£m 20/21 prices",{"$f":"Export!H68","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,{"$f":"AM628","v":0},{"$f":"SUM(AO628:AU628)","v":0},0,null,{"$f":"Export!AR68","v":0},{"$f":"Export!AS68","v":0},{"$f":"Export!AT68","v":0},{"$f":"Export!AU68","v":0},{"$f":"Export!AV68","v":0}]
[null,null,null,null,{"$f":"Export!E69","v":0},null,"£m 20/21 prices",{"$f":"Export!H69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM629","v":0},{"$f":"SUM(AO629:AU629)","v":0},0,null,{"$f":"Export!AR69","v":0},{"$f":"Export!AS69","v":0},{"$f":"Export!AT69","v":0},{"$f":"Export!AU69","v":0},{"$f":"Export!AV69","v":0}]
[null,null,null,null,{"$f":"Export!E70","v":0},null,"£m 20/21 prices",{"$f":"Export!H70","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,{"$f":"AM630","v":0},{"$f":"SUM(AO630:AU630)","v":0},0,null,{"$f":"Export!AR70","v":0},{"$f":"Export!AS70","v":0},{"$f":"Export!AT70","v":0},{"$f":"Export!AU70","v":0},{"$f":"Export!AV70","v":0}]
[null,null,null,null,{"$f":"Export!E71","v":0},null,"£m 20/21 prices",{"$f":"Export!H71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM631","v":0},{"$f":"SUM(AO631:AU631)","v":0},0,null,{"$f":"Export!AR71","v":0},{"$f":"Export!AS71","v":0},{"$f":"Export!AT71","v":0},{"$f":"Export!AU71","v":0},{"$f":"Export!AV71","v":0}]
[null,null,null,null,{"$f":"Export!E72","v":0},null,"£m 20/21 prices",{"$f":"Export!H72","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,{"$f":"AM632","v":0},{"$f":"SUM(AO632:AU632)","v":0},0,null,{"$f":"Export!AR72","v":0},{"$f":"Export!AS72","v":0},{"$f":"Export!AT72","v":0},{"$f":"Export!AU72","v":0},{"$f":"Export!AV72","v":0}]
[null,null,null,null,{"$f":"Export!E73","v":0},null,"£m 20/21 prices",{"$f":"Export!H73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM633","v":0},{"$f":"SUM(AO633:AU633)","v":0},0,null,{"$f":"Export!AR73","v":0},{"$f":"Export!AS73","v":0},{"$f":"Export!AT73","v":0},{"$f":"Export!AU73","v":0},{"$f":"Export!AV73","v":0}]
[null,null,null,null,{"$f":"Export!E74","v":0},null,"£m 20/21 prices",{"$f":"Export!H74","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,{"$f":"AM634","v":0},{"$f":"SUM(AO634:AU634)","v":0},0,null,{"$f":"Export!AR74","v":0},{"$f":"Export!AS74","v":0},{"$f":"Export!AT74","v":0},{"$f":"Export!AU74","v":0},{"$f":"Export!AV74","v":0}]
[null,null,null,null,{"$f":"Export!E75","v":0},null,"£m 20/21 prices",{"$f":"Export!H75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM635","v":0},{"$f":"SUM(AO635:AU635)","v":0},0,null,{"$f":"Export!AR75","v":0},{"$f":"Export!AS75","v":0},{"$f":"Export!AT75","v":0},{"$f":"Export!AU75","v":0},{"$f":"Export!AV75","v":0}]
[null,null,null,null,{"$f":"Export!E76","v":0},null,"£m 20/21 prices",{"$f":"Export!H76","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,{"$f":"AM636","v":0},{"$f":"SUM(AO636:AU636)","v":0},0,null,{"$f":"Export!AR76","v":0},{"$f":"Export!AS76","v":0},{"$f":"Export!AT76","v":0},{"$f":"Export!AU76","v":0},{"$f":"Export!AV76","v":0}]
[null,null,null,null,{"$f":"Export!E77","v":0},null,"£m 20/21 prices",{"$f":"Export!H77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM637","v":0},{"$f":"SUM(AO637:AU637)","v":0},0,null,{"$f":"Export!AR77","v":0},{"$f":"Export!AS77","v":0},{"$f":"Export!AT77","v":0},{"$f":"Export!AU77","v":0},{"$f":"Export!AV77","v":0}]
[null,null,null,null,"Total variant allowances",null,"£m 20/21 prices",{"$f":"Export!H78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR536:AR584)","v":81.658146671332204},{"$f":"SUM(AS536:AS584)","v":87.780197867441728},{"$f":"SUM(AT536:AT584)","v":97.003702223214205},{"$f":"SUM(AU536:AU584)","v":96.238003982684461},{"$f":"SUM(AV536:AV584)","v":104.76174179372282}]
[]
[null,null,null,"Variant allowances: allocations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UM / PCD","TIM / non-TIM","RPE Incl. or Excl.","Cap rate allocation",null,"Load related capex","Non-load related capex - asset replacement","Non-load related capex - other","Faults","Tree cutting","100% ‘revenue pool’ expenditure","Controllable opex"]
[null,null,null,null,{"$f":"E536","v":"RPEs (bucket 1 allowances)"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ80","v":"Other"},{"$f":"Export!AK80","v":"TIM"},{"$f":"Export!AL80","v":0},{"$f":"Export!AM80","v":1},null,{"$f":"Export!AO80","v":5.4607910168477436E-2},{"$f":"Export!AP80","v":0.26341386658387456},{"$f":"Export!AQ80","v":0.15759747254899653},{"$f":"Export!AR80","v":9.1903274094341195E-2},{"$f":"Export!AS80","v":1.6955139302317984E-2},{"$f":"Export!AT80","v":4.7963511413129573E-2},{"$f":"Export!AU80","v":0.36755882588886285},{"$f":"SUM(AO589:AU589)","v":1.0000000000000002}]
[null,null,null,null,{"$f":"E537","v":"RPEs (bucket 2 allowances)"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ81","v":"Other"},{"$f":"Export!AK81","v":"TIM"},{"$f":"Export!AL81","v":0},{"$f":"Export!AM81","v":2},null,{"$f":"Export!AO81","v":0.77768589324989501},{"$f":"Export!AP81","v":0.22231410675010507},{"$f":"Export!AQ81","v":0},{"$f":"Export!AR81","v":0},{"$f":"Export!AS81","v":0},{"$f":"Export!AT81","v":0},{"$f":"Export!AU81","v":0},{"$f":"SUM(AO590:AU590)","v":1}]
[null,null,null,null,{"$f":"E538","v":"Physical Security Re-opener"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ82","v":"Re-opener"},{"$f":"Export!AK82","v":"TIM"},{"$f":"Export!AL82","v":"RPEs Don't Apply"},{"$f":"Export!AM82","v":2},null,{"$f":"Export!AO82","v":0},{"$f":"Export!AP82","v":1},{"$f":"Export!AQ82","v":0},{"$f":"Export!AR82","v":0},{"$f":"Export!AS82","v":0},{"$f":"Export!AT82","v":0},{"$f":"Export!AU82","v":0},1]
[null,null,null,null,{"$f":"E539","v":"Specified Street Works Costs Re-opener"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ83","v":"Re-opener"},{"$f":"Export!AK83","v":"non-TIM"},{"$f":"Export!AL83","v":"RPEs Don't Apply"},{"$f":"Export!AM83","v":2},null,{"$f":"Export!AO83","v":0},{"$f":"Export!AP83","v":0},{"$f":"Export!AQ83","v":0},{"$f":"Export!AR83","v":0},{"$f":"Export!AS83","v":0},{"$f":"Export!AT83","v":0},{"$f":"Export!AU83","v":1},1]
[null,null,null,null,{"$f":"E540","v":"Rail Electrification Costs Re-opener"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ84","v":"Re-opener"},{"$f":"Export!AK84","v":"non-TIM"},{"$f":"Export!AL84","v":"RPEs Don't Apply"},{"$f":"Export!AM84","v":2},null,{"$f":"Export!AO84","v":0},{"$f":"Export!AP84","v":1},{"$f":"Export!AQ84","v":0},{"$f":"Export!AR84","v":0},{"$f":"Export!AS84","v":0},{"$f":"Export!AT84","v":0},{"$f":"Export!AU84","v":0},1]
[null,null,null,null,{"$f":"E541","v":"Net Zero Re-opener"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ85","v":"Re-opener"},{"$f":"Export!AK85","v":"TIM"},{"$f":"Export!AL85","v":"RPEs Don't Apply"},{"$f":"Export!AM85","v":2},null,{"$f":"Export!AO85","v":1},{"$f":"Export!AP85","v":0},{"$f":"Export!AQ85","v":0},{"$f":"Export!AR85","v":0},{"$f":"Export!AS85","v":0},{"$f":"Export!AT85","v":0},{"$f":"Export!AU85","v":0},1]
[null,null,null,null,{"$f":"E542","v":"Coordinated Adjustment Mechanism Re-opener"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ86","v":"Re-opener"},{"$f":"Export!AK86","v":"non-TIM"},{"$f":"Export!AL86","v":"RPEs Don't Apply"},{"$f":"Export!AM86","v":2},null,{"$f":"Export!AO86","v":0},{"$f":"Export!AP86","v":0},{"$f":"Export!AQ86","v":1},{"$f":"Export!AR86","v":0},{"$f":"Export!AS86","v":0},{"$f":"Export!AT86","v":0},{"$f":"Export!AU86","v":0},1]
[null,null,null,null,{"$f":"E543","v":"Electricity System Restoration Re-opener"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ87","v":"Re-opener"},{"$f":"Export!AK87","v":"TIM"},{"$f":"Export!AL87","v":"RPEs Don't Apply"},{"$f":"Export!AM87","v":2},null,{"$f":"Export!AO87","v":0},{"$f":"Export!AP87","v":1},{"$f":"Export!AQ87","v":0},{"$f":"Export!AR87","v":0},{"$f":"Export!AS87","v":0},{"$f":"Export!AT87","v":0},{"$f":"Export!AU87","v":0},1]
[null,null,null,null,{"$f":"E544","v":"Environmental Re-opener"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ88","v":"Re-opener"},{"$f":"Export!AK88","v":"TIM"},{"$f":"Export!AL88","v":"RPEs Don't Apply"},{"$f":"Export!AM88","v":2},null,{"$f":"Export!AO88","v":0},{"$f":"Export!AP88","v":1},{"$f":"Export!AQ88","v":0},{"$f":"Export!AR88","v":0},{"$f":"Export!AS88","v":0},{"$f":"Export!AT88","v":0},{"$f":"Export!AU88","v":0},1]
[null,null,null,null,{"$f":"E545","v":"Network Asset Risk Metric Expenditure"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ89","v":"PCD"},{"$f":"Export!AK89","v":"TIM"},{"$f":"Export!AL89","v":"RPEs Apply"},{"$f":"Export!AM89","v":1},null,{"$f":"Export!AO89","v":0},{"$f":"Export!AP89","v":1},{"$f":"Export!AQ89","v":0},{"$f":"Export!AR89","v":0},{"$f":"Export!AS89","v":0},{"$f":"Export!AT89","v":0},{"$f":"Export!AU89","v":0},1]
[null,null,null,null,{"$f":"E546","v":"Load Related Expenditure: Secondary Reinforcement"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ90","v":"Volume driver"},{"$f":"Export!AK90","v":"TIM"},{"$f":"Export!AL90","v":"RPEs Apply"},{"$f":"Export!AM90","v":2},null,{"$f":"Export!AO90","v":1},{"$f":"Export!AP90","v":0},{"$f":"Export!AQ90","v":0},{"$f":"Export!AR90","v":0},{"$f":"Export!AS90","v":0},{"$f":"Export!AT90","v":0},{"$f":"Export!AU90","v":0},1]
[null,null,null,null,{"$f":"E547","v":"Load Related Expenditure: Low Voltage Services"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ91","v":"Volume driver"},{"$f":"Export!AK91","v":"TIM"},{"$f":"Export!AL91","v":"RPEs Apply"},{"$f":"Export!AM91","v":2},null,{"$f":"Export!AO91","v":1},{"$f":"Export!AP91","v":0},{"$f":"Export!AQ91","v":0},{"$f":"Export!AR91","v":0},{"$f":"Export!AS91","v":0},{"$f":"Export!AT91","v":0},{"$f":"Export!AU91","v":0},1]
[null,null,null,null,{"$f":"E548","v":"Load Related Expenditure Re-opener"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ92","v":"Re-opener"},{"$f":"Export!AK92","v":"TIM"},{"$f":"Export!AL92","v":"RPEs Don't Apply"},{"$f":"Export!AM92","v":2},null,{"$f":"Export!AO92","v":1},{"$f":"Export!AP92","v":0},{"$f":"Export!AQ92","v":0},{"$f":"Export!AR92","v":0},{"$f":"Export!AS92","v":0},{"$f":"Export!AT92","v":0},{"$f":"Export!AU92","v":0},1]
[null,null,null,null,{"$f":"E549","v":"Digitalisation Re-opener"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ93","v":"Re-opener"},{"$f":"Export!AK93","v":"TIM"},{"$f":"Export!AL93","v":"RPEs Don't Apply"},{"$f":"Export!AM93","v":2},null,{"$f":"Export!AO93","v":0},{"$f":"Export!AP93","v":0},{"$f":"Export!AQ93","v":0.5},{"$f":"Export!AR93","v":0},{"$f":"Export!AS93","v":0},{"$f":"Export!AT93","v":0},{"$f":"Export!AU93","v":0.5},1]
[null,null,null,null,{"$f":"E550","v":"PCB Interventions"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ94","v":"Volume driver"},{"$f":"Export!AK94","v":"non-TIM"},{"$f":"Export!AL94","v":"RPEs Apply"},{"$f":"Export!AM94","v":2},null,{"$f":"Export!AO94","v":0},{"$f":"Export!AP94","v":1},{"$f":"Export!AQ94","v":0},{"$f":"Export!AR94","v":0},{"$f":"Export!AS94","v":0},{"$f":"Export!AT94","v":0},{"$f":"Export!AU94","v":0},1]
[null,null,null,null,{"$f":"E551","v":"Visual Amenity Projects"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ95","v":"UIOLI"},{"$f":"Export!AK95","v":"non-TIM"},{"$f":"Export!AL95","v":"RPEs Apply"},{"$f":"Export!AM95","v":1},null,{"$f":"Export!AO95","v":0},{"$f":"Export!AP95","v":0},{"$f":"Export!AQ95","v":1},{"$f":"Export!AR95","v":0},{"$f":"Export!AS95","v":0},{"$f":"Export!AT95","v":0},{"$f":"Export!AU95","v":0},1]
[null,null,null,null,{"$f":"E552","v":"Cyber Resilience OT baseline"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ96","v":"UIOLI"},{"$f":"Export!AK96","v":"non-TIM"},{"$f":"Export!AL96","v":"RPEs Apply"},{"$f":"Export!AM96","v":1},null,{"$f":"Export!AO96","v":0},{"$f":"Export!AP96","v":0},{"$f":"Export!AQ96","v":1},{"$f":"Export!AR96","v":0},{"$f":"Export!AS96","v":0},{"$f":"Export!AT96","v":0},{"$f":"Export!AU96","v":0},1]
[null,null,null,null,{"$f":"E553","v":"Cyber Resilience OT Re-opener"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ97","v":"Re-opener"},{"$f":"Export!AK97","v":"TIM"},{"$f":"Export!AL97","v":"RPEs Don't Apply"},{"$f":"Export!AM97","v":2},null,{"$f":"Export!AO97","v":0},{"$f":"Export!AP97","v":0},{"$f":"Export!AQ97","v":1},{"$f":"Export!AR97","v":0},{"$f":"Export!AS97","v":0},{"$f":"Export!AT97","v":0},{"$f":"Export!AU97","v":0},1]
[null,null,null,null,{"$f":"E554","v":"Cyber Resilience IT Re-opener"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ98","v":"Re-opener"},{"$f":"Export!AK98","v":"TIM"},{"$f":"Export!AL98","v":"RPEs Don't Apply"},{"$f":"Export!AM98","v":2},null,{"$f":"Export!AO98","v":0},{"$f":"Export!AP98","v":0},{"$f":"Export!AQ98","v":0},{"$f":"Export!AR98","v":0},{"$f":"Export!AS98","v":0},{"$f":"Export!AT98","v":0},{"$f":"Export!AU98","v":1},1]
[null,null,null,null,{"$f":"E555","v":"Off-gas Grid Mechanistic Price Control Deliverable"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ99","v":"PCD"},{"$f":"Export!AK99","v":"TIM"},{"$f":"Export!AL99","v":"RPEs Apply"},{"$f":"Export!AM99","v":1},null,{"$f":"Export!AO99","v":1},{"$f":"Export!AP99","v":0},{"$f":"Export!AQ99","v":0},{"$f":"Export!AR99","v":0},{"$f":"Export!AS99","v":0},{"$f":"Export!AT99","v":0},{"$f":"Export!AU99","v":0},1]
[null,null,null,null,{"$f":"E556","v":"Shetland Link Contribution (SSEH only)"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ100","v":"Other"},{"$f":"Export!AK100","v":"TIM"},{"$f":"Export!AL100","v":"RPEs Don't Apply"},{"$f":"Export!AM100","v":2},null,{"$f":"Export!AO100","v":0},{"$f":"Export!AP100","v":0},{"$f":"Export!AQ100","v":0.9},{"$f":"Export!AR100","v":0},{"$f":"Export!AS100","v":0},{"$f":"Export!AT100","v":0},{"$f":"Export!AU100","v":0.1},1]
[null,null,null,null,{"$f":"E557","v":"West Coast of Cumbria Re-opener (ENWL only)"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ101","v":"Re-opener"},{"$f":"Export!AK101","v":"TIM"},{"$f":"Export!AL101","v":"RPEs Don't Apply"},{"$f":"Export!AM101","v":2},null,{"$f":"Export!AO101","v":0},{"$f":"Export!AP101","v":0},{"$f":"Export!AQ101","v":1},{"$f":"Export!AR101","v":0},{"$f":"Export!AS101","v":0},{"$f":"Export!AT101","v":0},{"$f":"Export!AU101","v":0},1]
[null,null,null,null,{"$f":"E558","v":"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ102","v":"Re-opener"},{"$f":"Export!AK102","v":"TIM"},{"$f":"Export!AL102","v":"RPEs Don't Apply"},{"$f":"Export!AM102","v":2},null,{"$f":"Export!AO102","v":0},{"$f":"Export!AP102","v":0},{"$f":"Export!AQ102","v":0},{"$f":"Export!AR102","v":0},{"$f":"Export!AS102","v":0},{"$f":"Export!AT102","v":0},{"$f":"Export!AU102","v":1},1]
[null,null,null,null,{"$f":"E559","v":"Hebrides and Orkney Re-opener (SSEN only)"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ103","v":"Re-opener"},{"$f":"Export!AK103","v":"TIM"},{"$f":"Export!AL103","v":"RPEs Don't Apply"},{"$f":"Export!AM103","v":2},null,{"$f":"Export!AO103","v":0},{"$f":"Export!AP103","v":1},{"$f":"Export!AQ103","v":0},{"$f":"Export!AR103","v":0},{"$f":"Export!AS103","v":0},{"$f":"Export!AT103","v":0},{"$f":"Export!AU103","v":0},1]
[null,null,null,null,{"$f":"E560","v":"Smart Street Mechanistic Price Control Deliverable (ENWL only)"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ104","v":"PCD"},{"$f":"Export!AK104","v":"TIM"},{"$f":"Export!AL104","v":"RPEs Apply"},{"$f":"Export!AM104","v":1},null,{"$f":"Export!AO104","v":0},{"$f":"Export!AP104","v":0},{"$f":"Export!AQ104","v":1},{"$f":"Export!AR104","v":0},{"$f":"Export!AS104","v":0},{"$f":"Export!AT104","v":0},{"$f":"Export!AU104","v":0},1]
[null,null,null,null,{"$f":"E561","v":"Worst Served Customers"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ105","v":"UIOLI"},{"$f":"Export!AK105","v":"non-TIM"},{"$f":"Export!AL105","v":"RPEs Apply"},{"$f":"Export!AM105","v":1},null,{"$f":"Export!AO105","v":0},{"$f":"Export!AP105","v":0},{"$f":"Export!AQ105","v":1},{"$f":"Export!AR105","v":0},{"$f":"Export!AS105","v":0},{"$f":"Export!AT105","v":0},{"$f":"Export!AU105","v":0},1]
[null,null,null,null,{"$f":"E562","v":"EV Optioneering Projects"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ106","v":"UIOLI"},{"$f":"Export!AK106","v":"non-TIM"},{"$f":"Export!AL106","v":"RPEs Apply"},{"$f":"Export!AM106","v":1},null,{"$f":"Export!AO106","v":0},{"$f":"Export!AP106","v":0},{"$f":"Export!AQ106","v":0},{"$f":"Export!AR106","v":0},{"$f":"Export!AS106","v":0},{"$f":"Export!AT106","v":0},{"$f":"Export!AU106","v":1},1]
[null,null,null,null,{"$f":"E563","v":"Cyber Resilience IT baseline"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ107","v":"PCD"},{"$f":"Export!AK107","v":"TIM"},{"$f":"Export!AL107","v":"RPEs Apply"},{"$f":"Export!AM107","v":1},null,{"$f":"Export!AO107","v":0},{"$f":"Export!AP107","v":0},{"$f":"Export!AQ107","v":0.5},{"$f":"Export!AR107","v":0},{"$f":"Export!AS107","v":0},{"$f":"Export!AT107","v":0},{"$f":"Export!AU107","v":0.5},1]
[null,null,null,null,{"$f":"E564","v":"Wayleaves and Diversions Re-opener"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ108","v":"Re-opener"},{"$f":"Export!AK108","v":"TIM"},{"$f":"Export!AL108","v":"RPEs Don't Apply"},{"$f":"Export!AM108","v":2},null,{"$f":"Export!AO108","v":0},{"$f":"Export!AP108","v":1},{"$f":"Export!AQ108","v":0},{"$f":"Export!AR108","v":0},{"$f":"Export!AS108","v":0},{"$f":"Export!AT108","v":0},{"$f":"Export!AU108","v":0},1]
[null,null,null,null,{"$f":"E565","v":"Indirects Scaler"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ109","v":"Other"},{"$f":"Export!AK109","v":"TIM"},{"$f":"Export!AL109","v":"RPEs Don't Apply"},{"$f":"Export!AM109","v":2},null,{"$f":"Export!AO109","v":0},{"$f":"Export!AP109","v":0},{"$f":"Export!AQ109","v":0},{"$f":"Export!AR109","v":0},{"$f":"Export!AS109","v":0},{"$f":"Export!AT109","v":0},{"$f":"Export!AU109","v":1},1]
[null,null,null,null,{"$f":"E566","v":"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ110","v":"PCD"},{"$f":"Export!AK110","v":"TIM"},{"$f":"Export!AL110","v":"RPEs Apply"},{"$f":"Export!AM110","v":1},null,{"$f":"Export!AO110","v":0},{"$f":"Export!AP110","v":1},{"$f":"Export!AQ110","v":0},{"$f":"Export!AR110","v":0},{"$f":"Export!AS110","v":0},{"$f":"Export!AT110","v":0},{"$f":"Export!AU110","v":0},1]
[null,null,null,null,{"$f":"E567","v":"Depot Refurbishment (Plymouth, Torquay & Exeter)"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ111","v":"PCD"},{"$f":"Export!AK111","v":"TIM"},{"$f":"Export!AL111","v":"RPEs Apply"},{"$f":"Export!AM111","v":1},null,{"$f":"Export!AO111","v":0},{"$f":"Export!AP111","v":0},{"$f":"Export!AQ111","v":1},{"$f":"Export!AR111","v":0},{"$f":"Export!AS111","v":0},{"$f":"Export!AT111","v":0},{"$f":"Export!AU111","v":0},1]
[null,null,null,null,"New Control Room (SSEN only)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ112","v":"PCD"},{"$f":"Export!AK112","v":"TIM"},{"$f":"Export!AL112","v":"RPEs Apply"},{"$f":"Export!AM112","v":1},null,{"$f":"Export!AO112","v":0},{"$f":"Export!AP112","v":1},{"$f":"Export!AQ112","v":0},{"$f":"Export!AR112","v":0},{"$f":"Export!AS112","v":0},{"$f":"Export!AT112","v":0},{"$f":"Export!AU112","v":0},1]
[null,null,null,null,"Storm Arwen Re-opener",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ113","v":"Re-opener"},{"$f":"Export!AK113","v":"non-TIM"},{"$f":"Export!AL113","v":"RPEs Don't Apply"},{"$f":"Export!AM113","v":2},null,{"$f":"Export!AO113","v":0},{"$f":"Export!AP113","v":0},{"$f":"Export!AQ113","v":0},{"$f":"Export!AR113","v":0},{"$f":"Export!AS113","v":0},{"$f":"Export!AT113","v":0},{"$f":"Export!AU113","v":0},0]
[null,null,null,null,"High Value Projects Re-opener",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ114","v":"Re-opener"},{"$f":"Export!AK114","v":"non-TIM"},{"$f":"Export!AL114","v":"RPEs Don't Apply"},{"$f":"Export!AM114","v":2},null,{"$f":"Export!AO114","v":0},{"$f":"Export!AP114","v":0},{"$f":"Export!AQ114","v":0},{"$f":"Export!AR114","v":0},{"$f":"Export!AS114","v":0},{"$f":"Export!AT114","v":0},{"$f":"Export!AU114","v":0},0]
[null,null,null,null,"Strategic Investment",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ115","v":"Other"},{"$f":"Export!AK115","v":"non-TIM"},{"$f":"Export!AL115","v":"RPEs Don't Apply"},{"$f":"Export!AM115","v":2},null,{"$f":"Export!AO115","v":0},{"$f":"Export!AP115","v":0},{"$f":"Export!AQ115","v":0},{"$f":"Export!AR115","v":0},{"$f":"Export!AS115","v":0},{"$f":"Export!AT115","v":0},{"$f":"Export!AU115","v":0},0]
[null,null,null,null,"Carry-over Green Recovery Scheme",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ116","v":"Other"},{"$f":"Export!AK116","v":"non-TIM"},{"$f":"Export!AL116","v":"RPEs Don't Apply"},{"$f":"Export!AM116","v":2},null,{"$f":"Export!AO116","v":0},{"$f":"Export!AP116","v":0},{"$f":"Export!AQ116","v":0},{"$f":"Export!AR116","v":0},{"$f":"Export!AS116","v":0},{"$f":"Export!AT116","v":0},{"$f":"Export!AU116","v":0},0]
[null,null,null,null,"1-in-20 Severe Weather Event",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ117","v":"Other"},{"$f":"Export!AK117","v":"non-TIM"},{"$f":"Export!AL117","v":"RPEs Don't Apply"},{"$f":"Export!AM117","v":2},null,{"$f":"Export!AO117","v":0},{"$f":"Export!AP117","v":0},{"$f":"Export!AQ117","v":0},{"$f":"Export!AR117","v":0},{"$f":"Export!AS117","v":0},{"$f":"Export!AT117","v":0},{"$f":"Export!AU117","v":0},0]
[null,null,null,null,"Net to Gross Load Related Expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ118","v":"Other"},{"$f":"Export!AK118","v":"non-TIM"},{"$f":"Export!AL118","v":"RPEs Don't Apply"},{"$f":"Export!AM118","v":2},null,{"$f":"Export!AO118","v":0},{"$f":"Export!AP118","v":0},{"$f":"Export!AQ118","v":0},{"$f":"Export!AR118","v":0},{"$f":"Export!AS118","v":0},{"$f":"Export!AT118","v":0},{"$f":"Export!AU118","v":0},0]
[null,null,null,null,0,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ119","v":0},{"$f":"Export!AK119","v":0},{"$f":"Export!AL119","v":0},{"$f":"Export!AM119","v":0},null,{"$f":"Export!AO119","v":0},{"$f":"Export!AP119","v":0},{"$f":"Export!AQ119","v":0},{"$f":"Export!AR119","v":0},{"$f":"Export!AS119","v":0},{"$f":"Export!AT119","v":0},{"$f":"Export!AU119","v":0},0]
[null,null,null,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,{"$f":"Export!AJ120","v":0},{"$f":"Export!AK120","v":0},{"$f":"Export!AL120","v":0},{"$f":"Export!AM120","v":0},null,{"$f":"Export!AO120","v":0},{"$f":"Export!AP120","v":0},{"$f":"Export!AQ120","v":0},{"$f":"Export!AR120","v":0},{"$f":"Export!AS120","v":0},{"$f":"Export!AT120","v":0},{"$f":"Export!AU120","v":0},0]
[null,null,null,null,0,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ121","v":0},{"$f":"Export!AK121","v":0},{"$f":"Export!AL121","v":0},{"$f":"Export!AM121","v":0},null,{"$f":"Export!AO121","v":0},{"$f":"Export!AP121","v":0},{"$f":"Export!AQ121","v":0},{"$f":"Export!AR121","v":0},{"$f":"Export!AS121","v":0},{"$f":"Export!AT121","v":0},{"$f":"Export!AU121","v":0},0]
[null,null,null,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,{"$f":"Export!AJ122","v":0},{"$f":"Export!AK122","v":0},{"$f":"Export!AL122","v":0},{"$f":"Export!AM122","v":0},null,{"$f":"Export!AO122","v":0},{"$f":"Export!AP122","v":0},{"$f":"Export!AQ122","v":0},{"$f":"Export!AR122","v":0},{"$f":"Export!AS122","v":0},{"$f":"Export!AT122","v":0},{"$f":"Export!AU122","v":0},0]
[null,null,null,null,0,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ123","v":0},{"$f":"Export!AK123","v":0},{"$f":"Export!AL123","v":0},{"$f":"Export!AM123","v":0},null,{"$f":"Export!AO123","v":0},{"$f":"Export!AP123","v":0},{"$f":"Export!AQ123","v":0},{"$f":"Export!AR123","v":0},{"$f":"Export!AS123","v":0},{"$f":"Export!AT123","v":0},{"$f":"Export!AU123","v":0},0]
[null,null,null,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,{"$f":"Export!AJ124","v":0},{"$f":"Export!AK124","v":0},{"$f":"Export!AL124","v":0},{"$f":"Export!AM124","v":0},null,{"$f":"Export!AO124","v":0},{"$f":"Export!AP124","v":0},{"$f":"Export!AQ124","v":0},{"$f":"Export!AR124","v":0},{"$f":"Export!AS124","v":0},{"$f":"Export!AT124","v":0},{"$f":"Export!AU124","v":0}]
[null,null,null,null,0,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ125","v":0},{"$f":"Export!AK125","v":0},{"$f":"Export!AL125","v":0},{"$f":"Export!AM125","v":0},null,{"$f":"Export!AO125","v":0},{"$f":"Export!AP125","v":0},{"$f":"Export!AQ125","v":0},{"$f":"Export!AR125","v":0},{"$f":"Export!AS125","v":0},{"$f":"Export!AT125","v":0},{"$f":"Export!AU125","v":0}]
[null,null,null,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,{"$f":"Export!AJ126","v":0},{"$f":"Export!AK126","v":0},{"$f":"Export!AL126","v":0},{"$f":"Export!AM126","v":0},null,{"$f":"Export!AO126","v":0},{"$f":"Export!AP126","v":0},{"$f":"Export!AQ126","v":0},{"$f":"Export!AR126","v":0},{"$f":"Export!AS126","v":0},{"$f":"Export!AT126","v":0},{"$f":"Export!AU126","v":0}]
[null,null,null,null,0,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AJ127","v":0},{"$f":"Export!AK127","v":0},{"$f":"Export!AL127","v":0},{"$f":"Export!AM127","v":0},null,{"$f":"Export!AO127","v":0},{"$f":"Export!AP127","v":0},{"$f":"Export!AQ127","v":0},{"$f":"Export!AR127","v":0},{"$f":"Export!AS127","v":0},{"$f":"Export!AT127","v":0},{"$f":"Export!AU127","v":0}]
[null,null,null,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,{"$f":"Export!AJ128","v":0},{"$f":"Export!AK128","v":0},{"$f":"Export!AL128","v":0},{"$f":"Export!AM128","v":0},null,{"$f":"Export!AO128","v":0},{"$f":"Export!AP128","v":0},{"$f":"Export!AQ128","v":0},{"$f":"Export!AR128","v":0},{"$f":"Export!AS128","v":0},{"$f":"Export!AT128","v":0},{"$f":"Export!AU128","v":0}]
[]
[]
[null,null,"Allocation of variant costs into tax pools"]
[]
[null,null,null,"Apportionment of totex subcategories to tax pools (from DNOInputs)"]
[null,null,null,null,"General     Load related capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR292","v":0.15407325635268362},{"$f":"Export!AS292","v":0.15407325635268362},{"$f":"Export!AT292","v":0.1540732563526836},{"$f":"Export!AU292","v":0.1540732563526836},{"$f":"Export!AV292","v":0.1540732563526836}]
[null,null,null,null,"General     Non-load related capex - asset replacement",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR293","v":0.1540732563526836},{"$f":"Export!AS293","v":0.1540732563526836},{"$f":"Export!AT293","v":0.15407325635268362},{"$f":"Export!AU293","v":0.1540732563526836},{"$f":"Export!AV293","v":0.1540732563526836}]
[null,null,null,null,"General     Non-load related capex - other",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR294","v":0.15353388163275092},{"$f":"Export!AS294","v":0.15407325635268362},{"$f":"Export!AT294","v":0.1540732563526836},{"$f":"Export!AU294","v":0.1540732563526836},{"$f":"Export!AV294","v":0.1540732563526836}]
[null,null,null,null,"General     Faults",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR295","v":8.9362488684556485E-2},{"$f":"Export!AS295","v":8.9362488684556485E-2},{"$f":"Export!AT295","v":8.9362488684556485E-2},{"$f":"Export!AU295","v":8.9362488684556471E-2},{"$f":"Export!AV295","v":8.9362488684556471E-2}]
[null,null,null,null,"General     Tree cutting",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR296","v":0},{"$f":"Export!AS296","v":0},{"$f":"Export!AT296","v":0},{"$f":"Export!AU296","v":0},{"$f":"Export!AV296","v":0}]
[null,null,null,null,"General     100% 'revenue pool' expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR297","v":2.7595696760607719E-3},{"$f":"Export!AS297","v":0},{"$f":"Export!AT297","v":0},{"$f":"Export!AU297","v":0},{"$f":"Export!AV297","v":0}]
[null,null,null,null,"General     Controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR298","v":4.3144988519699522E-2},{"$f":"Export!AS298","v":4.3147279196409254E-2},{"$f":"Export!AT298","v":4.3150758425528131E-2},{"$f":"Export!AU298","v":4.3153694945511904E-2},{"$f":"Export!AV298","v":4.3157738460240777E-2}]
[null,null,null,null,"Special Rate     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,{"$f":"Export!AR299","v":0.39439758482229198},{"$f":"Export!AS299","v":0.39439758482229198},{"$f":"Export!AT299","v":0.39439758482229187},{"$f":"Export!AU299","v":0.39439758482229198},{"$f":"Export!AV299","v":0.39439758482229192}]
[null,null,null,null,"Special Rate     Non-load related capex - asset replacement",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR300","v":0.39439758482229192},{"$f":"Export!AS300","v":0.39439758482229198},{"$f":"Export!AT300","v":0.39439758482229192},{"$f":"Export!AU300","v":0.39439758482229192},{"$f":"Export!AV300","v":0.39439758482229192}]
[null,null,null,null,"Special Rate     Non-load related capex - other",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR301","v":0.39301689039230797},{"$f":"Export!AS301","v":0.39439758482229192},{"$f":"Export!AT301","v":0.39439758482229198},{"$f":"Export!AU301","v":0.39439758482229192},{"$f":"Export!AV301","v":0.39439758482229192}]
[null,null,null,null,"Special Rate     Faults",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR302","v":0.22875059919692933},{"$f":"Export!AS302","v":0.22875059919692928},{"$f":"Export!AT302","v":0.22875059919692928},{"$f":"Export!AU302","v":0.22875059919692928},{"$f":"Export!AV302","v":0.22875059919692931}]
[null,null,null,null,"Special Rate     Tree cutting",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR303","v":0},{"$f":"Export!AS303","v":0},{"$f":"Export!AT303","v":0},{"$f":"Export!AU303","v":0},{"$f":"Export!AV303","v":0}]
[null,null,null,null,"Special Rate     100% 'revenue pool' expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR304","v":7.0639619175430395E-3},{"$f":"Export!AS304","v":0},{"$f":"Export!AT304","v":0},{"$f":"Export!AU304","v":0},{"$f":"Export!AV304","v":0}]
[null,null,null,null,"Special Rate     Controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR305","v":0.11044278333680212},{"$f":"Export!AS305","v":0.11044864702387741},{"$f":"Export!AT305","v":0.11045755317406869},{"$f":"Export!AU305","v":0.11046507009437528},{"$f":"Export!AV305","v":0.11047542070603242}]
[null,null,null,null,"Deferred Revenue     Load related capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR306","v":0.39973889445946187},{"$f":"Export!AS306","v":0.39973889445946198},{"$f":"Export!AT306","v":0.39973889445946187},{"$f":"Export!AU306","v":0.39973889445946187},{"$f":"Export!AV306","v":0.39973889445946192}]
[null,null,null,null,"Deferred Revenue     Non-load related capex - asset replacement",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR307","v":0.39973889445946181},{"$f":"Export!AS307","v":0.39973889445946187},{"$f":"Export!AT307","v":0.39973889445946192},{"$f":"Export!AU307","v":0.39973889445946187},{"$f":"Export!AV307","v":0.39973889445946181}]
[null,null,null,null,"Deferred Revenue     Non-load related capex - other",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR308","v":0.39833950134381485},{"$f":"Export!AS308","v":0.39973889445946192},{"$f":"Export!AT308","v":0.39973889445946192},{"$f":"Export!AU308","v":0.39973889445946181},{"$f":"Export!AV308","v":0.39973889445946187}]
[null,null,null,null,"Deferred Revenue     Faults",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR309","v":0.23184855878648788},{"$f":"Export!AS309","v":0.23184855878648783},{"$f":"Export!AT309","v":0.23184855878648783},{"$f":"Export!AU309","v":0.23184855878648783},{"$f":"Export!AV309","v":0.23184855878648783}]
[null,null,null,null,"Deferred Revenue     Tree cutting",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR310","v":0},{"$f":"Export!AS310","v":0},{"$f":"Export!AT310","v":0},{"$f":"Export!AU310","v":0},{"$f":"Export!AV310","v":0}]
[null,null,null,null,"Deferred Revenue     100% 'revenue pool' expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR311","v":7.1596288519229102E-3},{"$f":"Export!AS311","v":0},{"$f":"Export!AT311","v":0},{"$f":"Export!AU311","v":0},{"$f":"Export!AV311","v":0}]
[null,null,null,null,"Deferred Revenue     Controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR312","v":0.11193850523190076},{"$f":"Export!AS312","v":0.11194444833063956},{"$f":"Export!AT312","v":0.11195347509644227},{"$f":"Export!AU312","v":0.11196109381807934},{"$f":"Export!AV312","v":0.11197158460762781}]
[null,null,null,null,"Structures and Buildings     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,{"$f":"Export!AR313","v":3.1705596201959105E-2},{"$f":"Export!AS313","v":3.1705596201959105E-2},{"$f":"Export!AT313","v":3.1705596201959091E-2},{"$f":"Export!AU313","v":3.1705596201959098E-2},{"$f":"Export!AV313","v":3.1705596201959105E-2}]
[null,null,null,null,"Structures and Buildings     Non-load related capex - asset replacement",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR314","v":3.1705596201959098E-2},{"$f":"Export!AS314","v":3.1705596201959098E-2},{"$f":"Export!AT314","v":3.1705596201959098E-2},{"$f":"Export!AU314","v":3.1705596201959098E-2},{"$f":"Export!AV314","v":3.1705596201959098E-2}]
[null,null,null,null,"Structures and Buildings     Non-load related capex - other",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR315","v":3.1594602266499044E-2},{"$f":"Export!AS315","v":3.1705596201959098E-2},{"$f":"Export!AT315","v":3.1705596201959105E-2},{"$f":"Export!AU315","v":3.1705596201959098E-2},{"$f":"Export!AV315","v":3.1705596201959098E-2}]
[null,null,null,null,"Structures and Buildings     Faults",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR316","v":1.8389245797136276E-2},{"$f":"Export!AS316","v":1.8389245797136276E-2},{"$f":"Export!AT316","v":1.8389245797136276E-2},{"$f":"Export!AU316","v":1.8389245797136272E-2},{"$f":"Export!AV316","v":1.8389245797136276E-2}]
[null,null,null,null,"Structures and Buildings     Tree cutting",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR317","v":0},{"$f":"Export!AS317","v":0},{"$f":"Export!AT317","v":0},{"$f":"Export!AU317","v":0},{"$f":"Export!AV317","v":0}]
[null,null,null,null,"Structures and Buildings     100% 'revenue pool' expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR318","v":5.6787143928518631E-4},{"$f":"Export!AS318","v":0},{"$f":"Export!AT318","v":0},{"$f":"Export!AU318","v":0},{"$f":"Export!AV318","v":0}]
[null,null,null,null,"Structures and Buildings     Controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR319","v":8.8784881719670868E-3},{"$f":"Export!AS319","v":8.8789595533898414E-3},{"$f":"Export!AT319","v":8.8796755182246785E-3},{"$f":"Export!AU319","v":8.8802798029594086E-3},{"$f":"Export!AV319","v":8.8811118879575796E-3}]
[null,null,null,null,"Revenue     Load related capex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR320","v":0},{"$f":"Export!AS320","v":0},{"$f":"Export!AT320","v":0},{"$f":"Export!AU320","v":0},{"$f":"Export!AV320","v":0}]
[null,null,null,null,"Revenue     Non-load related capex - asset replacement",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR321","v":0},{"$f":"Export!AS321","v":0},{"$f":"Export!AT321","v":0},{"$f":"Export!AU321","v":0},{"$f":"Export!AV321","v":0}]
[null,null,null,null,"Revenue     Non-load related capex - other",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR322","v":3.5007679638963209E-3},{"$f":"Export!AS322","v":0},{"$f":"Export!AT322","v":0},{"$f":"Export!AU322","v":0},{"$f":"Export!AV322","v":0}]
[null,null,null,null,"Revenue     Faults",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR323","v":0.42000000000000004},{"$f":"Export!AS323","v":0.42000000000000004},{"$f":"Export!AT323","v":0.42},{"$f":"Export!AU323","v":0.42000000000000004},{"$f":"Export!AV323","v":0.42000000000000004}]
[null,null,null,null,"Revenue     Tree cutting",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR324","v":1},{"$f":"Export!AS324","v":1},{"$f":"Export!AT324","v":1},{"$f":"Export!AU324","v":1},{"$f":"Export!AV324","v":1}]
[null,null,null,null,"Revenue     100% 'revenue pool' expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR325","v":0.98208923637114576},{"$f":"Export!AS325","v":1},{"$f":"Export!AT325","v":1},{"$f":"Export!AU325","v":1},{"$f":"Export!AV325","v":1}]
[null,null,null,null,"Revenue     Controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR326","v":0.719970944075214},{"$f":"Export!AS326","v":0.71995607662343197},{"$f":"Export!AT326","v":0.71993349496843717},{"$f":"Export!AU326","v":0.71991443572315805},{"$f":"Export!AV326","v":0.71988819161808371}]
[null,null,null,null,"Non Qualifying     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,{"$f":"Export!AR327","v":2.0084668163603485E-2},{"$f":"Export!AS327","v":2.0084668163603488E-2},{"$f":"Export!AT327","v":2.0084668163603478E-2},{"$f":"Export!AU327","v":2.0084668163603481E-2},{"$f":"Export!AV327","v":2.0084668163603485E-2}]
[null,null,null,null,"Non Qualifying     Non-load related capex - asset replacement",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR328","v":2.0084668163603481E-2},{"$f":"Export!AS328","v":2.0084668163603481E-2},{"$f":"Export!AT328","v":2.0084668163603481E-2},{"$f":"Export!AU328","v":2.0084668163603481E-2},{"$f":"Export!AV328","v":2.0084668163603478E-2}]
[null,null,null,null,"Non Qualifying     Non-load related capex - other",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR329","v":2.0014356400730848E-2},{"$f":"Export!AS329","v":2.0084668163603485E-2},{"$f":"Export!AT329","v":2.0084668163603485E-2},{"$f":"Export!AU329","v":2.0084668163603481E-2},{"$f":"Export!AV329","v":2.0084668163603481E-2}]
[null,null,null,null,"Non Qualifying     Faults",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR330","v":1.1649107534890018E-2},{"$f":"Export!AS330","v":1.1649107534890017E-2},{"$f":"Export!AT330","v":1.1649107534890018E-2},{"$f":"Export!AU330","v":1.1649107534890017E-2},{"$f":"Export!AV330","v":1.1649107534890018E-2}]
[null,null,null,null,"Non Qualifying     Tree cutting",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR331","v":0},{"$f":"Export!AS331","v":0},{"$f":"Export!AT331","v":0},{"$f":"Export!AU331","v":0},{"$f":"Export!AV331","v":0}]
[null,null,null,null,"Non Qualifying     100% 'revenue pool' expenditure",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR332","v":3.597317440422748E-4},{"$f":"Export!AS332","v":0},{"$f":"Export!AT332","v":0},{"$f":"Export!AU332","v":0},{"$f":"Export!AV332","v":0}]
[null,null,null,null,"Non Qualifying     Controllable opex",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Export!AR333","v":5.6242906644164876E-3},{"$f":"Export!AS333","v":5.6245892722519694E-3},{"$f":"Export!AT333","v":5.6250428172991253E-3},{"$f":"Export!AU333","v":5.6254256159160038E-3},{"$f":"Export!AV333","v":5.6259527200576724E-3}]
[]
[]
[]
[null,"End of sheet"]

{"sheet":"Totex","index":4,"n_rows":88,"n_cols":48,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
["Totex",null,null,null,null,"Company select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!E29","v":"ENWL"}]
[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,"Annual values",null,"Check status",{"$f":"Checks!I6","v":"OK"}]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31"]
[]
[null,"Totex"]
[]
[null,null,"Allowed totex aggregated by sub-category"]
[]
[]
[]
[]
[null,null,null,"RIIO-2 Capitalisation Rate Allocation 1 allowances"]
[]
[null,null,null,null,"Allowed load related capex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(MainInputs!AR31 + MainInputs!AR41)","v":18.021078221499607},{"$f":"(MainInputs!AS31 + MainInputs!AS41)","v":28.541445055363194},{"$f":"(MainInputs!AT31 + MainInputs!AT41)","v":22.446566355277302},{"$f":"(MainInputs!AU31 + MainInputs!AU41)","v":11.41663499961496},{"$f":"(MainInputs!AV31 + MainInputs!AV41)","v":9.0717547847983191}]
[null,null,null,null,"Allowed non-load related capex - asset replacement",null,"£m 20/21 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,null,null,{"$f":"(MainInputs!AR32 + MainInputs!AR42)","v":83.235673050351309},{"$f":"(MainInputs!AS32 + MainInputs!AS42)","v":85.17093432288209},{"$f":"(MainInputs!AT32 + MainInputs!AT42)","v":90.562309777645424},{"$f":"(MainInputs!AU32 + MainInputs!AU42)","v":87.893823864560204},{"$f":"(MainInputs!AV32 + MainInputs!AV42)","v":84.849020703538415}]
[null,null,null,null,"Allowed non-load related capex - other",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(MainInputs!AR33 + MainInputs!AR43)","v":63.78029854749694},{"$f":"(MainInputs!AS33 + MainInputs!AS43)","v":57.472071678595135},{"$f":"(MainInputs!AT33 + MainInputs!AT43)","v":54.369856193201741},{"$f":"(MainInputs!AU33 + MainInputs!AU43)","v":42.636280798175804},{"$f":"(MainInputs!AV33 + MainInputs!AV43)","v":40.029651256988132}]
[null,null,null,null,"Allowed faults",null,"£m 20/21 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,null,null,{"$f":"(MainInputs!AR34 + MainInputs!AR44)","v":29.01757614538991},{"$f":"(MainInputs!AS34 + MainInputs!AS44)","v":29.308616896541331},{"$f":"(MainInputs!AT34 + MainInputs!AT44)","v":30.449760023069221},{"$f":"(MainInputs!AU34 + MainInputs!AU44)","v":30.860115412227493},{"$f":"(MainInputs!AV34 + MainInputs!AV44)","v":30.985175884548262}]
[null,null,null,null,"Allowed tree cutting",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(MainInputs!AR35 + MainInputs!AR45)","v":5.4993039868848133},{"$f":"(MainInputs!AS35 + MainInputs!AS45)","v":5.5594257807388852},{"$f":"(MainInputs!AT35 + MainInputs!AT45)","v":5.6432439118818944},{"$f":"(MainInputs!AU35 + MainInputs!AU45)","v":5.5590953145055773},{"$f":"(MainInputs!AV35 + MainInputs!AV45)","v":5.5268874766238554}]
[null,null,null,null,"Allowed 100% 'revenue pool' expenditure",null,"£m 20/21 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,null,null,{"$f":"(MainInputs!AR36 + MainInputs!AR46)","v":15.621012816999485},{"$f":"(MainInputs!AS36 + MainInputs!AS46)","v":15.760399424490663},{"$f":"(MainInputs!AT36 + MainInputs!AT46)","v":15.899317205724611},{"$f":"(MainInputs!AU36 + MainInputs!AU46)","v":15.693731858898333},{"$f":"(MainInputs!AV36 + MainInputs!AV46)","v":15.633442973661188}]
[null,null,null,null,"Allowed controllable opex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(MainInputs!AR37 + MainInputs!AR47)","v":120.4602707824012},{"$f":"(MainInputs!AS37 + MainInputs!AS47)","v":120.94190796554376},{"$f":"(MainInputs!AT37 + MainInputs!AT47)","v":120.31940644767781},{"$f":"(MainInputs!AU37 + MainInputs!AU47)","v":120.29489931320238},{"$f":"(MainInputs!AV37 + MainInputs!AV47)","v":120.37954846278818}]
[null,null,null,null,"Total RIIO-2 capitalisation rate allocation 1 allowances",null,"£m 20/21 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,null,null,{"$f":"SUM(AR15:AR21)","v":335.6352135510233},342.75480112415505,339.69045991447797,314.35458156118477,306.47548154294634]
[]
[null,null,null,"RIIO-2 Capitalisation Rate Allocation 2 allowances"]
[]
[null,null,null,null,"Allowed load related capex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR51","v":5.9672860271111041},{"$f":"MainInputs!AS51","v":8.9557301665064202},{"$f":"MainInputs!AT51","v":13.839260285834296},{"$f":"MainInputs!AU51","v":16.208013568282265},{"$f":"MainInputs!AV51","v":24.320585404449513}]
[null,null,null,null,"Allowed non-load related capex - asset replacement",null,"£m 20/21 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,null,null,{"$f":"MainInputs!AR52","v":5.9743899558867177},{"$f":"MainInputs!AS52","v":5.9795069368818501},{"$f":"MainInputs!AT52","v":5.8385912164659652},{"$f":"MainInputs!AU52","v":0.93686127706666333},{"$f":"MainInputs!AV52","v":1.0785694865888937}]
[null,null,null,null,"Allowed non-load related capex - other",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR53","v":0},{"$f":"MainInputs!AS53","v":0},{"$f":"MainInputs!AT53","v":0},{"$f":"MainInputs!AU53","v":0},{"$f":"MainInputs!AV53","v":0}]
[null,null,null,null,"Allowed faults",null,"£m 20/21 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,null,null,{"$f":"MainInputs!AR54","v":0},{"$f":"MainInputs!AS54","v":0},{"$f":"MainInputs!AT54","v":0},{"$f":"MainInputs!AU54","v":0},{"$f":"MainInputs!AV54","v":0}]
[null,null,null,null,"Allowed tree cutting",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR55","v":0},{"$f":"MainInputs!AS55","v":0},{"$f":"MainInputs!AT55","v":0},{"$f":"MainInputs!AU55","v":0},{"$f":"MainInputs!AV55","v":0}]
[null,null,null,null,"Allowed 100% 'revenue pool' expenditure",null,"£m 20/21 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,null,null,{"$f":"MainInputs!AR56","v":0},{"$f":"MainInputs!AS56","v":0},{"$f":"MainInputs!AT56","v":0},{"$f":"MainInputs!AU56","v":0},{"$f":"MainInputs!AV56","v":0}]
[null,null,null,null,"Allowed controllable opex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR57","v":0},{"$f":"MainInputs!AS57","v":0},{"$f":"MainInputs!AT57","v":0},{"$f":"MainInputs!AU57","v":0},{"$f":"MainInputs!AV57","v":0}]
[null,null,null,null,"Total RIIO-2 capitalisation rate allocation 2 allowances",null,"£m 20/21 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,null,null,{"$f":"SUM(AR26:AR32)","v":11.941675982997822},14.935237103388271,19.67785150230026,17.14487484534893,25.399154891038407]
[]
[null,null,null,"Total allowance (with multiplier sensitivity)"]
[]
[null,null,null,null,"Total allowed load related capex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR15 + AR26","v":23.988364248610711},{"$f":"AS15 + AS26","v":37.497175221869611},36.285826641111598,27.624648567897225,33.392340189247832]
[null,null,null,null,"Total allowed non-load related capex - asset replacement",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR16 + AR27","v":89.21006300623803},{"$f":"AS16 + AS27","v":91.150441259763937},96.400900994111396,88.830685141626873,85.927590190127304]
[null,null,null,null,"Total allowed non-load related capex - other",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR17 + AR28","v":63.78029854749694},{"$f":"AS17 + AS28","v":57.472071678595135},54.369856193201741,42.636280798175804,40.029651256988132]
[null,null,null,null,"Total allowed faults",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR18 + AR29","v":29.01757614538991},{"$f":"AS18 + AS29","v":29.308616896541331},30.449760023069221,30.860115412227493,30.985175884548262]
[null,null,null,null,"Total allowed tree cutting",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR19 + AR30","v":5.4993039868848133},{"$f":"AS19 + AS30","v":5.5594257807388852},5.6432439118818944,5.5590953145055773,5.5268874766238554]
[null,null,null,null,"Total allowed 100% 'revenue pool' expenditure",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR20 + AR31","v":15.621012816999485},{"$f":"AS20 + AS31","v":15.760399424490663},15.899317205724611,15.693731858898333,15.633442973661188]
[null,null,null,null,"Total allowed controllable opex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR21 + AR32","v":120.4602707824012},{"$f":"AS21 + AS32","v":120.94190796554376},120.31940644767781,120.29489931320238,120.37954846278818]
[null,null,null,null,"Total allowed totex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR37:AR43)","v":347.57688953402112},{"$f":"SUM(AS37:AS43)","v":357.69003822754331},359.36831141677828,331.49945640653368,331.87463643398473]
[null,null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR44-SUM(MainInputs!AR31:AR37,MainInputs!AR41:AR47,MainInputs!AR51:AR57)","v":0},{"$f":"AS44-SUM(MainInputs!AS31:AS37,MainInputs!AS41:AS47,MainInputs!AS51:AS57)","v":0},{"$f":"AT44-SUM(MainInputs!AT31:AT37,MainInputs!AT41:AT47,MainInputs!AT51:AT57)","v":0},{"$f":"AU44-SUM(MainInputs!AU31:AU37,MainInputs!AU41:AU47,MainInputs!AU51:AU57)","v":0},{"$f":"AV44-SUM(MainInputs!AV31:AV37,MainInputs!AV41:AV47,MainInputs!AV51:AV57)","v":0}]
[]
[null,null,"Actual totex"]
[null,null,"Note: where there are no actuals data, allowances are used instead."]
[]
[null,null,null,"RIIO-2 Capitalisation Rate Allocation 1 actuals/forecast actuals"]
[]
[null,null,null,null,"Data inputs for either forecast Actuals or Actuals are present?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(MainInputs!AR61:'MainInputs'!AR67)>0,1,0)","v":0},{"$f":"IF(SUM(MainInputs!AS61:'MainInputs'!AS67)>0,1,0)","v":0},{"$f":"IF(SUM(MainInputs!AT61:'MainInputs'!AT67)>0,1,0)","v":0},{"$f":"IF(SUM(MainInputs!AU61:'MainInputs'!AU67)>0,1,0)","v":0},{"$f":"IF(SUM(MainInputs!AV61:'MainInputs'!AV67)>0,1,0)","v":0}]
[]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(MainInputs!AR61 *  AR$52 + AR15 *  (1-AR$52))","v":18.021078221499607},{"$f":"(MainInputs!AS61 *  AS$52 + AS15 *  (1-AS$52))","v":28.541445055363194},{"$f":"(MainInputs!AT61 *  AT$52 + AT15 *  (1-AT$52))","v":22.446566355277302},{"$f":"(MainInputs!AU61 *  AU$52 + AU15 *  (1-AU$52))","v":11.41663499961496},{"$f":"(MainInputs!AV61 *  AV$52 + AV15 *  (1-AV$52))","v":9.0717547847983191}]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(MainInputs!AR62 *  AR$52 + AR16 *  (1-AR$52))","v":83.235673050351309},{"$f":"(MainInputs!AS62 *  AS$52 + AS16 *  (1-AS$52))","v":85.17093432288209},{"$f":"(MainInputs!AT62 *  AT$52 + AT16 *  (1-AT$52))","v":90.562309777645424},{"$f":"(MainInputs!AU62 *  AU$52 + AU16 *  (1-AU$52))","v":87.893823864560204},{"$f":"(MainInputs!AV62 *  AV$52 + AV16 *  (1-AV$52))","v":84.849020703538415}]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(MainInputs!AR63 *  AR$52 + AR17 *  (1-AR$52))","v":63.78029854749694},{"$f":"(MainInputs!AS63 *  AS$52 + AS17 *  (1-AS$52))","v":57.472071678595135},{"$f":"(MainInputs!AT63 *  AT$52 + AT17 *  (1-AT$52))","v":54.369856193201741},{"$f":"(MainInputs!AU63 *  AU$52 + AU17 *  (1-AU$52))","v":42.636280798175804},{"$f":"(MainInputs!AV63 *  AV$52 + AV17 *  (1-AV$52))","v":40.029651256988132}]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(MainInputs!AR64 *  AR$52 + AR18 *  (1-AR$52))","v":29.01757614538991},{"$f":"(MainInputs!AS64 *  AS$52 + AS18 *  (1-AS$52))","v":29.308616896541331},{"$f":"(MainInputs!AT64 *  AT$52 + AT18 *  (1-AT$52))","v":30.449760023069221},{"$f":"(MainInputs!AU64 *  AU$52 + AU18 *  (1-AU$52))","v":30.860115412227493},{"$f":"(MainInputs!AV64 *  AV$52 + AV18 *  (1-AV$52))","v":30.985175884548262}]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(MainInputs!AR65 *  AR$52 + AR19 *  (1-AR$52))","v":5.4993039868848133},{"$f":"(MainInputs!AS65 *  AS$52 + AS19 *  (1-AS$52))","v":5.5594257807388852},{"$f":"(MainInputs!AT65 *  AT$52 + AT19 *  (1-AT$52))","v":5.6432439118818944},{"$f":"(MainInputs!AU65 *  AU$52 + AU19 *  (1-AU$52))","v":5.5590953145055773},{"$f":"(MainInputs!AV65 *  AV$52 + AV19 *  (1-AV$52))","v":5.5268874766238554}]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(MainInputs!AR66 *  AR$52 + AR20 *  (1-AR$52))","v":15.621012816999485},{"$f":"(MainInputs!AS66 *  AS$52 + AS20 *  (1-AS$52))","v":15.760399424490663},{"$f":"(MainInputs!AT66 *  AT$52 + AT20 *  (1-AT$52))","v":15.899317205724611},{"$f":"(MainInputs!AU66 *  AU$52 + AU20 *  (1-AU$52))","v":15.693731858898333},{"$f":"(MainInputs!AV66 *  AV$52 + AV20 *  (1-AV$52))","v":15.633442973661188}]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(MainInputs!AR67 *  AR$52 + AR21 *  (1-AR$52))","v":120.4602707824012},{"$f":"(MainInputs!AS67 *  AS$52 + AS21 *  (1-AS$52))","v":120.94190796554376},{"$f":"(MainInputs!AT67 *  AT$52 + AT21 *  (1-AT$52))","v":120.31940644767781},{"$f":"(MainInputs!AU67 *  AU$52 + AU21 *  (1-AU$52))","v":120.29489931320238},{"$f":"(MainInputs!AV67 *  AV$52 + AV21 *  (1-AV$52))","v":120.37954846278818}]
[null,null,null,null,"Total RIIO-2 capitalisation rate allocation 1 actual totex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR54:AR60)","v":335.6352135510233},342.75480112415505,339.69045991447797,314.35458156118477,306.47548154294634]
[]
[null,null,null,"RIIO-2 Capitalisation Rate Allocation 2 actuals/forecast actuals"]
[]
[null,null,null,null,"Data inputs for either forecast Actuals or Actuals are present?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(MainInputs!AR72:'MainInputs'!AR78)>0,1,0)","v":0},{"$f":"IF(SUM(MainInputs!AS72:'MainInputs'!AS78)>0,1,0)","v":0},{"$f":"IF(SUM(MainInputs!AT72:'MainInputs'!AT78)>0,1,0)","v":0},{"$f":"IF(SUM(MainInputs!AU72:'MainInputs'!AU78)>0,1,0)","v":0},{"$f":"IF(SUM(MainInputs!AV72:'MainInputs'!AV78)>0,1,0)","v":0}]
[]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((MainInputs!AR72)*  AR$65 + AR26 *  (1-AR$65))","v":5.9672860271111041},{"$f":"((MainInputs!AS72)*  AS$65 + AS26 *  (1-AS$65))","v":8.9557301665064202},{"$f":"((MainInputs!AT72)*  AT$65 + AT26 *  (1-AT$65))","v":13.839260285834296},{"$f":"((MainInputs!AU72)*  AU$65 + AU26 *  (1-AU$65))","v":16.208013568282265},{"$f":"((MainInputs!AV72)*  AV$65 + AV26 *  (1-AV$65))","v":24.320585404449513}]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((MainInputs!AR73)*  AR$65 + AR27 *  (1-AR$65))","v":5.9743899558867177},{"$f":"((MainInputs!AS73)*  AS$65 + AS27 *  (1-AS$65))","v":5.9795069368818501},{"$f":"((MainInputs!AT73)*  AT$65 + AT27 *  (1-AT$65))","v":5.8385912164659652},{"$f":"((MainInputs!AU73)*  AU$65 + AU27 *  (1-AU$65))","v":0.93686127706666333},{"$f":"((MainInputs!AV73)*  AV$65 + AV27 *  (1-AV$65))","v":1.0785694865888937}]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((MainInputs!AR74)*  AR$65 + AR28 *  (1-AR$65))","v":0},{"$f":"((MainInputs!AS74)*  AS$65 + AS28 *  (1-AS$65))","v":0},{"$f":"((MainInputs!AT74)*  AT$65 + AT28 *  (1-AT$65))","v":0},{"$f":"((MainInputs!AU74)*  AU$65 + AU28 *  (1-AU$65))","v":0},{"$f":"((MainInputs!AV74)*  AV$65 + AV28 *  (1-AV$65))","v":0}]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((MainInputs!AR75)*  AR$65 + AR29 *  (1-AR$65))","v":0},{"$f":"((MainInputs!AS75)*  AS$65 + AS29 *  (1-AS$65))","v":0},{"$f":"((MainInputs!AT75)*  AT$65 + AT29 *  (1-AT$65))","v":0},{"$f":"((MainInputs!AU75)*  AU$65 + AU29 *  (1-AU$65))","v":0},{"$f":"((MainInputs!AV75)*  AV$65 + AV29 *  (1-AV$65))","v":0}]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((MainInputs!AR76)*  AR$65 + AR30 *  (1-AR$65))","v":0},{"$f":"((MainInputs!AS76)*  AS$65 + AS30 *  (1-AS$65))","v":0},{"$f":"((MainInputs!AT76)*  AT$65 + AT30 *  (1-AT$65))","v":0},{"$f":"((MainInputs!AU76)*  AU$65 + AU30 *  (1-AU$65))","v":0},{"$f":"((MainInputs!AV76)*  AV$65 + AV30 *  (1-AV$65))","v":0}]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((MainInputs!AR77)*  AR$65 + AR31 *  (1-AR$65))","v":0},{"$f":"((MainInputs!AS77)*  AS$65 + AS31 *  (1-AS$65))","v":0},{"$f":"((MainInputs!AT77)*  AT$65 + AT31 *  (1-AT$65))","v":0},{"$f":"((MainInputs!AU77)*  AU$65 + AU31 *  (1-AU$65))","v":0},{"$f":"((MainInputs!AV77)*  AV$65 + AV31 *  (1-AV$65))","v":0}]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((MainInputs!AR78)*  AR$65 + AR32 *  (1-AR$65))","v":0},{"$f":"((MainInputs!AS78)*  AS$65 + AS32 *  (1-AS$65))","v":0},{"$f":"((MainInputs!AT78)*  AT$65 + AT32 *  (1-AT$65))","v":0},{"$f":"((MainInputs!AU78)*  AU$65 + AU32 *  (1-AU$65))","v":0},{"$f":"((MainInputs!AV78)*  AV$65 + AV32 *  (1-AV$65))","v":0}]
[null,null,null,null,"Total RIIO-2 capitalisation rate allocation 2 actual totex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR67:AR73)","v":11.941675982997822},14.935237103388271,19.67785150230026,17.14487484534893,25.399154891038407]
[]
[null,null,null,"Total actual/forecast actual totex (with multiplier sensitivity)"]
[]
[null,null,null,null,"Total actual load related capex",null,"£m 20/21 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,null,null,{"$f":"AR54+AR67","v":23.988364248610711},{"$f":"AS54+AS67","v":37.497175221869611},36.285826641111598,27.624648567897225,33.392340189247832]
[null,null,null,null,"Total actual non-load related capex - asset replacement",null,"£m 20/21 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,null,null,{"$f":"AR55+AR68","v":89.21006300623803},{"$f":"AS55+AS68","v":91.150441259763937},96.400900994111396,88.830685141626873,85.927590190127304]
[null,null,null,null,"Total actual non-load related capex - other",null,"£m 20/21 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,null,null,{"$f":"AR56+AR69","v":63.78029854749694},{"$f":"AS56+AS69","v":57.472071678595135},54.369856193201741,42.636280798175804,40.029651256988132]
[null,null,null,null,"Total actual faults",null,"£m 20/21 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,null,null,{"$f":"AR57+AR70","v":29.01757614538991},{"$f":"AS57+AS70","v":29.308616896541331},30.449760023069221,30.860115412227493,30.985175884548262]
[null,null,null,null,"Total actual tree cutting",null,"£m 20/21 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,null,null,{"$f":"AR58+AR71","v":5.4993039868848133},{"$f":"AS58+AS71","v":5.5594257807388852},5.6432439118818944,5.5590953145055773,5.5268874766238554]
[null,null,null,null,"Total actual 100% 'revenue pool' expenditure",null,"£m 20/21 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,null,null,{"$f":"AR59+AR72","v":15.621012816999485},{"$f":"AS59+AS72","v":15.760399424490663},15.899317205724611,15.693731858898333,15.633442973661188]
[null,null,null,null,"Total actual controllable opex",null,"£m 20/21 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,null,null,{"$f":"AR60+AR73","v":120.4602707824012},{"$f":"AS60+AS73","v":120.94190796554376},120.31940644767781,120.29489931320238,120.37954846278818]
[null,null,null,null,"Total actual totex",null,"£m 20/21 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,null,null,{"$f":"SUM(AR78:AR84)","v":347.57688953402112},{"$f":"SUM(AS78:AS84)","v":357.69003822754331},359.36831141677828,331.49945640653368,331.87463643398473]
[null,null,null,null,"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,null,null,null,{"$f":"(AR61+AR74)-AR85","v":0},{"$f":"(AS61+AS74)-AS85","v":0},0,0,0]
[]
[null,"End of sheet"]

{"sheet":"TIM","index":5,"n_rows":79,"n_cols":48,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
["Totex Incentive Mechanism (TIM)",null,null,null,null,"Company select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!E29","v":"ENWL"}]
[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,"Annual values",null,"Check status",{"$f":"Checks!I6","v":"OK"}]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31"]
[]
[null,"TIM Efficiency Incentive"]
[]
[null,null,"RIIO-2 capitalisation rate allocation 1 totex"]
[]
[null,null,null,null,"RIIO-2 incentive strength",null,"%",null,{"$f":"MainInputs!I220","v":0.49399999999999999}]
[null,null,null,null,"RIIO-2 Funding Adjustment Rate (often referred to as 'sharing factor')",null,"%",null,{"$f":"1-I10","v":0.50600000000000001}]
[]
[null,null,null,null,"Actual totex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AR61","v":335.6352135510233},{"$f":"Totex!AS61","v":342.75480112415505},{"$f":"Totex!AT61","v":339.69045991447797},{"$f":"Totex!AU61","v":314.35458156118477},{"$f":"Totex!AV61","v":306.47548154294634}]
[null,null,null,null,"Less allowed totex",null,"£m 20/21 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,null,null,{"$f":"- Totex!AR22","v":-335.6352135510233},{"$f":"- Totex!AS22","v":-342.75480112415505},{"$f":"- Totex!AT22","v":-339.69045991447797},{"$f":"- Totex!AU22","v":-314.35458156118477},{"$f":"- Totex!AV22","v":-306.47548154294634}]
[null,null,null,null,"Pre-TIM overspend (underspend)",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR13:AR14)","v":0},0,0,0,0]
[]
[null,null,null,null,"RIIO-2 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,null,null,{"$f":"$I11","v":0.50600000000000001},{"$f":"$I11","v":0.50600000000000001},0.50600000000000001,0.50600000000000001,0.50600000000000001]
[]
[null,null,null,null,"Post-TIM overspend (underspend)",null,"£m 20/21 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,null,null,{"$f":"AR15 * AR17","v":0},0,0,0,0]
[]
[null,null,"RIIO-2 capitalisation rate allocation 2 totex"]
[]
[null,null,null,null,"RIIO-2 incentive strength",null,"%",null,{"$f":"I10","v":0.49399999999999999}]
[null,null,null,null,"RIIO-2 Funding Adjustment Rate (often referred to as 'sharing factor')",null,"%",null,{"$f":"1-I23","v":0.50600000000000001}]
[]
[null,null,null,null,"Actual totex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AR74","v":11.941675982997822},{"$f":"Totex!AS74","v":14.935237103388271},{"$f":"Totex!AT74","v":19.67785150230026},{"$f":"Totex!AU74","v":17.14487484534893},{"$f":"Totex!AV74","v":25.399154891038407}]
[null,null,null,null,"Less allowed totex",null,"£m 20/21 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,null,null,{"$f":"- Totex!AR33","v":-11.941675982997822},{"$f":"- Totex!AS33","v":-14.935237103388271},{"$f":"- Totex!AT33","v":-19.67785150230026},{"$f":"- Totex!AU33","v":-17.14487484534893},{"$f":"- Totex!AV33","v":-25.399154891038407}]
[null,null,null,null,"Pre-TIM overspend (underspend)",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR26:AR27)","v":0},0,0,0,0]
[]
[null,null,null,null,"RIIO-2 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,null,null,{"$f":"$I24","v":0.50600000000000001},{"$f":"$I24","v":0.50600000000000001},0.50600000000000001,0.50600000000000001,0.50600000000000001]
[]
[null,null,null,null,"Post-TIM overspend (underspend)",null,"£m 20/21 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,null,null,{"$f":"AR28 * AR30","v":0},0,0,0,0]
[]
[null,"Post-TIM totex"]
[]
[null,null,"RIIO-2 capitalisation rate allocation 1 totex"]
[]
[null,null,null,null,"Allowed totex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AR14","v":335.6352135510233},{"$f":"-AS14","v":342.75480112415505},{"$f":"-AT14","v":339.69045991447797},{"$f":"-AU14","v":314.35458156118477},{"$f":"-AV14","v":306.47548154294634}]
[null,null,null,null,"Post-TIM overspend (underspend)",null,"£m 20/21 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,null,null,{"$f":"AR19","v":0},{"$f":"AS19","v":0},{"$f":"AT19","v":0},{"$f":"AU19","v":0},{"$f":"AV19","v":0}]
[null,null,null,null,"Post-TIM totex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR38:AR39)","v":335.6352135510233},342.75480112415505,339.69045991447797,314.35458156118477,306.47548154294634]
[]
[null,null,"RIIO-2 capitalisation rate allocation 2 totex"]
[]
[null,null,null,null,"Allowed totex",null,"£m 20/21 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,null,null,{"$f":"-AR27","v":11.941675982997822},{"$f":"-AS27","v":14.935237103388271},{"$f":"-AT27","v":19.67785150230026},{"$f":"-AU27","v":17.14487484534893},{"$f":"-AV27","v":25.399154891038407}]
[null,null,null,null,"Post-TIM overspend (underspend)",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR32","v":0},{"$f":"AS32","v":0},{"$f":"AT32","v":0},{"$f":"AU32","v":0},{"$f":"AV32","v":0}]
[null,null,null,null,"Post-TIM totex",null,"£m 20/21 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,null,null,{"$f":"SUM(AR44:AR45)","v":11.941675982997822},14.935237103388271,19.67785150230026,17.14487484534893,25.399154891038407]
[]
[null,"Post-TIM capitalisation"]
[]
[null,null,"RIIO-2 allocation 1 capitalisation"]
[]
[null,null,null,null,"Post-TIM totex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR40","v":335.6352135510233},{"$f":"AS40","v":342.75480112415505},{"$f":"AT40","v":339.69045991447797},{"$f":"AU40","v":314.35458156118477},{"$f":"AV40","v":306.47548154294634}]
[null,null,null,null,"Capitalisation 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,null,null,{"$f":"MainInputs!AR215","v":0.68},{"$f":"MainInputs!AS215","v":0.68},{"$f":"MainInputs!AT215","v":0.68},{"$f":"MainInputs!AU215","v":0.68},{"$f":"MainInputs!AV215","v":0.68}]
[null,null,null,null,"Fast pot expenditure",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR52 * (1-AR53)","v":107.40326833632744},109.68153635972961,108.70094717263294,100.59346609957912,98.07215409374281]
[null,null,null,null,"Slow pot expenditure",null,"£m 20/21 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,null,null,{"$f":"AR52 * AR53","v":228.23194521469586},233.07326476442546,230.98951274184503,213.76111546160567,208.40332744920352]
[]
[null,null,"RIIO-2 allocation 2 capitalisation "]
[]
[null,null,null,null,"Post-TIM totex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR46","v":11.941675982997822},{"$f":"AS46","v":14.935237103388271},{"$f":"AT46","v":19.67785150230026},{"$f":"AU46","v":17.14487484534893},{"$f":"AV46","v":25.399154891038407}]
[null,null,null,null,"Capitalisation 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,null,null,{"$f":"MainInputs!AR216","v":0.85},{"$f":"MainInputs!AS216","v":0.85},{"$f":"MainInputs!AT216","v":0.85},{"$f":"MainInputs!AU216","v":0.85},{"$f":"MainInputs!AV216","v":0.85}]
[null,null,null,null,"Fast pot expenditure",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR59 * (1-AR60)","v":1.7912513974496735},2.2402855655082412,2.9516777253450397,2.5717312268023398,3.8098732336557615]
[null,null,null,null,"Slow pot expenditure",null,"£m 20/21 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,null,null,{"$f":"AR59 * AR60","v":10.150424585548148},12.69495153788003,16.726173776955221,14.57314361854659,21.589281657382646]
[]
[null,null,"Totex after capitalisation"]
[]
[null,null,null,null,"Fast pot expenditure",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR54+AR61","v":109.19451973377711},{"$f":"AS54+AS61","v":111.92182192523785},111.65262489797797,103.16519732638146,101.88202732739857]
[]
[null,null,null,null,"Slow pot expenditure",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR55+AR62","v":238.38236980024399},{"$f":"AS55+AS62","v":245.76821630230549},247.71568651880025,228.33425908015226,229.99260910658617]
[]
[null,null,null,null,"Calculated output capitalisation rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR68 / (AR68 + AR66)","v":0.68584067864762599},0.68709829750964668,0.68930865256928964,0.68879225792797372,0.69301050414057608]
[]
[null,"Additional income"]
[]
[null,null,"RIIO-2 Business Plan Incentive (BPI)"]
[null,null,"Note: The BPI additional income lump sum is an upfront reward/payment, recovered in the first year of RIIO-2 price control."]
[]
[null,null,null,null,"BPI additional reward/penalty",null,"£m 20/21 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,null,null,{"$f":"MainInputs!AR111","v":0},{"$f":"MainInputs!AS111","v":0},{"$f":"MainInputs!AT111","v":0},{"$f":"MainInputs!AU111","v":0},{"$f":"MainInputs!AV111","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Depn","index":6,"n_rows":300,"n_cols":48,"rows_kept":300,"cut":false,"hidden":false,"merged":[]}
["Regulatory Depreciation",null,null,null,null,"Company select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!E29","v":"ENWL"}]
[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,"Annual values",null,"Check status",{"$f":"Checks!I6","v":"OK"}]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31"]
[]
[null,"RAV additions "]
[]
[null,null,"Price control timeline"]
[]
[null,null,null,null,"Vesting year",null,"year ending",null,{"$f":"MainInputs!I231","v":"1991-03-31"}]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,{"$f":"MainInputs!I229","v":11}]
[null,null,null,null,"Pre-vesting asset depn in first year (mnths)",null,"months",null,{"$f":"MainInputs!I232","v":3.5}]
[]
[null,null,null,null,"Pre RIIO-1 year",null,"flag",null,null,null,{"$f":"MainInputs!K$16","v":1},{"$f":"MainInputs!L$16","v":1},{"$f":"MainInputs!M$16","v":1},{"$f":"MainInputs!N$16","v":1},{"$f":"MainInputs!O$16","v":1},{"$f":"MainInputs!P$16","v":1},{"$f":"MainInputs!Q$16","v":1},{"$f":"MainInputs!R$16","v":1},{"$f":"MainInputs!S$16","v":1},{"$f":"MainInputs!T$16","v":1},{"$f":"MainInputs!U$16","v":1},{"$f":"MainInputs!V$16","v":1},{"$f":"MainInputs!W$16","v":1},{"$f":"MainInputs!X$16","v":1},{"$f":"MainInputs!Y$16","v":1},{"$f":"MainInputs!Z$16","v":1},{"$f":"MainInputs!AA$16","v":1},{"$f":"MainInputs!AB$16","v":1},{"$f":"MainInputs!AC$16","v":1},{"$f":"MainInputs!AD$16","v":1},{"$f":"MainInputs!AE$16","v":1},{"$f":"MainInputs!AF$16","v":1},{"$f":"MainInputs!AG$16","v":1},{"$f":"MainInputs!AH$16","v":1},{"$f":"MainInputs!AI$16","v":1},{"$f":"MainInputs!AJ$16","v":0},{"$f":"MainInputs!AK$16","v":0},{"$f":"MainInputs!AL$16","v":0},{"$f":"MainInputs!AM$16","v":0},{"$f":"MainInputs!AN$16","v":0},{"$f":"MainInputs!AO$16","v":0},{"$f":"MainInputs!AP$16","v":0},{"$f":"MainInputs!AQ$16","v":0},{"$f":"MainInputs!AR$16","v":0},{"$f":"MainInputs!AS$16","v":0},{"$f":"MainInputs!AT$16","v":0},{"$f":"MainInputs!AU$16","v":0},{"$f":"MainInputs!AV$16","v":0}]
[null,null,null,null,"RIIO-1 year",null,"flag",null,null,null,{"$f":"MainInputs!K$17","v":0},{"$f":"MainInputs!L$17","v":0},{"$f":"MainInputs!M$17","v":0},{"$f":"MainInputs!N$17","v":0},{"$f":"MainInputs!O$17","v":0},{"$f":"MainInputs!P$17","v":0},{"$f":"MainInputs!Q$17","v":0},{"$f":"MainInputs!R$17","v":0},{"$f":"MainInputs!S$17","v":0},{"$f":"MainInputs!T$17","v":0},{"$f":"MainInputs!U$17","v":0},{"$f":"MainInputs!V$17","v":0},{"$f":"MainInputs!W$17","v":0},{"$f":"MainInputs!X$17","v":0},{"$f":"MainInputs!Y$17","v":0},{"$f":"MainInputs!Z$17","v":0},{"$f":"MainInputs!AA$17","v":0},{"$f":"MainInputs!AB$17","v":0},{"$f":"MainInputs!AC$17","v":0},{"$f":"MainInputs!AD$17","v":0},{"$f":"MainInputs!AE$17","v":0},{"$f":"MainInputs!AF$17","v":0},{"$f":"MainInputs!AG$17","v":0},{"$f":"MainInputs!AH$17","v":0},{"$f":"MainInputs!AI$17","v":0},{"$f":"MainInputs!AJ$17","v":1},{"$f":"MainInputs!AK$17","v":1},{"$f":"MainInputs!AL$17","v":1},{"$f":"MainInputs!AM$17","v":1},{"$f":"MainInputs!AN$17","v":1},{"$f":"MainInputs!AO$17","v":1},{"$f":"MainInputs!AP$17","v":1},{"$f":"MainInputs!AQ$17","v":1},{"$f":"MainInputs!AR$17","v":0},{"$f":"MainInputs!AS$17","v":0},{"$f":"MainInputs!AT$17","v":0},{"$f":"MainInputs!AU$17","v":0},{"$f":"MainInputs!AV$17","v":0}]
[null,null,null,null,"RIIO-2 year",null,"flag",null,null,null,{"$f":"MainInputs!K$18","v":0},{"$f":"MainInputs!L$18","v":0},{"$f":"MainInputs!M$18","v":0},{"$f":"MainInputs!N$18","v":0},{"$f":"MainInputs!O$18","v":0},{"$f":"MainInputs!P$18","v":0},{"$f":"MainInputs!Q$18","v":0},{"$f":"MainInputs!R$18","v":0},{"$f":"MainInputs!S$18","v":0},{"$f":"MainInputs!T$18","v":0},{"$f":"MainInputs!U$18","v":0},{"$f":"MainInputs!V$18","v":0},{"$f":"MainInputs!W$18","v":0},{"$f":"MainInputs!X$18","v":0},{"$f":"MainInputs!Y$18","v":0},{"$f":"MainInputs!Z$18","v":0},{"$f":"MainInputs!AA$18","v":0},{"$f":"MainInputs!AB$18","v":0},{"$f":"MainInputs!AC$18","v":0},{"$f":"MainInputs!AD$18","v":0},{"$f":"MainInputs!AE$18","v":0},{"$f":"MainInputs!AF$18","v":0},{"$f":"MainInputs!AG$18","v":0},{"$f":"MainInputs!AH$18","v":0},{"$f":"MainInputs!AI$18","v":0},{"$f":"MainInputs!AJ$18","v":0},{"$f":"MainInputs!AK$18","v":0},{"$f":"MainInputs!AL$18","v":0},{"$f":"MainInputs!AM$18","v":0},{"$f":"MainInputs!AN$18","v":0},{"$f":"MainInputs!AO$18","v":0},{"$f":"MainInputs!AP$18","v":0},{"$f":"MainInputs!AQ$18","v":0},{"$f":"MainInputs!AR$18","v":1},{"$f":"MainInputs!AS$18","v":1},{"$f":"MainInputs!AT$18","v":1},{"$f":"MainInputs!AU$18","v":1},{"$f":"MainInputs!AV$18","v":1}]
[null,null,null,null,"Post-vesting non-accelerated depreciation period",null,"text",null,null,null,{"$f":"YEAR(K4)<YEAR($I$10) + IF($I$12=12,$I$11,$I$11+1)","v":true},{"$f":"YEAR(L4)<YEAR($I$10) + IF($I$12=12,$I$11,$I$11+1)","v":true},{"$f":"YEAR(M4)<YEAR($I$10) + IF($I$12=12,$I$11,$I$11+1)","v":true},true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,"Post-vesting accelerated depreciation period",null,"text",null,null,null,{"$f":"YEAR(K4)>=YEAR($I$10) + IF($I$12=12,$I$11,$I$11+1)","v":false},{"$f":"YEAR(L4)>=YEAR($I$10) + IF($I$12=12,$I$11,$I$11+1)","v":false},false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,"Summary of net RAV additions and depreciation"]
[null,null,"Note: Additions to RAV are combined before feeding into the depreciation calculations. Pre-RIIO values are used to build up the post-vesting RAV from vesting."]
[]
[null,null,null,null,"Pre-vesting balance brought forwards",null,"£m 20/21 prices"]
[null,null,null,null,"Post-vesting pre-RIIO net RAV additions",null,"£m 20/21 prices",null,null,null,{"$f":"MainInputs!K240 + MainInputs!K242","v":28.526000944534815},{"$f":"MainInputs!L240 + MainInputs!L242","v":69.833132182400178},{"$f":"MainInputs!M240 + MainInputs!M242","v":144.48234244634517},{"$f":"MainInputs!N240 + MainInputs!N242","v":130.21934197407776},{"$f":"MainInputs!O240 + MainInputs!O242","v":129.10793933987514},{"$f":"MainInputs!P240 + MainInputs!P242","v":132.25691347011596},{"$f":"MainInputs!Q240 + MainInputs!Q242","v":138.18439418586345},{"$f":"MainInputs!R240 + MainInputs!R242","v":168.37749908170227},{"$f":"MainInputs!S240 + MainInputs!S242","v":180.29446944987433},{"$f":"MainInputs!T240 + MainInputs!T242","v":165.71182853848742},{"$f":"MainInputs!U240 + MainInputs!U242","v":143.89240198462886},{"$f":"MainInputs!V240 + MainInputs!V242","v":131.62425113826984},{"$f":"MainInputs!W240 + MainInputs!W242","v":152.1201964892596},{"$f":"MainInputs!X240 + MainInputs!X242","v":179.58715805818156},{"$f":"MainInputs!Y240 + MainInputs!Y242","v":173.32006211906727},{"$f":"MainInputs!Z240 + MainInputs!Z242","v":203.36386369721032},{"$f":"MainInputs!AA240 + MainInputs!AA242","v":128.05389332658407},{"$f":"MainInputs!AB240 + MainInputs!AB242","v":157.80709395436162},{"$f":"MainInputs!AC240 + MainInputs!AC242","v":173.39101420035695},{"$f":"MainInputs!AD240 + MainInputs!AD242","v":158.41065966088121},{"$f":"MainInputs!AE240 + MainInputs!AE242","v":153.73959941493774},{"$f":"MainInputs!AF240 + MainInputs!AF242","v":189.52738762176125},{"$f":"MainInputs!AG240 + MainInputs!AG242","v":198.81414272608728},{"$f":"MainInputs!AH240 + MainInputs!AH242","v":203.50779726060745},{"$f":"MainInputs!AI240 + MainInputs!AI242","v":221.25861676212187},{"$f":"MainInputs!AJ240 + MainInputs!AJ242","v":0},{"$f":"MainInputs!AK240 + MainInputs!AK242","v":0},{"$f":"MainInputs!AL240 + MainInputs!AL242","v":0},{"$f":"MainInputs!AM240 + MainInputs!AM242","v":0},{"$f":"MainInputs!AN240 + MainInputs!AN242","v":0},{"$f":"MainInputs!AO240 + MainInputs!AO242","v":0},{"$f":"MainInputs!AP240 + MainInputs!AP242","v":0},{"$f":"MainInputs!AQ240 + MainInputs!AQ242","v":0},{"$f":"MainInputs!AR240 + MainInputs!AR242","v":0},{"$f":"MainInputs!AS240 + MainInputs!AS242","v":0},{"$f":"MainInputs!AT240 + MainInputs!AT242","v":0},{"$f":"MainInputs!AU240 + MainInputs!AU242","v":0},{"$f":"MainInputs!AV240 + MainInputs!AV242","v":0}]
[null,null,null,null,"RIIO-1 net RAV additions",null,"£m 20/21 prices",null,null,null,{"$f":"MainInputs!K246","v":0},{"$f":"MainInputs!L246","v":0},{"$f":"MainInputs!M246","v":0},{"$f":"MainInputs!N246","v":0},{"$f":"MainInputs!O246","v":0},{"$f":"MainInputs!P246","v":0},{"$f":"MainInputs!Q246","v":0},{"$f":"MainInputs!R246","v":0},{"$f":"MainInputs!S246","v":0},{"$f":"MainInputs!T246","v":0},{"$f":"MainInputs!U246","v":0},{"$f":"MainInputs!V246","v":0},{"$f":"MainInputs!W246","v":0},{"$f":"MainInputs!X246","v":0},{"$f":"MainInputs!Y246","v":0},{"$f":"MainInputs!Z246","v":0},{"$f":"MainInputs!AA246","v":0},{"$f":"MainInputs!AB246","v":0},{"$f":"MainInputs!AC246","v":0},{"$f":"MainInputs!AD246","v":0},{"$f":"MainInputs!AE246","v":0},{"$f":"MainInputs!AF246","v":0},{"$f":"MainInputs!AG246","v":0},{"$f":"MainInputs!AH246","v":0},{"$f":"MainInputs!AI246","v":0},{"$f":"MainInputs!AJ246","v":191.71604548314653},{"$f":"MainInputs!AK246","v":174.69572201826307},{"$f":"MainInputs!AL246","v":186.35491468013478},{"$f":"MainInputs!AM246","v":189.53974377633185},{"$f":"MainInputs!AN246","v":182.79560949560832},{"$f":"MainInputs!AO246","v":181.46808524335731},{"$f":"MainInputs!AP246","v":188.55673164805029},{"$f":"MainInputs!AQ246","v":189.78804529019993},{"$f":"MainInputs!AR246","v":0},{"$f":"MainInputs!AS246","v":0},{"$f":"MainInputs!AT246","v":0},{"$f":"MainInputs!AU246","v":0},{"$f":"MainInputs!AV246","v":0}]
[null,null,null,null,"RIIO-2 net RAV additions (Slow money)",null,"£m 20/21 prices",null,null,null,{"$f":"TIM!K68*K16","v":0},{"$f":"TIM!L68*L16","v":0},{"$f":"TIM!M68*M16","v":0},{"$f":"TIM!N68*N16","v":0},{"$f":"TIM!O68*O16","v":0},{"$f":"TIM!P68*P16","v":0},{"$f":"TIM!Q68*Q16","v":0},{"$f":"TIM!R68*R16","v":0},{"$f":"TIM!S68*S16","v":0},{"$f":"TIM!T68*T16","v":0},{"$f":"TIM!U68*U16","v":0},{"$f":"TIM!V68*V16","v":0},{"$f":"TIM!W68*W16","v":0},{"$f":"TIM!X68*X16","v":0},{"$f":"TIM!Y68*Y16","v":0},{"$f":"TIM!Z68*Z16","v":0},{"$f":"TIM!AA68*AA16","v":0},{"$f":"TIM!AB68*AB16","v":0},{"$f":"TIM!AC68*AC16","v":0},{"$f":"TIM!AD68*AD16","v":0},{"$f":"TIM!AE68*AE16","v":0},{"$f":"TIM!AF68*AF16","v":0},{"$f":"TIM!AG68*AG16","v":0},{"$f":"TIM!AH68*AH16","v":0},{"$f":"TIM!AI68*AI16","v":0},{"$f":"TIM!AJ68*AJ16","v":0},{"$f":"TIM!AK68*AK16","v":0},{"$f":"TIM!AL68*AL16","v":0},{"$f":"TIM!AM68*AM16","v":0},{"$f":"TIM!AN68*AN16","v":0},{"$f":"TIM!AO68*AO16","v":0},{"$f":"TIM!AP68*AP16","v":0},{"$f":"TIM!AQ68*AQ16","v":0},{"$f":"TIM!AR68*AR16","v":238.38236980024399},{"$f":"TIM!AS68*AS16","v":245.76821630230549},{"$f":"TIM!AT68*AT16","v":247.71568651880025},{"$f":"TIM!AU68*AU16","v":228.33425908015226},{"$f":"TIM!AV68*AV16","v":229.99260910658617}]
[null,null,null,null,"Net RAV additions",null,"£m 20/21 prices",null,null,null,{"$f":"SUM(K24:K26)","v":28.526000944534815},69.833132182400178,{"$f":"SUM(M24:M26)","v":144.48234244634517},{"$f":"SUM(N24:N26)","v":130.21934197407776},{"$f":"SUM(O24:O26)","v":129.10793933987514},{"$f":"SUM(P24:P26)","v":132.25691347011596},{"$f":"SUM(Q24:Q26)","v":138.18439418586345},{"$f":"SUM(R24:R26)","v":168.37749908170227},{"$f":"SUM(S24:S26)","v":180.29446944987433},{"$f":"SUM(T24:T26)","v":165.71182853848742},{"$f":"SUM(U24:U26)","v":143.89240198462886},{"$f":"SUM(V24:V26)","v":131.62425113826984},{"$f":"SUM(W24:W26)","v":152.1201964892596},{"$f":"SUM(X24:X26)","v":179.58715805818156},{"$f":"SUM(Y24:Y26)","v":173.32006211906727},{"$f":"SUM(Z24:Z26)","v":203.36386369721032},{"$f":"SUM(AA24:AA26)","v":128.05389332658407},{"$f":"SUM(AB24:AB26)","v":157.80709395436162},{"$f":"SUM(AC24:AC26)","v":173.39101420035695},{"$f":"SUM(AD24:AD26)","v":158.41065966088121},{"$f":"SUM(AE24:AE26)","v":153.73959941493774},{"$f":"SUM(AF24:AF26)","v":189.52738762176125},{"$f":"SUM(AG24:AG26)","v":198.81414272608728},{"$f":"SUM(AH24:AH26)","v":203.50779726060745},{"$f":"SUM(AI24:AI26)","v":221.25861676212187},{"$f":"SUM(AJ24:AJ26)","v":191.71604548314653},{"$f":"SUM(AK24:AK26)","v":174.69572201826307},{"$f":"SUM(AL24:AL26)","v":186.35491468013478},{"$f":"SUM(AM24:AM26)","v":189.53974377633185},{"$f":"SUM(AN24:AN26)","v":182.79560949560832},{"$f":"SUM(AO24:AO26)","v":181.46808524335731},{"$f":"SUM(AP24:AP26)","v":188.55673164805029},{"$f":"SUM(AQ24:AQ26)","v":189.78804529019993},{"$f":"SUM(AR24:AR26)","v":238.38236980024399},{"$f":"SUM(AS24:AS26)","v":245.76821630230549},{"$f":"SUM(AT24:AT26)","v":247.71568651880025},228.33425908015226,229.99260910658617]
[]
[null,null,null,null,"Post-vesting pre-RIIO depreciation",null,"£m 20/21 prices",null,null,null,{"$f":"K59","v":0},0.85663666500104563,2.9537277215295799,7.2925368040024079,11.203027553974714,15.08014284946646,19.051821932653127,23.201503439736115,28.257884793540988,33.672133125369044,38.648464312711006,42.969557465402566,88.020168762218916,95.626178586681888,104.60553648959096,113.27153959554433,123.43973278040484,129.84242744673404,137.73278214445213,146.40233285446996,154.32286583751403,160.58354576103417,166.56825853300222,169.28484854698934,{"$f":"AI59","v":172.94927131131575},177.55680518242809,170.94395950892235,154.14009677421905,145.72122182013391,136.70649834764018,128.42090692071585,121.22628682148436,{"$f":"AQ59","v":114.64507426457092},{"$f":"AR59","v":107.03906444010802},98.05970653719892,89.393703431245498,79.225510246384957,72.822815580055774]
[null,null,null,null,"RIIO-1 depreciation",null,"£m 20/21 prices",null,null,null,{"$f":"K202","v":0},0,{"$f":"M202","v":0},{"$f":"N202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD202","v":0},0,0,0,0,0,0,8.2904235884603903,14.945498712965652,21.289495808459602,27.121487924654428,32.252592752601331,36.935640113720225,41.43848743665874,45.655999554218738,45.655999554218738,45.655999554218738,45.655999554218738,45.655999554218738]
[null,null,null,null,"RIIO-2 depreciation",null,"£m 20/21 prices",null,null,null,{"$f":"K253","v":0},0,{"$f":"M253","v":0},{"$f":"N253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2973859955609779,10.758901913389989,16.263694947141104,21.337789593366711]
[null,null,null,null,"Total depreciation (drawn from depreciation profiles below)",null,"£m 20/21 prices",null,null,null,{"$f":"SUM(K29:K31)","v":0},0.85663666500104563,2.9537277215295799,7.2925368040024079,11.203027553974714,15.08014284946646,19.051821932653127,23.201503439736115,28.257884793540988,33.672133125369044,38.648464312711006,42.969557465402566,88.020168762218916,95.626178586681888,104.60553648959096,113.27153959554433,123.43973278040484,129.84242744673404,137.73278214445213,146.40233285446996,154.32286583751403,160.58354576103417,166.56825853300222,169.28484854698934,172.94927131131575,177.55680518242809,179.23438309738273,169.08559548718469,167.01071762859351,163.82798627229459,160.67349967331717,158.16192693520458,156.08356170122966,152.69506399432674,149.01309208697862,145.80860489885424,141.1452047477448,139.81660472764122]
[]
[null,null,"Calculation of post-vesting RAV balances for Return&RAV sheet"]
[null,null,"Note: This section calculates RAV banace at the start of RIIO-1, for use in the Return&RAV tab's RAV balance carried forwards tables."]
[]
[null,null,null,null,"Start of RIIO-1",null,"flag",null,null,null,{"$f":"MAX( (K15 - K14) * (J14 - J15), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO-1 minus 1",null,"flag",null,null,null,{"$f":"L37","v":0},0,{"$f":"N37","v":0},{"$f":"O37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Post-vesting Pre-RIIO transfers to depreciation",null,"£m 20/21 prices",null,null,null,{"$f":"MainInputs!K241","v":0},{"$f":"MainInputs!L241","v":0},{"$f":"MainInputs!M241","v":0},{"$f":"MainInputs!N241","v":0},{"$f":"MainInputs!O241","v":0},{"$f":"MainInputs!P241","v":0},{"$f":"MainInputs!Q241","v":0},{"$f":"MainInputs!R241","v":0},{"$f":"MainInputs!S241","v":0},{"$f":"MainInputs!T241","v":0},{"$f":"MainInputs!U241","v":0},{"$f":"MainInputs!V241","v":0},{"$f":"MainInputs!W241","v":0},{"$f":"MainInputs!X241","v":0},{"$f":"MainInputs!Y241","v":0},{"$f":"MainInputs!Z241","v":0},{"$f":"MainInputs!AA241","v":0},{"$f":"MainInputs!AB241","v":0},{"$f":"MainInputs!AC241","v":0},{"$f":"MainInputs!AD241","v":0},{"$f":"MainInputs!AE241","v":0},{"$f":"MainInputs!AF241","v":0},{"$f":"MainInputs!AG241","v":0},{"$f":"MainInputs!AH241","v":0},{"$f":"MainInputs!AI241","v":0},{"$f":"MainInputs!AJ241","v":0},{"$f":"MainInputs!AK241","v":0},{"$f":"MainInputs!AL241","v":0},{"$f":"MainInputs!AM241","v":0},{"$f":"MainInputs!AN241","v":0},{"$f":"MainInputs!AO241","v":0},{"$f":"MainInputs!AP241","v":0},{"$f":"MainInputs!AQ241","v":0},{"$f":"MainInputs!AR241","v":0},{"$f":"MainInputs!AS241","v":0},{"$f":"MainInputs!AT241","v":0},{"$f":"MainInputs!AU241","v":0},{"$f":"MainInputs!AV241","v":0}]
[]
[null,null,null,null,"Cumulative net additions",null,"£m 20/21 prices",null,null,null,{"$f":"SUM($K27:K27) * K38","v":0},{"$f":"SUM($K27:L27) * L38","v":0},{"$f":"SUM($K27:M27) * M38","v":0},{"$f":"SUM($K27:N27) * N38","v":0},{"$f":"SUM($K27:O27) * O38","v":0},{"$f":"SUM($K27:P27) * P38","v":0},{"$f":"SUM($K27:Q27) * Q38","v":0},{"$f":"SUM($K27:R27) * R38","v":0},{"$f":"SUM($K27:S27) * S38","v":0},{"$f":"SUM($K27:T27) * T38","v":0},{"$f":"SUM($K27:U27) * U38","v":0},{"$f":"SUM($K27:V27) * V38","v":0},{"$f":"SUM($K27:W27) * W38","v":0},{"$f":"SUM($K27:X27) * X38","v":0},{"$f":"SUM($K27:Y27) * Y38","v":0},{"$f":"SUM($K27:Z27) * Z38","v":0},{"$f":"SUM($K27:AA27) * AA38","v":0},{"$f":"SUM($K27:AB27) * AB38","v":0},{"$f":"SUM($K27:AC27) * AC38","v":0},{"$f":"SUM($K27:AD27) * AD38","v":0},{"$f":"SUM($K27:AE27) * AE38","v":0},{"$f":"SUM($K27:AF27) * AF38","v":0},{"$f":"SUM($K27:AG27) * AG38","v":0},{"$f":"SUM($K27:AH27) * AH38","v":0},{"$f":"SUM($K27:AI27) * AI38","v":3855.4120000275934},{"$f":"SUM($K27:AJ27) * AJ38","v":0},{"$f":"SUM($K27:AK27) * AK38","v":0},{"$f":"SUM($K27:AL27) * AL38","v":0},{"$f":"SUM($K27:AM27) * AM38","v":0},{"$f":"SUM($K27:AN27) * AN38","v":0},{"$f":"SUM($K27:AO27) * AO38","v":0},{"$f":"SUM($K27:AP27) * AP38","v":0},{"$f":"SUM($K27:AQ27) * AQ38","v":0},{"$f":"SUM($K27:AR27) * AR38","v":0},{"$f":"SUM($K27:AS27) * AS38","v":0},{"$f":"SUM($K27:AT27) * AT38","v":0},{"$f":"SUM($K27:AU27) * AU38","v":0},{"$f":"SUM($K27:AV27) * AV38","v":0}]
[null,null,null,null,"Cumulative depreciation",null,"£m 20/21 prices",null,null,null,{"$f":"SUM($K40:K40,$K29:K31) * K38","v":0},{"$f":"SUM($K40:L40,$K29:L31) * L38","v":0},{"$f":"SUM($K40:M40,$K29:M31) * M38","v":0},{"$f":"SUM($K40:N40,$K29:N31) * N38","v":0},{"$f":"SUM($K40:O40,$K29:O31) * O38","v":0},{"$f":"SUM($K40:P40,$K29:P31) * P38","v":0},{"$f":"SUM($K40:Q40,$K29:Q31) * Q38","v":0},{"$f":"SUM($K40:R40,$K29:R31) * R38","v":0},{"$f":"SUM($K40:S40,$K29:S31) * S38","v":0},{"$f":"SUM($K40:T40,$K29:T31) * T38","v":0},{"$f":"SUM($K40:U40,$K29:U31) * U38","v":0},{"$f":"SUM($K40:V40,$K29:V31) * V38","v":0},{"$f":"SUM($K40:W40,$K29:W31) * W38","v":0},{"$f":"SUM($K40:X40,$K29:X31) * X38","v":0},{"$f":"SUM($K40:Y40,$K29:Y31) * Y38","v":0},{"$f":"SUM($K40:Z40,$K29:Z31) * Z38","v":0},{"$f":"SUM($K40:AA40,$K29:AA31) * AA38","v":0},{"$f":"SUM($K40:AB40,$K29:AB31) * AB38","v":0},{"$f":"SUM($K40:AC40,$K29:AC31) * AC38","v":0},{"$f":"SUM($K40:AD40,$K29:AD31) * AD38","v":0},{"$f":"SUM($K40:AE40,$K29:AE31) * AE38","v":0},{"$f":"SUM($K40:AF40,$K29:AF31) * AF38","v":0},{"$f":"SUM($K40:AG40,$K29:AG31) * AG38","v":0},{"$f":"SUM($K40:AH40,$K29:AH31) * AH38","v":0},{"$f":"SUM($K40:AI40,$K29:AI31) * AI38","v":1985.8369253133399},{"$f":"SUM($K40:AJ40,$K29:AJ31) * AJ38","v":0},{"$f":"SUM($K40:AK40,$K29:AK31) * AK38","v":0},{"$f":"SUM($K40:AL40,$K29:AL31) * AL38","v":0},{"$f":"SUM($K40:AM40,$K29:AM31) * AM38","v":0},{"$f":"SUM($K40:AN40,$K29:AN31) * AN38","v":0},{"$f":"SUM($K40:AO40,$K29:AO31) * AO38","v":0},{"$f":"SUM($K40:AP40,$K29:AP31) * AP38","v":0},{"$f":"SUM($K40:AQ40,$K29:AQ31) * AQ38","v":0},{"$f":"SUM($K40:AR40,$K29:AR31) * AR38","v":0},{"$f":"SUM($K40:AS40,$K29:AS31) * AS38","v":0},{"$f":"SUM($K40:AT40,$K29:AT31) * AT38","v":0},{"$f":"SUM($K40:AU40,$K29:AU31) * AU38","v":0},{"$f":"SUM($K40:AV40,$K29:AV31) * AV38","v":0}]
[]
[null,null,null,null,"Opening post-vesting RAV cost contribution",null,"£m 20/21 prices",null,null,null,{"$f":"J42*K$37","v":0},{"$f":"K42*L$37","v":0},{"$f":"L42*M$37","v":0},{"$f":"M42*N$37","v":0},{"$f":"N42*O$37","v":0},{"$f":"O42*P$37","v":0},{"$f":"P42*Q$37","v":0},{"$f":"Q42*R$37","v":0},{"$f":"R42*S$37","v":0},{"$f":"S42*T$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3855.4120000275934,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opening post-vesting RAV accumulated depreciation contribution",null,"£m 20/21 prices",null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"T43*U$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI43*AJ$37","v":1985.8369253133399},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Post-vesting, pre-RIIO depreciation calculations"]
[null,"Note: This section is used to calculate depreciation on pre-vesting additions (i.e. before RIIO-1)"]
[]
[null,null,"Depreciation parameters (post-vesting, pre-RIIO additions)"]
[]
[null,null,null,null,"Post-vesting non-accelerated asset life",null,"years",null,null,null,{"$f":"MainInputs!K237","v":33.299999999999997},{"$f":"MainInputs!L237","v":33.299999999999997},{"$f":"MainInputs!M237","v":33.299999999999997},{"$f":"MainInputs!N237","v":33.299999999999997},{"$f":"MainInputs!O237","v":33.299999999999997},{"$f":"MainInputs!P237","v":33.299999999999997},{"$f":"MainInputs!Q237","v":33.299999999999997},{"$f":"MainInputs!R237","v":33.299999999999997},{"$f":"MainInputs!S237","v":33.299999999999997},{"$f":"MainInputs!T237","v":33.299999999999997},{"$f":"MainInputs!U237","v":33.299999999999997},{"$f":"MainInputs!V237","v":33.299999999999997},{"$f":"MainInputs!W237","v":33.299999999999997},{"$f":"MainInputs!X237","v":33.299999999999997},{"$f":"MainInputs!Y237","v":33.299999999999997},{"$f":"MainInputs!Z237","v":33.299999999999997},{"$f":"MainInputs!AA237","v":33.299999999999997},{"$f":"MainInputs!AB237","v":33.299999999999997},{"$f":"MainInputs!AC237","v":33.299999999999997},{"$f":"MainInputs!AD237","v":33.299999999999997},{"$f":"MainInputs!AE237","v":33.299999999999997},{"$f":"MainInputs!AF237","v":33.299999999999997},{"$f":"MainInputs!AG237","v":33.299999999999997},{"$f":"MainInputs!AH237","v":33.299999999999997},{"$f":"MainInputs!AI237","v":33.299999999999997},{"$f":"MainInputs!AJ237","v":23.125},{"$f":"MainInputs!AK237","v":26.25},{"$f":"MainInputs!AL237","v":29.375},{"$f":"MainInputs!AM237","v":32.5},{"$f":"MainInputs!AN237","v":35.625},{"$f":"MainInputs!AO237","v":38.75},{"$f":"MainInputs!AP237","v":41.875},{"$f":"MainInputs!AQ237","v":45},{"$f":"AQ54","v":45},{"$f":"AR54","v":45},45,45,45]
[null,null,null,null,"Annual depreciation factor",null,"%",null,null,null,{"$f":"1/K54","v":3.0030030030030033E-2},{"$f":"1/L54","v":3.0030030030030033E-2},3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,4.3243243243243246E-2,3.8095238095238099E-2,3.4042553191489362E-2,3.0769230769230771E-2,2.8070175438596492E-2,2.5806451612903226E-2,2.3880597014925373E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2]
[null,null,null,null,"Post-vesting accelerated asset life",null,"years",null,null,null,{"$f":"MainInputs!K238","v":20},{"$f":"MainInputs!L238","v":20},{"$f":"MainInputs!M238","v":20},{"$f":"MainInputs!N238","v":20},{"$f":"MainInputs!O238","v":20},{"$f":"MainInputs!P238","v":20},{"$f":"MainInputs!Q238","v":20},{"$f":"MainInputs!R238","v":20},{"$f":"MainInputs!S238","v":20},{"$f":"MainInputs!T238","v":20},{"$f":"MainInputs!U238","v":20},{"$f":"MainInputs!V238","v":20},{"$f":"MainInputs!W238","v":20},{"$f":"MainInputs!X238","v":20},{"$f":"MainInputs!Y238","v":20},{"$f":"MainInputs!Z238","v":20},{"$f":"MainInputs!AA238","v":20},{"$f":"MainInputs!AB238","v":20},{"$f":"MainInputs!AC238","v":20},{"$f":"MainInputs!AD238","v":20},{"$f":"MainInputs!AE238","v":20},{"$f":"MainInputs!AF238","v":20},{"$f":"MainInputs!AG238","v":20},{"$f":"MainInputs!AH238","v":20},{"$f":"MainInputs!AI238","v":20},{"$f":"MainInputs!AJ238","v":23.125},{"$f":"MainInputs!AK238","v":26.25},{"$f":"MainInputs!AL238","v":29.375},{"$f":"MainInputs!AM238","v":32.5},{"$f":"MainInputs!AN238","v":35.625},{"$f":"MainInputs!AO238","v":38.75},{"$f":"MainInputs!AP238","v":41.875},{"$f":"MainInputs!AQ238","v":45},{"$f":"AQ56","v":45},{"$f":"AR56","v":45},45,45,45]
[null,null,null,null,"Annual depreciation factor",null,"%",null,null,null,{"$f":"1/K56","v":0.05},{"$f":"1/L56","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,4.3243243243243246E-2,3.8095238095238099E-2,3.4042553191489362E-2,3.0769230769230771E-2,2.8070175438596492E-2,2.5806451612903226E-2,2.3880597014925373E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2]
[]
[null,null,null,null,"Depreciation values applied (post-vesting)",null,"£m 20/21 prices",null,null,null,{"$f":"K63 * SUM(K65:K102) + K106 * SUM(K108:K145) + SUM(K154:K191)","v":0},0.85663666500104563,2.9537277215295799,7.2925368040024079,11.203027553974714,15.08014284946646,19.051821932653127,23.201503439736115,28.257884793540988,33.672133125369044,38.648464312711006,42.969557465402566,88.020168762218916,95.626178586681888,104.60553648959096,113.27153959554433,123.43973278040484,129.84242744673404,137.73278214445213,146.40233285446996,154.32286583751403,160.58354576103417,166.56825853300222,169.28484854698934,172.94927131131575,177.55680518242809,170.94395950892235,154.14009677421905,145.72122182013391,136.70649834764018,128.42090692071585,121.22628682148436,114.64507426457092,107.03906444010802,98.05970653719892,89.393703431245498,79.225510246384957,72.822815580055774]
[]
[null,null,"Non-accelerated SL Depreciation calculation (post-vesting, pre-RIIO additions)"]
[]
[null,null,null,null,"Non-accelerated SL flag",null,"flag",null,null,null,{"$f":"K17*1","v":1},1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E64:E$64)+1)","v":"1991-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$24:$AV$24,,MATCH(E65,$K$4:$AV$4,0))","v":28.526000944534815},null,{"$f":"IF(J$4=$E65, $I65*J$55,0) + IF(J$4>$E65,MIN(J65,$I65-SUM($J65:J65)))","v":0},{"$f":"IF(K$4=$E65, $I65*K$55,0) + IF(K$4>$E65,MIN(K65,$I65-SUM($J65:K65)))","v":0.85663666500104563},{"$f":"IF(L$4=$E65, $I65*L$55,0) + IF(L$4>$E65,MIN(L65,$I65-SUM($J65:L65)))","v":0.85663666500104563},{"$f":"IF(M$4=$E65, $I65*M$55,0) + IF(M$4>$E65,MIN(M65,$I65-SUM($J65:M65)))","v":0.85663666500104563},{"$f":"IF(N$4=$E65, $I65*N$55,0) + IF(N$4>$E65,MIN(N65,$I65-SUM($J65:N65)))","v":0.85663666500104563},{"$f":"IF(O$4=$E65, $I65*O$55,0) + IF(O$4>$E65,MIN(O65,$I65-SUM($J65:O65)))","v":0.85663666500104563},{"$f":"IF(P$4=$E65, $I65*P$55,0) + IF(P$4>$E65,MIN(P65,$I65-SUM($J65:P65)))","v":0.85663666500104563},{"$f":"IF(Q$4=$E65, $I65*Q$55,0) + IF(Q$4>$E65,MIN(Q65,$I65-SUM($J65:Q65)))","v":0.85663666500104563},{"$f":"IF(R$4=$E65, $I65*R$55,0) + IF(R$4>$E65,MIN(R65,$I65-SUM($J65:R65)))","v":0.85663666500104563},{"$f":"IF(S$4=$E65, $I65*S$55,0) + IF(S$4>$E65,MIN(S65,$I65-SUM($J65:S65)))","v":0.85663666500104563},{"$f":"IF(T$4=$E65, $I65*T$55,0) + IF(T$4>$E65,MIN(T65,$I65-SUM($J65:T65)))","v":0.85663666500104563},{"$f":"IF(U$4=$E65, $I65*U$55,0) + IF(U$4>$E65,MIN(U65,$I65-SUM($J65:U65)))","v":0.85663666500104563},{"$f":"IF(V$4=$E65, $I65*V$55,0) + IF(V$4>$E65,MIN(V65,$I65-SUM($J65:V65)))","v":0.85663666500104563},{"$f":"IF(W$4=$E65, $I65*W$55,0) + IF(W$4>$E65,MIN(W65,$I65-SUM($J65:W65)))","v":0.85663666500104563},{"$f":"IF(X$4=$E65, $I65*X$55,0) + IF(X$4>$E65,MIN(X65,$I65-SUM($J65:X65)))","v":0.85663666500104563},{"$f":"IF(Y$4=$E65, $I65*Y$55,0) + IF(Y$4>$E65,MIN(Y65,$I65-SUM($J65:Y65)))","v":0.85663666500104563},{"$f":"IF(Z$4=$E65, $I65*Z$55,0) + IF(Z$4>$E65,MIN(Z65,$I65-SUM($J65:Z65)))","v":0.85663666500104563},{"$f":"IF(AA$4=$E65, $I65*AA$55,0) + IF(AA$4>$E65,MIN(AA65,$I65-SUM($J65:AA65)))","v":0.85663666500104563},{"$f":"IF(AB$4=$E65, $I65*AB$55,0) + IF(AB$4>$E65,MIN(AB65,$I65-SUM($J65:AB65)))","v":0.85663666500104563},{"$f":"IF(AC$4=$E65, $I65*AC$55,0) + IF(AC$4>$E65,MIN(AC65,$I65-SUM($J65:AC65)))","v":0.85663666500104563},{"$f":"IF(AD$4=$E65, $I65*AD$55,0) + IF(AD$4>$E65,MIN(AD65,$I65-SUM($J65:AD65)))","v":0.85663666500104563},{"$f":"IF(AE$4=$E65, $I65*AE$55,0) + IF(AE$4>$E65,MIN(AE65,$I65-SUM($J65:AE65)))","v":0.85663666500104563},{"$f":"IF(AF$4=$E65, $I65*AF$55,0) + IF(AF$4>$E65,MIN(AF65,$I65-SUM($J65:AF65)))","v":0.85663666500104563},{"$f":"IF(AG$4=$E65, $I65*AG$55,0) + IF(AG$4>$E65,MIN(AG65,$I65-SUM($J65:AG65)))","v":0.85663666500104563},{"$f":"IF(AH$4=$E65, $I65*AH$55,0) + IF(AH$4>$E65,MIN(AH65,$I65-SUM($J65:AH65)))","v":0.85663666500104563},{"$f":"IF(AI$4=$E65, $I65*AI$55,0) + IF(AI$4>$E65,MIN(AI65,$I65-SUM($J65:AI65)))","v":0.85663666500104563},{"$f":"IF(AJ$4=$E65, $I65*AJ$55,0) + IF(AJ$4>$E65,MIN(AJ65,$I65-SUM($J65:AJ65)))","v":0.85663666500104563},{"$f":"IF(AK$4=$E65, $I65*AK$55,0) + IF(AK$4>$E65,MIN(AK65,$I65-SUM($J65:AK65)))","v":0.85663666500104563},{"$f":"IF(AL$4=$E65, $I65*AL$55,0) + IF(AL$4>$E65,MIN(AL65,$I65-SUM($J65:AL65)))","v":0.85663666500104563},{"$f":"IF(AM$4=$E65, $I65*AM$55,0) + IF(AM$4>$E65,MIN(AM65,$I65-SUM($J65:AM65)))","v":0.85663666500104563},{"$f":"IF(AN$4=$E65, $I65*AN$55,0) + IF(AN$4>$E65,MIN(AN65,$I65-SUM($J65:AN65)))","v":0.85663666500104563},{"$f":"IF(AO$4=$E65, $I65*AO$55,0) + IF(AO$4>$E65,MIN(AO65,$I65-SUM($J65:AO65)))","v":0.85663666500104563},{"$f":"IF(AP$4=$E65, $I65*AP$55,0) + IF(AP$4>$E65,MIN(AP65,$I65-SUM($J65:AP65)))","v":0.85663666500104563},{"$f":"IF(AQ$4=$E65, $I65*AQ$55,0) + IF(AQ$4>$E65,MIN(AQ65,$I65-SUM($J65:AQ65)))","v":0.85663666500104563},{"$f":"IF(AR$4=$E65, $I65*AR$55,0) + IF(AR$4>$E65,MIN(AR65,$I65-SUM($J65:AR65)))","v":0.25699099950032434},{"$f":"IF(AS$4=$E65, $I65*AS$55,0) + IF(AS$4>$E65,MIN(AS65,$I65-SUM($J65:AS65)))","v":0},{"$f":"IF(AT$4=$E65, $I65*AT$55,0) + IF(AT$4>$E65,MIN(AT65,$I65-SUM($J65:AT65)))","v":0},{"$f":"IF(AU$4=$E65, $I65*AU$55,0) + IF(AU$4>$E65,MIN(AU65,$I65-SUM($J65:AU65)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E65)+1)","v":"1992-03-31"},null,"£m 20/21 prices",null,69.833132182400178,null,{"$f":"IF(J$4=$E66, $I66*J$55,0) + IF(J$4>$E66,MIN(J66,$I66-SUM($J66:J66)))","v":0},{"$f":"IF(K$4=$E66, $I66*K$55,0) + IF(K$4>$E66,MIN(K66,$I66-SUM($J66:K66)))","v":0},{"$f":"IF(L$4=$E66, $I66*L$55,0) + IF(L$4>$E66,MIN(L66,$I66-SUM($J66:L66)))","v":2.0970910565285341},{"$f":"IF(M$4=$E66, $I66*M$55,0) + IF(M$4>$E66,MIN(M66,$I66-SUM($J66:M66)))","v":2.0970910565285341},{"$f":"IF(N$4=$E66, $I66*N$55,0) + IF(N$4>$E66,MIN(N66,$I66-SUM($J66:N66)))","v":2.0970910565285341},{"$f":"IF(O$4=$E66, $I66*O$55,0) + IF(O$4>$E66,MIN(O66,$I66-SUM($J66:O66)))","v":2.0970910565285341},{"$f":"IF(P$4=$E66, $I66*P$55,0) + IF(P$4>$E66,MIN(P66,$I66-SUM($J66:P66)))","v":2.0970910565285341},{"$f":"IF(Q$4=$E66, $I66*Q$55,0) + IF(Q$4>$E66,MIN(Q66,$I66-SUM($J66:Q66)))","v":2.0970910565285341},{"$f":"IF(R$4=$E66, $I66*R$55,0) + IF(R$4>$E66,MIN(R66,$I66-SUM($J66:R66)))","v":2.0970910565285341},{"$f":"IF(S$4=$E66, $I66*S$55,0) + IF(S$4>$E66,MIN(S66,$I66-SUM($J66:S66)))","v":2.0970910565285341},{"$f":"IF(T$4=$E66, $I66*T$55,0) + IF(T$4>$E66,MIN(T66,$I66-SUM($J66:T66)))","v":2.0970910565285341},{"$f":"IF(U$4=$E66, $I66*U$55,0) + IF(U$4>$E66,MIN(U66,$I66-SUM($J66:U66)))","v":2.0970910565285341},{"$f":"IF(V$4=$E66, $I66*V$55,0) + IF(V$4>$E66,MIN(V66,$I66-SUM($J66:V66)))","v":2.0970910565285341},{"$f":"IF(W$4=$E66, $I66*W$55,0) + IF(W$4>$E66,MIN(W66,$I66-SUM($J66:W66)))","v":2.0970910565285341},{"$f":"IF(X$4=$E66, $I66*X$55,0) + IF(X$4>$E66,MIN(X66,$I66-SUM($J66:X66)))","v":2.0970910565285341},{"$f":"IF(Y$4=$E66, $I66*Y$55,0) + IF(Y$4>$E66,MIN(Y66,$I66-SUM($J66:Y66)))","v":2.0970910565285341},{"$f":"IF(Z$4=$E66, $I66*Z$55,0) + IF(Z$4>$E66,MIN(Z66,$I66-SUM($J66:Z66)))","v":2.0970910565285341},{"$f":"IF(AA$4=$E66, $I66*AA$55,0) + IF(AA$4>$E66,MIN(AA66,$I66-SUM($J66:AA66)))","v":2.0970910565285341},{"$f":"IF(AB$4=$E66, $I66*AB$55,0) + IF(AB$4>$E66,MIN(AB66,$I66-SUM($J66:AB66)))","v":2.0970910565285341},{"$f":"IF(AC$4=$E66, $I66*AC$55,0) + IF(AC$4>$E66,MIN(AC66,$I66-SUM($J66:AC66)))","v":2.0970910565285341},{"$f":"IF(AD$4=$E66, $I66*AD$55,0) + IF(AD$4>$E66,MIN(AD66,$I66-SUM($J66:AD66)))","v":2.0970910565285341},{"$f":"IF(AE$4=$E66, $I66*AE$55,0) + IF(AE$4>$E66,MIN(AE66,$I66-SUM($J66:AE66)))","v":2.0970910565285341},{"$f":"IF(AF$4=$E66, $I66*AF$55,0) + IF(AF$4>$E66,MIN(AF66,$I66-SUM($J66:AF66)))","v":2.0970910565285341},{"$f":"IF(AG$4=$E66, $I66*AG$55,0) + IF(AG$4>$E66,MIN(AG66,$I66-SUM($J66:AG66)))","v":2.0970910565285341},{"$f":"IF(AH$4=$E66, $I66*AH$55,0) + IF(AH$4>$E66,MIN(AH66,$I66-SUM($J66:AH66)))","v":2.0970910565285341},{"$f":"IF(AI$4=$E66, $I66*AI$55,0) + IF(AI$4>$E66,MIN(AI66,$I66-SUM($J66:AI66)))","v":2.0970910565285341},{"$f":"IF(AJ$4=$E66, $I66*AJ$55,0) + IF(AJ$4>$E66,MIN(AJ66,$I66-SUM($J66:AJ66)))","v":2.0970910565285341},{"$f":"IF(AK$4=$E66, $I66*AK$55,0) + IF(AK$4>$E66,MIN(AK66,$I66-SUM($J66:AK66)))","v":2.0970910565285341},{"$f":"IF(AL$4=$E66, $I66*AL$55,0) + IF(AL$4>$E66,MIN(AL66,$I66-SUM($J66:AL66)))","v":2.0970910565285341},{"$f":"IF(AM$4=$E66, $I66*AM$55,0) + IF(AM$4>$E66,MIN(AM66,$I66-SUM($J66:AM66)))","v":2.0970910565285341},{"$f":"IF(AN$4=$E66, $I66*AN$55,0) + IF(AN$4>$E66,MIN(AN66,$I66-SUM($J66:AN66)))","v":2.0970910565285341},{"$f":"IF(AO$4=$E66, $I66*AO$55,0) + IF(AO$4>$E66,MIN(AO66,$I66-SUM($J66:AO66)))","v":2.0970910565285341},{"$f":"IF(AP$4=$E66, $I66*AP$55,0) + IF(AP$4>$E66,MIN(AP66,$I66-SUM($J66:AP66)))","v":2.0970910565285341},{"$f":"IF(AQ$4=$E66, $I66*AQ$55,0) + IF(AQ$4>$E66,MIN(AQ66,$I66-SUM($J66:AQ66)))","v":2.0970910565285341},{"$f":"IF(AR$4=$E66, $I66*AR$55,0) + IF(AR$4>$E66,MIN(AR66,$I66-SUM($J66:AR66)))","v":2.0970910565285341},{"$f":"IF(AS$4=$E66, $I66*AS$55,0) + IF(AS$4>$E66,MIN(AS66,$I66-SUM($J66:AS66)))","v":0.62912731695854518},{"$f":"IF(AT$4=$E66, $I66*AT$55,0) + IF(AT$4>$E66,MIN(AT66,$I66-SUM($J66:AT66)))","v":0},{"$f":"IF(AU$4=$E66, $I66*AU$55,0) + IF(AU$4>$E66,MIN(AU66,$I66-SUM($J66:AU66)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E66)+1)","v":"1993-03-31"},null,"£m 20/21 prices",null,144.48234244634517,null,{"$f":"IF(J$4=$E67, $I67*J$55,0) + IF(J$4>$E67,MIN(J67,$I67-SUM($J67:J67)))","v":0},{"$f":"IF(K$4=$E67, $I67*K$55,0) + IF(K$4>$E67,MIN(K67,$I67-SUM($J67:K67)))","v":0},{"$f":"IF(L$4=$E67, $I67*L$55,0) + IF(L$4>$E67,MIN(L67,$I67-SUM($J67:L67)))","v":0},{"$f":"IF(M$4=$E67, $I67*M$55,0) + IF(M$4>$E67,MIN(M67,$I67-SUM($J67:M67)))","v":4.338809082472828},{"$f":"IF(N$4=$E67, $I67*N$55,0) + IF(N$4>$E67,MIN(N67,$I67-SUM($J67:N67)))","v":4.338809082472828},{"$f":"IF(O$4=$E67, $I67*O$55,0) + IF(O$4>$E67,MIN(O67,$I67-SUM($J67:O67)))","v":4.338809082472828},{"$f":"IF(P$4=$E67, $I67*P$55,0) + IF(P$4>$E67,MIN(P67,$I67-SUM($J67:P67)))","v":4.338809082472828},{"$f":"IF(Q$4=$E67, $I67*Q$55,0) + IF(Q$4>$E67,MIN(Q67,$I67-SUM($J67:Q67)))","v":4.338809082472828},{"$f":"IF(R$4=$E67, $I67*R$55,0) + IF(R$4>$E67,MIN(R67,$I67-SUM($J67:R67)))","v":4.338809082472828},{"$f":"IF(S$4=$E67, $I67*S$55,0) + IF(S$4>$E67,MIN(S67,$I67-SUM($J67:S67)))","v":4.338809082472828},{"$f":"IF(T$4=$E67, $I67*T$55,0) + IF(T$4>$E67,MIN(T67,$I67-SUM($J67:T67)))","v":4.338809082472828},{"$f":"IF(U$4=$E67, $I67*U$55,0) + IF(U$4>$E67,MIN(U67,$I67-SUM($J67:U67)))","v":4.338809082472828},{"$f":"IF(V$4=$E67, $I67*V$55,0) + IF(V$4>$E67,MIN(V67,$I67-SUM($J67:V67)))","v":4.338809082472828},{"$f":"IF(W$4=$E67, $I67*W$55,0) + IF(W$4>$E67,MIN(W67,$I67-SUM($J67:W67)))","v":4.338809082472828},{"$f":"IF(X$4=$E67, $I67*X$55,0) + IF(X$4>$E67,MIN(X67,$I67-SUM($J67:X67)))","v":4.338809082472828},{"$f":"IF(Y$4=$E67, $I67*Y$55,0) + IF(Y$4>$E67,MIN(Y67,$I67-SUM($J67:Y67)))","v":4.338809082472828},{"$f":"IF(Z$4=$E67, $I67*Z$55,0) + IF(Z$4>$E67,MIN(Z67,$I67-SUM($J67:Z67)))","v":4.338809082472828},{"$f":"IF(AA$4=$E67, $I67*AA$55,0) + IF(AA$4>$E67,MIN(AA67,$I67-SUM($J67:AA67)))","v":4.338809082472828},{"$f":"IF(AB$4=$E67, $I67*AB$55,0) + IF(AB$4>$E67,MIN(AB67,$I67-SUM($J67:AB67)))","v":4.338809082472828},{"$f":"IF(AC$4=$E67, $I67*AC$55,0) + IF(AC$4>$E67,MIN(AC67,$I67-SUM($J67:AC67)))","v":4.338809082472828},{"$f":"IF(AD$4=$E67, $I67*AD$55,0) + IF(AD$4>$E67,MIN(AD67,$I67-SUM($J67:AD67)))","v":4.338809082472828},{"$f":"IF(AE$4=$E67, $I67*AE$55,0) + IF(AE$4>$E67,MIN(AE67,$I67-SUM($J67:AE67)))","v":4.338809082472828},{"$f":"IF(AF$4=$E67, $I67*AF$55,0) + IF(AF$4>$E67,MIN(AF67,$I67-SUM($J67:AF67)))","v":4.338809082472828},{"$f":"IF(AG$4=$E67, $I67*AG$55,0) + IF(AG$4>$E67,MIN(AG67,$I67-SUM($J67:AG67)))","v":4.338809082472828},{"$f":"IF(AH$4=$E67, $I67*AH$55,0) + IF(AH$4>$E67,MIN(AH67,$I67-SUM($J67:AH67)))","v":4.338809082472828},{"$f":"IF(AI$4=$E67, $I67*AI$55,0) + IF(AI$4>$E67,MIN(AI67,$I67-SUM($J67:AI67)))","v":4.338809082472828},{"$f":"IF(AJ$4=$E67, $I67*AJ$55,0) + IF(AJ$4>$E67,MIN(AJ67,$I67-SUM($J67:AJ67)))","v":4.338809082472828},{"$f":"IF(AK$4=$E67, $I67*AK$55,0) + IF(AK$4>$E67,MIN(AK67,$I67-SUM($J67:AK67)))","v":4.338809082472828},{"$f":"IF(AL$4=$E67, $I67*AL$55,0) + IF(AL$4>$E67,MIN(AL67,$I67-SUM($J67:AL67)))","v":4.338809082472828},{"$f":"IF(AM$4=$E67, $I67*AM$55,0) + IF(AM$4>$E67,MIN(AM67,$I67-SUM($J67:AM67)))","v":4.338809082472828},{"$f":"IF(AN$4=$E67, $I67*AN$55,0) + IF(AN$4>$E67,MIN(AN67,$I67-SUM($J67:AN67)))","v":4.338809082472828},{"$f":"IF(AO$4=$E67, $I67*AO$55,0) + IF(AO$4>$E67,MIN(AO67,$I67-SUM($J67:AO67)))","v":4.338809082472828},{"$f":"IF(AP$4=$E67, $I67*AP$55,0) + IF(AP$4>$E67,MIN(AP67,$I67-SUM($J67:AP67)))","v":4.338809082472828},{"$f":"IF(AQ$4=$E67, $I67*AQ$55,0) + IF(AQ$4>$E67,MIN(AQ67,$I67-SUM($J67:AQ67)))","v":4.338809082472828},{"$f":"IF(AR$4=$E67, $I67*AR$55,0) + IF(AR$4>$E67,MIN(AR67,$I67-SUM($J67:AR67)))","v":4.338809082472828},{"$f":"IF(AS$4=$E67, $I67*AS$55,0) + IF(AS$4>$E67,MIN(AS67,$I67-SUM($J67:AS67)))","v":4.338809082472828},{"$f":"IF(AT$4=$E67, $I67*AT$55,0) + IF(AT$4>$E67,MIN(AT67,$I67-SUM($J67:AT67)))","v":1.3016427247417255},{"$f":"IF(AU$4=$E67, $I67*AU$55,0) + IF(AU$4>$E67,MIN(AU67,$I67-SUM($J67:AU67)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E67)+1)","v":"1994-03-31"},null,"£m 20/21 prices",null,130.21934197407776,null,{"$f":"IF(J$4=$E68, $I68*J$55,0) + IF(J$4>$E68,MIN(J68,$I68-SUM($J68:J68)))","v":0},{"$f":"IF(K$4=$E68, $I68*K$55,0) + IF(K$4>$E68,MIN(K68,$I68-SUM($J68:K68)))","v":0},{"$f":"IF(L$4=$E68, $I68*L$55,0) + IF(L$4>$E68,MIN(L68,$I68-SUM($J68:L68)))","v":0},{"$f":"IF(M$4=$E68, $I68*M$55,0) + IF(M$4>$E68,MIN(M68,$I68-SUM($J68:M68)))","v":0},{"$f":"IF(N$4=$E68, $I68*N$55,0) + IF(N$4>$E68,MIN(N68,$I68-SUM($J68:N68)))","v":3.9104907499723058},{"$f":"IF(O$4=$E68, $I68*O$55,0) + IF(O$4>$E68,MIN(O68,$I68-SUM($J68:O68)))","v":3.9104907499723058},{"$f":"IF(P$4=$E68, $I68*P$55,0) + IF(P$4>$E68,MIN(P68,$I68-SUM($J68:P68)))","v":3.9104907499723058},{"$f":"IF(Q$4=$E68, $I68*Q$55,0) + IF(Q$4>$E68,MIN(Q68,$I68-SUM($J68:Q68)))","v":3.9104907499723058},{"$f":"IF(R$4=$E68, $I68*R$55,0) + IF(R$4>$E68,MIN(R68,$I68-SUM($J68:R68)))","v":3.9104907499723058},{"$f":"IF(S$4=$E68, $I68*S$55,0) + IF(S$4>$E68,MIN(S68,$I68-SUM($J68:S68)))","v":3.9104907499723058},{"$f":"IF(T$4=$E68, $I68*T$55,0) + IF(T$4>$E68,MIN(T68,$I68-SUM($J68:T68)))","v":3.9104907499723058},{"$f":"IF(U$4=$E68, $I68*U$55,0) + IF(U$4>$E68,MIN(U68,$I68-SUM($J68:U68)))","v":3.9104907499723058},{"$f":"IF(V$4=$E68, $I68*V$55,0) + IF(V$4>$E68,MIN(V68,$I68-SUM($J68:V68)))","v":3.9104907499723058},{"$f":"IF(W$4=$E68, $I68*W$55,0) + IF(W$4>$E68,MIN(W68,$I68-SUM($J68:W68)))","v":3.9104907499723058},{"$f":"IF(X$4=$E68, $I68*X$55,0) + IF(X$4>$E68,MIN(X68,$I68-SUM($J68:X68)))","v":3.9104907499723058},{"$f":"IF(Y$4=$E68, $I68*Y$55,0) + IF(Y$4>$E68,MIN(Y68,$I68-SUM($J68:Y68)))","v":3.9104907499723058},{"$f":"IF(Z$4=$E68, $I68*Z$55,0) + IF(Z$4>$E68,MIN(Z68,$I68-SUM($J68:Z68)))","v":3.9104907499723058},{"$f":"IF(AA$4=$E68, $I68*AA$55,0) + IF(AA$4>$E68,MIN(AA68,$I68-SUM($J68:AA68)))","v":3.9104907499723058},{"$f":"IF(AB$4=$E68, $I68*AB$55,0) + IF(AB$4>$E68,MIN(AB68,$I68-SUM($J68:AB68)))","v":3.9104907499723058},{"$f":"IF(AC$4=$E68, $I68*AC$55,0) + IF(AC$4>$E68,MIN(AC68,$I68-SUM($J68:AC68)))","v":3.9104907499723058},{"$f":"IF(AD$4=$E68, $I68*AD$55,0) + IF(AD$4>$E68,MIN(AD68,$I68-SUM($J68:AD68)))","v":3.9104907499723058},{"$f":"IF(AE$4=$E68, $I68*AE$55,0) + IF(AE$4>$E68,MIN(AE68,$I68-SUM($J68:AE68)))","v":3.9104907499723058},{"$f":"IF(AF$4=$E68, $I68*AF$55,0) + IF(AF$4>$E68,MIN(AF68,$I68-SUM($J68:AF68)))","v":3.9104907499723058},{"$f":"IF(AG$4=$E68, $I68*AG$55,0) + IF(AG$4>$E68,MIN(AG68,$I68-SUM($J68:AG68)))","v":3.9104907499723058},{"$f":"IF(AH$4=$E68, $I68*AH$55,0) + IF(AH$4>$E68,MIN(AH68,$I68-SUM($J68:AH68)))","v":3.9104907499723058},{"$f":"IF(AI$4=$E68, $I68*AI$55,0) + IF(AI$4>$E68,MIN(AI68,$I68-SUM($J68:AI68)))","v":3.9104907499723058},{"$f":"IF(AJ$4=$E68, $I68*AJ$55,0) + IF(AJ$4>$E68,MIN(AJ68,$I68-SUM($J68:AJ68)))","v":3.9104907499723058},{"$f":"IF(AK$4=$E68, $I68*AK$55,0) + IF(AK$4>$E68,MIN(AK68,$I68-SUM($J68:AK68)))","v":3.9104907499723058},{"$f":"IF(AL$4=$E68, $I68*AL$55,0) + IF(AL$4>$E68,MIN(AL68,$I68-SUM($J68:AL68)))","v":3.9104907499723058},{"$f":"IF(AM$4=$E68, $I68*AM$55,0) + IF(AM$4>$E68,MIN(AM68,$I68-SUM($J68:AM68)))","v":3.9104907499723058},{"$f":"IF(AN$4=$E68, $I68*AN$55,0) + IF(AN$4>$E68,MIN(AN68,$I68-SUM($J68:AN68)))","v":3.9104907499723058},{"$f":"IF(AO$4=$E68, $I68*AO$55,0) + IF(AO$4>$E68,MIN(AO68,$I68-SUM($J68:AO68)))","v":3.9104907499723058},{"$f":"IF(AP$4=$E68, $I68*AP$55,0) + IF(AP$4>$E68,MIN(AP68,$I68-SUM($J68:AP68)))","v":3.9104907499723058},{"$f":"IF(AQ$4=$E68, $I68*AQ$55,0) + IF(AQ$4>$E68,MIN(AQ68,$I68-SUM($J68:AQ68)))","v":3.9104907499723058},{"$f":"IF(AR$4=$E68, $I68*AR$55,0) + IF(AR$4>$E68,MIN(AR68,$I68-SUM($J68:AR68)))","v":3.9104907499723058},{"$f":"IF(AS$4=$E68, $I68*AS$55,0) + IF(AS$4>$E68,MIN(AS68,$I68-SUM($J68:AS68)))","v":3.9104907499723058},{"$f":"IF(AT$4=$E68, $I68*AT$55,0) + IF(AT$4>$E68,MIN(AT68,$I68-SUM($J68:AT68)))","v":3.9104907499723058},{"$f":"IF(AU$4=$E68, $I68*AU$55,0) + IF(AU$4>$E68,MIN(AU68,$I68-SUM($J68:AU68)))","v":1.1731472249916237}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E68)+1)","v":"1995-03-31"},null,"£m 20/21 prices",null,129.10793933987514,null,{"$f":"IF(J$4=$E69, $I69*J$55,0) + IF(J$4>$E69,MIN(J69,$I69-SUM($J69:J69)))","v":0},{"$f":"IF(K$4=$E69, $I69*K$55,0) + IF(K$4>$E69,MIN(K69,$I69-SUM($J69:K69)))","v":0},{"$f":"IF(L$4=$E69, $I69*L$55,0) + IF(L$4>$E69,MIN(L69,$I69-SUM($J69:L69)))","v":0},{"$f":"IF(M$4=$E69, $I69*M$55,0) + IF(M$4>$E69,MIN(M69,$I69-SUM($J69:M69)))","v":0},{"$f":"IF(N$4=$E69, $I69*N$55,0) + IF(N$4>$E69,MIN(N69,$I69-SUM($J69:N69)))","v":0},{"$f":"IF(O$4=$E69, $I69*O$55,0) + IF(O$4>$E69,MIN(O69,$I69-SUM($J69:O69)))","v":3.8771152954917465},{"$f":"IF(P$4=$E69, $I69*P$55,0) + IF(P$4>$E69,MIN(P69,$I69-SUM($J69:P69)))","v":3.8771152954917465},{"$f":"IF(Q$4=$E69, $I69*Q$55,0) + IF(Q$4>$E69,MIN(Q69,$I69-SUM($J69:Q69)))","v":3.8771152954917465},{"$f":"IF(R$4=$E69, $I69*R$55,0) + IF(R$4>$E69,MIN(R69,$I69-SUM($J69:R69)))","v":3.8771152954917465},{"$f":"IF(S$4=$E69, $I69*S$55,0) + IF(S$4>$E69,MIN(S69,$I69-SUM($J69:S69)))","v":3.8771152954917465},{"$f":"IF(T$4=$E69, $I69*T$55,0) + IF(T$4>$E69,MIN(T69,$I69-SUM($J69:T69)))","v":3.8771152954917465},{"$f":"IF(U$4=$E69, $I69*U$55,0) + IF(U$4>$E69,MIN(U69,$I69-SUM($J69:U69)))","v":3.8771152954917465},{"$f":"IF(V$4=$E69, $I69*V$55,0) + IF(V$4>$E69,MIN(V69,$I69-SUM($J69:V69)))","v":3.8771152954917465},{"$f":"IF(W$4=$E69, $I69*W$55,0) + IF(W$4>$E69,MIN(W69,$I69-SUM($J69:W69)))","v":3.8771152954917465},{"$f":"IF(X$4=$E69, $I69*X$55,0) + IF(X$4>$E69,MIN(X69,$I69-SUM($J69:X69)))","v":3.8771152954917465},{"$f":"IF(Y$4=$E69, $I69*Y$55,0) + IF(Y$4>$E69,MIN(Y69,$I69-SUM($J69:Y69)))","v":3.8771152954917465},{"$f":"IF(Z$4=$E69, $I69*Z$55,0) + IF(Z$4>$E69,MIN(Z69,$I69-SUM($J69:Z69)))","v":3.8771152954917465},{"$f":"IF(AA$4=$E69, $I69*AA$55,0) + IF(AA$4>$E69,MIN(AA69,$I69-SUM($J69:AA69)))","v":3.8771152954917465},{"$f":"IF(AB$4=$E69, $I69*AB$55,0) + IF(AB$4>$E69,MIN(AB69,$I69-SUM($J69:AB69)))","v":3.8771152954917465},{"$f":"IF(AC$4=$E69, $I69*AC$55,0) + IF(AC$4>$E69,MIN(AC69,$I69-SUM($J69:AC69)))","v":3.8771152954917465},{"$f":"IF(AD$4=$E69, $I69*AD$55,0) + IF(AD$4>$E69,MIN(AD69,$I69-SUM($J69:AD69)))","v":3.8771152954917465},{"$f":"IF(AE$4=$E69, $I69*AE$55,0) + IF(AE$4>$E69,MIN(AE69,$I69-SUM($J69:AE69)))","v":3.8771152954917465},{"$f":"IF(AF$4=$E69, $I69*AF$55,0) + IF(AF$4>$E69,MIN(AF69,$I69-SUM($J69:AF69)))","v":3.8771152954917465},{"$f":"IF(AG$4=$E69, $I69*AG$55,0) + IF(AG$4>$E69,MIN(AG69,$I69-SUM($J69:AG69)))","v":3.8771152954917465},{"$f":"IF(AH$4=$E69, $I69*AH$55,0) + IF(AH$4>$E69,MIN(AH69,$I69-SUM($J69:AH69)))","v":3.8771152954917465},{"$f":"IF(AI$4=$E69, $I69*AI$55,0) + IF(AI$4>$E69,MIN(AI69,$I69-SUM($J69:AI69)))","v":3.8771152954917465},{"$f":"IF(AJ$4=$E69, $I69*AJ$55,0) + IF(AJ$4>$E69,MIN(AJ69,$I69-SUM($J69:AJ69)))","v":3.8771152954917465},{"$f":"IF(AK$4=$E69, $I69*AK$55,0) + IF(AK$4>$E69,MIN(AK69,$I69-SUM($J69:AK69)))","v":3.8771152954917465},{"$f":"IF(AL$4=$E69, $I69*AL$55,0) + IF(AL$4>$E69,MIN(AL69,$I69-SUM($J69:AL69)))","v":3.8771152954917465},{"$f":"IF(AM$4=$E69, $I69*AM$55,0) + IF(AM$4>$E69,MIN(AM69,$I69-SUM($J69:AM69)))","v":3.8771152954917465},{"$f":"IF(AN$4=$E69, $I69*AN$55,0) + IF(AN$4>$E69,MIN(AN69,$I69-SUM($J69:AN69)))","v":3.8771152954917465},{"$f":"IF(AO$4=$E69, $I69*AO$55,0) + IF(AO$4>$E69,MIN(AO69,$I69-SUM($J69:AO69)))","v":3.8771152954917465},{"$f":"IF(AP$4=$E69, $I69*AP$55,0) + IF(AP$4>$E69,MIN(AP69,$I69-SUM($J69:AP69)))","v":3.8771152954917465},{"$f":"IF(AQ$4=$E69, $I69*AQ$55,0) + IF(AQ$4>$E69,MIN(AQ69,$I69-SUM($J69:AQ69)))","v":3.8771152954917465},{"$f":"IF(AR$4=$E69, $I69*AR$55,0) + IF(AR$4>$E69,MIN(AR69,$I69-SUM($J69:AR69)))","v":3.8771152954917465},{"$f":"IF(AS$4=$E69, $I69*AS$55,0) + IF(AS$4>$E69,MIN(AS69,$I69-SUM($J69:AS69)))","v":3.8771152954917465},{"$f":"IF(AT$4=$E69, $I69*AT$55,0) + IF(AT$4>$E69,MIN(AT69,$I69-SUM($J69:AT69)))","v":3.8771152954917465},{"$f":"IF(AU$4=$E69, $I69*AU$55,0) + IF(AU$4>$E69,MIN(AU69,$I69-SUM($J69:AU69)))","v":3.8771152954917465}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E69)+1)","v":"1996-03-31"},null,"£m 20/21 prices",null,132.25691347011596,null,{"$f":"IF(J$4=$E70, $I70*J$55,0) + IF(J$4>$E70,MIN(J70,$I70-SUM($J70:J70)))","v":0},{"$f":"IF(K$4=$E70, $I70*K$55,0) + IF(K$4>$E70,MIN(K70,$I70-SUM($J70:K70)))","v":0},{"$f":"IF(L$4=$E70, $I70*L$55,0) + IF(L$4>$E70,MIN(L70,$I70-SUM($J70:L70)))","v":0},{"$f":"IF(M$4=$E70, $I70*M$55,0) + IF(M$4>$E70,MIN(M70,$I70-SUM($J70:M70)))","v":0},{"$f":"IF(N$4=$E70, $I70*N$55,0) + IF(N$4>$E70,MIN(N70,$I70-SUM($J70:N70)))","v":0},{"$f":"IF(O$4=$E70, $I70*O$55,0) + IF(O$4>$E70,MIN(O70,$I70-SUM($J70:O70)))","v":0},{"$f":"IF(P$4=$E70, $I70*P$55,0) + IF(P$4>$E70,MIN(P70,$I70-SUM($J70:P70)))","v":3.971679083186666},{"$f":"IF(Q$4=$E70, $I70*Q$55,0) + IF(Q$4>$E70,MIN(Q70,$I70-SUM($J70:Q70)))","v":3.971679083186666},{"$f":"IF(R$4=$E70, $I70*R$55,0) + IF(R$4>$E70,MIN(R70,$I70-SUM($J70:R70)))","v":3.971679083186666},{"$f":"IF(S$4=$E70, $I70*S$55,0) + IF(S$4>$E70,MIN(S70,$I70-SUM($J70:S70)))","v":3.971679083186666},{"$f":"IF(T$4=$E70, $I70*T$55,0) + IF(T$4>$E70,MIN(T70,$I70-SUM($J70:T70)))","v":3.971679083186666},{"$f":"IF(U$4=$E70, $I70*U$55,0) + IF(U$4>$E70,MIN(U70,$I70-SUM($J70:U70)))","v":3.971679083186666},{"$f":"IF(V$4=$E70, $I70*V$55,0) + IF(V$4>$E70,MIN(V70,$I70-SUM($J70:V70)))","v":3.971679083186666},{"$f":"IF(W$4=$E70, $I70*W$55,0) + IF(W$4>$E70,MIN(W70,$I70-SUM($J70:W70)))","v":3.971679083186666},{"$f":"IF(X$4=$E70, $I70*X$55,0) + IF(X$4>$E70,MIN(X70,$I70-SUM($J70:X70)))","v":3.971679083186666},{"$f":"IF(Y$4=$E70, $I70*Y$55,0) + IF(Y$4>$E70,MIN(Y70,$I70-SUM($J70:Y70)))","v":3.971679083186666},{"$f":"IF(Z$4=$E70, $I70*Z$55,0) + IF(Z$4>$E70,MIN(Z70,$I70-SUM($J70:Z70)))","v":3.971679083186666},{"$f":"IF(AA$4=$E70, $I70*AA$55,0) + IF(AA$4>$E70,MIN(AA70,$I70-SUM($J70:AA70)))","v":3.971679083186666},{"$f":"IF(AB$4=$E70, $I70*AB$55,0) + IF(AB$4>$E70,MIN(AB70,$I70-SUM($J70:AB70)))","v":3.971679083186666},{"$f":"IF(AC$4=$E70, $I70*AC$55,0) + IF(AC$4>$E70,MIN(AC70,$I70-SUM($J70:AC70)))","v":3.971679083186666},{"$f":"IF(AD$4=$E70, $I70*AD$55,0) + IF(AD$4>$E70,MIN(AD70,$I70-SUM($J70:AD70)))","v":3.971679083186666},{"$f":"IF(AE$4=$E70, $I70*AE$55,0) + IF(AE$4>$E70,MIN(AE70,$I70-SUM($J70:AE70)))","v":3.971679083186666},{"$f":"IF(AF$4=$E70, $I70*AF$55,0) + IF(AF$4>$E70,MIN(AF70,$I70-SUM($J70:AF70)))","v":3.971679083186666},{"$f":"IF(AG$4=$E70, $I70*AG$55,0) + IF(AG$4>$E70,MIN(AG70,$I70-SUM($J70:AG70)))","v":3.971679083186666},{"$f":"IF(AH$4=$E70, $I70*AH$55,0) + IF(AH$4>$E70,MIN(AH70,$I70-SUM($J70:AH70)))","v":3.971679083186666},{"$f":"IF(AI$4=$E70, $I70*AI$55,0) + IF(AI$4>$E70,MIN(AI70,$I70-SUM($J70:AI70)))","v":3.971679083186666},{"$f":"IF(AJ$4=$E70, $I70*AJ$55,0) + IF(AJ$4>$E70,MIN(AJ70,$I70-SUM($J70:AJ70)))","v":3.971679083186666},{"$f":"IF(AK$4=$E70, $I70*AK$55,0) + IF(AK$4>$E70,MIN(AK70,$I70-SUM($J70:AK70)))","v":3.971679083186666},{"$f":"IF(AL$4=$E70, $I70*AL$55,0) + IF(AL$4>$E70,MIN(AL70,$I70-SUM($J70:AL70)))","v":3.971679083186666},{"$f":"IF(AM$4=$E70, $I70*AM$55,0) + IF(AM$4>$E70,MIN(AM70,$I70-SUM($J70:AM70)))","v":3.971679083186666},{"$f":"IF(AN$4=$E70, $I70*AN$55,0) + IF(AN$4>$E70,MIN(AN70,$I70-SUM($J70:AN70)))","v":3.971679083186666},{"$f":"IF(AO$4=$E70, $I70*AO$55,0) + IF(AO$4>$E70,MIN(AO70,$I70-SUM($J70:AO70)))","v":3.971679083186666},{"$f":"IF(AP$4=$E70, $I70*AP$55,0) + IF(AP$4>$E70,MIN(AP70,$I70-SUM($J70:AP70)))","v":3.971679083186666},{"$f":"IF(AQ$4=$E70, $I70*AQ$55,0) + IF(AQ$4>$E70,MIN(AQ70,$I70-SUM($J70:AQ70)))","v":3.971679083186666},{"$f":"IF(AR$4=$E70, $I70*AR$55,0) + IF(AR$4>$E70,MIN(AR70,$I70-SUM($J70:AR70)))","v":3.971679083186666},{"$f":"IF(AS$4=$E70, $I70*AS$55,0) + IF(AS$4>$E70,MIN(AS70,$I70-SUM($J70:AS70)))","v":3.971679083186666},{"$f":"IF(AT$4=$E70, $I70*AT$55,0) + IF(AT$4>$E70,MIN(AT70,$I70-SUM($J70:AT70)))","v":3.971679083186666},{"$f":"IF(AU$4=$E70, $I70*AU$55,0) + IF(AU$4>$E70,MIN(AU70,$I70-SUM($J70:AU70)))","v":3.971679083186666}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E70)+1)","v":"1997-03-31"},null,"£m 20/21 prices",null,138.18439418586345,null,{"$f":"IF(J$4=$E71, $I71*J$55,0) + IF(J$4>$E71,MIN(J71,$I71-SUM($J71:J71)))","v":0},{"$f":"IF(K$4=$E71, $I71*K$55,0) + IF(K$4>$E71,MIN(K71,$I71-SUM($J71:K71)))","v":0},{"$f":"IF(L$4=$E71, $I71*L$55,0) + IF(L$4>$E71,MIN(L71,$I71-SUM($J71:L71)))","v":0},{"$f":"IF(M$4=$E71, $I71*M$55,0) + IF(M$4>$E71,MIN(M71,$I71-SUM($J71:M71)))","v":0},{"$f":"IF(N$4=$E71, $I71*N$55,0) + IF(N$4>$E71,MIN(N71,$I71-SUM($J71:N71)))","v":0},{"$f":"IF(O$4=$E71, $I71*O$55,0) + IF(O$4>$E71,MIN(O71,$I71-SUM($J71:O71)))","v":0},{"$f":"IF(P$4=$E71, $I71*P$55,0) + IF(P$4>$E71,MIN(P71,$I71-SUM($J71:P71)))","v":0},{"$f":"IF(Q$4=$E71, $I71*Q$55,0) + IF(Q$4>$E71,MIN(Q71,$I71-SUM($J71:Q71)))","v":4.1496815070829873},{"$f":"IF(R$4=$E71, $I71*R$55,0) + IF(R$4>$E71,MIN(R71,$I71-SUM($J71:R71)))","v":4.1496815070829873},{"$f":"IF(S$4=$E71, $I71*S$55,0) + IF(S$4>$E71,MIN(S71,$I71-SUM($J71:S71)))","v":4.1496815070829873},{"$f":"IF(T$4=$E71, $I71*T$55,0) + IF(T$4>$E71,MIN(T71,$I71-SUM($J71:T71)))","v":4.1496815070829873},{"$f":"IF(U$4=$E71, $I71*U$55,0) + IF(U$4>$E71,MIN(U71,$I71-SUM($J71:U71)))","v":4.1496815070829873},{"$f":"IF(V$4=$E71, $I71*V$55,0) + IF(V$4>$E71,MIN(V71,$I71-SUM($J71:V71)))","v":4.1496815070829873},{"$f":"IF(W$4=$E71, $I71*W$55,0) + IF(W$4>$E71,MIN(W71,$I71-SUM($J71:W71)))","v":4.1496815070829873},{"$f":"IF(X$4=$E71, $I71*X$55,0) + IF(X$4>$E71,MIN(X71,$I71-SUM($J71:X71)))","v":4.1496815070829873},{"$f":"IF(Y$4=$E71, $I71*Y$55,0) + IF(Y$4>$E71,MIN(Y71,$I71-SUM($J71:Y71)))","v":4.1496815070829873},{"$f":"IF(Z$4=$E71, $I71*Z$55,0) + IF(Z$4>$E71,MIN(Z71,$I71-SUM($J71:Z71)))","v":4.1496815070829873},{"$f":"IF(AA$4=$E71, $I71*AA$55,0) + IF(AA$4>$E71,MIN(AA71,$I71-SUM($J71:AA71)))","v":4.1496815070829873},{"$f":"IF(AB$4=$E71, $I71*AB$55,0) + IF(AB$4>$E71,MIN(AB71,$I71-SUM($J71:AB71)))","v":4.1496815070829873},{"$f":"IF(AC$4=$E71, $I71*AC$55,0) + IF(AC$4>$E71,MIN(AC71,$I71-SUM($J71:AC71)))","v":4.1496815070829873},{"$f":"IF(AD$4=$E71, $I71*AD$55,0) + IF(AD$4>$E71,MIN(AD71,$I71-SUM($J71:AD71)))","v":4.1496815070829873},{"$f":"IF(AE$4=$E71, $I71*AE$55,0) + IF(AE$4>$E71,MIN(AE71,$I71-SUM($J71:AE71)))","v":4.1496815070829873},{"$f":"IF(AF$4=$E71, $I71*AF$55,0) + IF(AF$4>$E71,MIN(AF71,$I71-SUM($J71:AF71)))","v":4.1496815070829873},{"$f":"IF(AG$4=$E71, $I71*AG$55,0) + IF(AG$4>$E71,MIN(AG71,$I71-SUM($J71:AG71)))","v":4.1496815070829873},{"$f":"IF(AH$4=$E71, $I71*AH$55,0) + IF(AH$4>$E71,MIN(AH71,$I71-SUM($J71:AH71)))","v":4.1496815070829873},{"$f":"IF(AI$4=$E71, $I71*AI$55,0) + IF(AI$4>$E71,MIN(AI71,$I71-SUM($J71:AI71)))","v":4.1496815070829873},{"$f":"IF(AJ$4=$E71, $I71*AJ$55,0) + IF(AJ$4>$E71,MIN(AJ71,$I71-SUM($J71:AJ71)))","v":4.1496815070829873},{"$f":"IF(AK$4=$E71, $I71*AK$55,0) + IF(AK$4>$E71,MIN(AK71,$I71-SUM($J71:AK71)))","v":4.1496815070829873},{"$f":"IF(AL$4=$E71, $I71*AL$55,0) + IF(AL$4>$E71,MIN(AL71,$I71-SUM($J71:AL71)))","v":4.1496815070829873},{"$f":"IF(AM$4=$E71, $I71*AM$55,0) + IF(AM$4>$E71,MIN(AM71,$I71-SUM($J71:AM71)))","v":4.1496815070829873},{"$f":"IF(AN$4=$E71, $I71*AN$55,0) + IF(AN$4>$E71,MIN(AN71,$I71-SUM($J71:AN71)))","v":4.1496815070829873},{"$f":"IF(AO$4=$E71, $I71*AO$55,0) + IF(AO$4>$E71,MIN(AO71,$I71-SUM($J71:AO71)))","v":4.1496815070829873},{"$f":"IF(AP$4=$E71, $I71*AP$55,0) + IF(AP$4>$E71,MIN(AP71,$I71-SUM($J71:AP71)))","v":4.1496815070829873},{"$f":"IF(AQ$4=$E71, $I71*AQ$55,0) + IF(AQ$4>$E71,MIN(AQ71,$I71-SUM($J71:AQ71)))","v":4.1496815070829873},{"$f":"IF(AR$4=$E71, $I71*AR$55,0) + IF(AR$4>$E71,MIN(AR71,$I71-SUM($J71:AR71)))","v":4.1496815070829873},{"$f":"IF(AS$4=$E71, $I71*AS$55,0) + IF(AS$4>$E71,MIN(AS71,$I71-SUM($J71:AS71)))","v":4.1496815070829873},{"$f":"IF(AT$4=$E71, $I71*AT$55,0) + IF(AT$4>$E71,MIN(AT71,$I71-SUM($J71:AT71)))","v":4.1496815070829873},{"$f":"IF(AU$4=$E71, $I71*AU$55,0) + IF(AU$4>$E71,MIN(AU71,$I71-SUM($J71:AU71)))","v":4.1496815070829873}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E71)+1)","v":"1998-03-31"},null,"£m 20/21 prices",null,168.37749908170227,null,{"$f":"IF(J$4=$E72, $I72*J$55,0) + IF(J$4>$E72,MIN(J72,$I72-SUM($J72:J72)))","v":0},{"$f":"IF(K$4=$E72, $I72*K$55,0) + IF(K$4>$E72,MIN(K72,$I72-SUM($J72:K72)))","v":0},{"$f":"IF(L$4=$E72, $I72*L$55,0) + IF(L$4>$E72,MIN(L72,$I72-SUM($J72:L72)))","v":0},{"$f":"IF(M$4=$E72, $I72*M$55,0) + IF(M$4>$E72,MIN(M72,$I72-SUM($J72:M72)))","v":0},{"$f":"IF(N$4=$E72, $I72*N$55,0) + IF(N$4>$E72,MIN(N72,$I72-SUM($J72:N72)))","v":0},{"$f":"IF(O$4=$E72, $I72*O$55,0) + IF(O$4>$E72,MIN(O72,$I72-SUM($J72:O72)))","v":0},{"$f":"IF(P$4=$E72, $I72*P$55,0) + IF(P$4>$E72,MIN(P72,$I72-SUM($J72:P72)))","v":0},{"$f":"IF(Q$4=$E72, $I72*Q$55,0) + IF(Q$4>$E72,MIN(Q72,$I72-SUM($J72:Q72)))","v":0},{"$f":"IF(R$4=$E72, $I72*R$55,0) + IF(R$4>$E72,MIN(R72,$I72-SUM($J72:R72)))","v":5.0563813538048734},{"$f":"IF(S$4=$E72, $I72*S$55,0) + IF(S$4>$E72,MIN(S72,$I72-SUM($J72:S72)))","v":5.0563813538048734},{"$f":"IF(T$4=$E72, $I72*T$55,0) + IF(T$4>$E72,MIN(T72,$I72-SUM($J72:T72)))","v":5.0563813538048734},{"$f":"IF(U$4=$E72, $I72*U$55,0) + IF(U$4>$E72,MIN(U72,$I72-SUM($J72:U72)))","v":5.0563813538048734},{"$f":"IF(V$4=$E72, $I72*V$55,0) + IF(V$4>$E72,MIN(V72,$I72-SUM($J72:V72)))","v":5.0563813538048734},{"$f":"IF(W$4=$E72, $I72*W$55,0) + IF(W$4>$E72,MIN(W72,$I72-SUM($J72:W72)))","v":5.0563813538048734},{"$f":"IF(X$4=$E72, $I72*X$55,0) + IF(X$4>$E72,MIN(X72,$I72-SUM($J72:X72)))","v":5.0563813538048734},{"$f":"IF(Y$4=$E72, $I72*Y$55,0) + IF(Y$4>$E72,MIN(Y72,$I72-SUM($J72:Y72)))","v":5.0563813538048734},{"$f":"IF(Z$4=$E72, $I72*Z$55,0) + IF(Z$4>$E72,MIN(Z72,$I72-SUM($J72:Z72)))","v":5.0563813538048734},{"$f":"IF(AA$4=$E72, $I72*AA$55,0) + IF(AA$4>$E72,MIN(AA72,$I72-SUM($J72:AA72)))","v":5.0563813538048734},{"$f":"IF(AB$4=$E72, $I72*AB$55,0) + IF(AB$4>$E72,MIN(AB72,$I72-SUM($J72:AB72)))","v":5.0563813538048734},{"$f":"IF(AC$4=$E72, $I72*AC$55,0) + IF(AC$4>$E72,MIN(AC72,$I72-SUM($J72:AC72)))","v":5.0563813538048734},{"$f":"IF(AD$4=$E72, $I72*AD$55,0) + IF(AD$4>$E72,MIN(AD72,$I72-SUM($J72:AD72)))","v":5.0563813538048734},{"$f":"IF(AE$4=$E72, $I72*AE$55,0) + IF(AE$4>$E72,MIN(AE72,$I72-SUM($J72:AE72)))","v":5.0563813538048734},{"$f":"IF(AF$4=$E72, $I72*AF$55,0) + IF(AF$4>$E72,MIN(AF72,$I72-SUM($J72:AF72)))","v":5.0563813538048734},{"$f":"IF(AG$4=$E72, $I72*AG$55,0) + IF(AG$4>$E72,MIN(AG72,$I72-SUM($J72:AG72)))","v":5.0563813538048734},{"$f":"IF(AH$4=$E72, $I72*AH$55,0) + IF(AH$4>$E72,MIN(AH72,$I72-SUM($J72:AH72)))","v":5.0563813538048734},{"$f":"IF(AI$4=$E72, $I72*AI$55,0) + IF(AI$4>$E72,MIN(AI72,$I72-SUM($J72:AI72)))","v":5.0563813538048734},{"$f":"IF(AJ$4=$E72, $I72*AJ$55,0) + IF(AJ$4>$E72,MIN(AJ72,$I72-SUM($J72:AJ72)))","v":5.0563813538048734},{"$f":"IF(AK$4=$E72, $I72*AK$55,0) + IF(AK$4>$E72,MIN(AK72,$I72-SUM($J72:AK72)))","v":5.0563813538048734},{"$f":"IF(AL$4=$E72, $I72*AL$55,0) + IF(AL$4>$E72,MIN(AL72,$I72-SUM($J72:AL72)))","v":5.0563813538048734},{"$f":"IF(AM$4=$E72, $I72*AM$55,0) + IF(AM$4>$E72,MIN(AM72,$I72-SUM($J72:AM72)))","v":5.0563813538048734},{"$f":"IF(AN$4=$E72, $I72*AN$55,0) + IF(AN$4>$E72,MIN(AN72,$I72-SUM($J72:AN72)))","v":5.0563813538048734},{"$f":"IF(AO$4=$E72, $I72*AO$55,0) + IF(AO$4>$E72,MIN(AO72,$I72-SUM($J72:AO72)))","v":5.0563813538048734},{"$f":"IF(AP$4=$E72, $I72*AP$55,0) + IF(AP$4>$E72,MIN(AP72,$I72-SUM($J72:AP72)))","v":5.0563813538048734},{"$f":"IF(AQ$4=$E72, $I72*AQ$55,0) + IF(AQ$4>$E72,MIN(AQ72,$I72-SUM($J72:AQ72)))","v":5.0563813538048734},{"$f":"IF(AR$4=$E72, $I72*AR$55,0) + IF(AR$4>$E72,MIN(AR72,$I72-SUM($J72:AR72)))","v":5.0563813538048734},{"$f":"IF(AS$4=$E72, $I72*AS$55,0) + IF(AS$4>$E72,MIN(AS72,$I72-SUM($J72:AS72)))","v":5.0563813538048734},{"$f":"IF(AT$4=$E72, $I72*AT$55,0) + IF(AT$4>$E72,MIN(AT72,$I72-SUM($J72:AT72)))","v":5.0563813538048734},{"$f":"IF(AU$4=$E72, $I72*AU$55,0) + IF(AU$4>$E72,MIN(AU72,$I72-SUM($J72:AU72)))","v":5.0563813538048734}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E72)+1)","v":"1999-03-31"},null,"£m 20/21 prices",null,180.29446944987433,null,{"$f":"IF(J$4=$E73, $I73*J$55,0) + IF(J$4>$E73,MIN(J73,$I73-SUM($J73:J73)))","v":0},{"$f":"IF(K$4=$E73, $I73*K$55,0) + IF(K$4>$E73,MIN(K73,$I73-SUM($J73:K73)))","v":0},{"$f":"IF(L$4=$E73, $I73*L$55,0) + IF(L$4>$E73,MIN(L73,$I73-SUM($J73:L73)))","v":0},{"$f":"IF(M$4=$E73, $I73*M$55,0) + IF(M$4>$E73,MIN(M73,$I73-SUM($J73:M73)))","v":0},{"$f":"IF(N$4=$E73, $I73*N$55,0) + IF(N$4>$E73,MIN(N73,$I73-SUM($J73:N73)))","v":0},{"$f":"IF(O$4=$E73, $I73*O$55,0) + IF(O$4>$E73,MIN(O73,$I73-SUM($J73:O73)))","v":0},{"$f":"IF(P$4=$E73, $I73*P$55,0) + IF(P$4>$E73,MIN(P73,$I73-SUM($J73:P73)))","v":0},{"$f":"IF(Q$4=$E73, $I73*Q$55,0) + IF(Q$4>$E73,MIN(Q73,$I73-SUM($J73:Q73)))","v":0},{"$f":"IF(R$4=$E73, $I73*R$55,0) + IF(R$4>$E73,MIN(R73,$I73-SUM($J73:R73)))","v":0},{"$f":"IF(S$4=$E73, $I73*S$55,0) + IF(S$4>$E73,MIN(S73,$I73-SUM($J73:S73)))","v":5.4142483318280581},{"$f":"IF(T$4=$E73, $I73*T$55,0) + IF(T$4>$E73,MIN(T73,$I73-SUM($J73:T73)))","v":5.4142483318280581},{"$f":"IF(U$4=$E73, $I73*U$55,0) + IF(U$4>$E73,MIN(U73,$I73-SUM($J73:U73)))","v":5.4142483318280581},{"$f":"IF(V$4=$E73, $I73*V$55,0) + IF(V$4>$E73,MIN(V73,$I73-SUM($J73:V73)))","v":5.4142483318280581},{"$f":"IF(W$4=$E73, $I73*W$55,0) + IF(W$4>$E73,MIN(W73,$I73-SUM($J73:W73)))","v":5.4142483318280581},{"$f":"IF(X$4=$E73, $I73*X$55,0) + IF(X$4>$E73,MIN(X73,$I73-SUM($J73:X73)))","v":5.4142483318280581},{"$f":"IF(Y$4=$E73, $I73*Y$55,0) + IF(Y$4>$E73,MIN(Y73,$I73-SUM($J73:Y73)))","v":5.4142483318280581},{"$f":"IF(Z$4=$E73, $I73*Z$55,0) + IF(Z$4>$E73,MIN(Z73,$I73-SUM($J73:Z73)))","v":5.4142483318280581},{"$f":"IF(AA$4=$E73, $I73*AA$55,0) + IF(AA$4>$E73,MIN(AA73,$I73-SUM($J73:AA73)))","v":5.4142483318280581},{"$f":"IF(AB$4=$E73, $I73*AB$55,0) + IF(AB$4>$E73,MIN(AB73,$I73-SUM($J73:AB73)))","v":5.4142483318280581},{"$f":"IF(AC$4=$E73, $I73*AC$55,0) + IF(AC$4>$E73,MIN(AC73,$I73-SUM($J73:AC73)))","v":5.4142483318280581},{"$f":"IF(AD$4=$E73, $I73*AD$55,0) + IF(AD$4>$E73,MIN(AD73,$I73-SUM($J73:AD73)))","v":5.4142483318280581},{"$f":"IF(AE$4=$E73, $I73*AE$55,0) + IF(AE$4>$E73,MIN(AE73,$I73-SUM($J73:AE73)))","v":5.4142483318280581},{"$f":"IF(AF$4=$E73, $I73*AF$55,0) + IF(AF$4>$E73,MIN(AF73,$I73-SUM($J73:AF73)))","v":5.4142483318280581},{"$f":"IF(AG$4=$E73, $I73*AG$55,0) + IF(AG$4>$E73,MIN(AG73,$I73-SUM($J73:AG73)))","v":5.4142483318280581},{"$f":"IF(AH$4=$E73, $I73*AH$55,0) + IF(AH$4>$E73,MIN(AH73,$I73-SUM($J73:AH73)))","v":5.4142483318280581},{"$f":"IF(AI$4=$E73, $I73*AI$55,0) + IF(AI$4>$E73,MIN(AI73,$I73-SUM($J73:AI73)))","v":5.4142483318280581},{"$f":"IF(AJ$4=$E73, $I73*AJ$55,0) + IF(AJ$4>$E73,MIN(AJ73,$I73-SUM($J73:AJ73)))","v":5.4142483318280581},{"$f":"IF(AK$4=$E73, $I73*AK$55,0) + IF(AK$4>$E73,MIN(AK73,$I73-SUM($J73:AK73)))","v":5.4142483318280581},{"$f":"IF(AL$4=$E73, $I73*AL$55,0) + IF(AL$4>$E73,MIN(AL73,$I73-SUM($J73:AL73)))","v":5.4142483318280581},{"$f":"IF(AM$4=$E73, $I73*AM$55,0) + IF(AM$4>$E73,MIN(AM73,$I73-SUM($J73:AM73)))","v":5.4142483318280581},{"$f":"IF(AN$4=$E73, $I73*AN$55,0) + IF(AN$4>$E73,MIN(AN73,$I73-SUM($J73:AN73)))","v":5.4142483318280581},{"$f":"IF(AO$4=$E73, $I73*AO$55,0) + IF(AO$4>$E73,MIN(AO73,$I73-SUM($J73:AO73)))","v":5.4142483318280581},{"$f":"IF(AP$4=$E73, $I73*AP$55,0) + IF(AP$4>$E73,MIN(AP73,$I73-SUM($J73:AP73)))","v":5.4142483318280581},{"$f":"IF(AQ$4=$E73, $I73*AQ$55,0) + IF(AQ$4>$E73,MIN(AQ73,$I73-SUM($J73:AQ73)))","v":5.4142483318280581},{"$f":"IF(AR$4=$E73, $I73*AR$55,0) + IF(AR$4>$E73,MIN(AR73,$I73-SUM($J73:AR73)))","v":5.4142483318280581},{"$f":"IF(AS$4=$E73, $I73*AS$55,0) + IF(AS$4>$E73,MIN(AS73,$I73-SUM($J73:AS73)))","v":5.4142483318280581},{"$f":"IF(AT$4=$E73, $I73*AT$55,0) + IF(AT$4>$E73,MIN(AT73,$I73-SUM($J73:AT73)))","v":5.4142483318280581},{"$f":"IF(AU$4=$E73, $I73*AU$55,0) + IF(AU$4>$E73,MIN(AU73,$I73-SUM($J73:AU73)))","v":5.4142483318280581}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E73)+1)","v":"2000-03-31"},null,"£m 20/21 prices",null,165.71182853848742,null,{"$f":"IF(J$4=$E74, $I74*J$55,0) + IF(J$4>$E74,MIN(J74,$I74-SUM($J74:J74)))","v":0},{"$f":"IF(K$4=$E74, $I74*K$55,0) + IF(K$4>$E74,MIN(K74,$I74-SUM($J74:K74)))","v":0},{"$f":"IF(L$4=$E74, $I74*L$55,0) + IF(L$4>$E74,MIN(L74,$I74-SUM($J74:L74)))","v":0},{"$f":"IF(M$4=$E74, $I74*M$55,0) + IF(M$4>$E74,MIN(M74,$I74-SUM($J74:M74)))","v":0},{"$f":"IF(N$4=$E74, $I74*N$55,0) + IF(N$4>$E74,MIN(N74,$I74-SUM($J74:N74)))","v":0},{"$f":"IF(O$4=$E74, $I74*O$55,0) + IF(O$4>$E74,MIN(O74,$I74-SUM($J74:O74)))","v":0},{"$f":"IF(P$4=$E74, $I74*P$55,0) + IF(P$4>$E74,MIN(P74,$I74-SUM($J74:P74)))","v":0},{"$f":"IF(Q$4=$E74, $I74*Q$55,0) + IF(Q$4>$E74,MIN(Q74,$I74-SUM($J74:Q74)))","v":0},{"$f":"IF(R$4=$E74, $I74*R$55,0) + IF(R$4>$E74,MIN(R74,$I74-SUM($J74:R74)))","v":0},{"$f":"IF(S$4=$E74, $I74*S$55,0) + IF(S$4>$E74,MIN(S74,$I74-SUM($J74:S74)))","v":0},{"$f":"IF(T$4=$E74, $I74*T$55,0) + IF(T$4>$E74,MIN(T74,$I74-SUM($J74:T74)))","v":4.9763311873419651},{"$f":"IF(U$4=$E74, $I74*U$55,0) + IF(U$4>$E74,MIN(U74,$I74-SUM($J74:U74)))","v":4.9763311873419651},{"$f":"IF(V$4=$E74, $I74*V$55,0) + IF(V$4>$E74,MIN(V74,$I74-SUM($J74:V74)))","v":4.9763311873419651},{"$f":"IF(W$4=$E74, $I74*W$55,0) + IF(W$4>$E74,MIN(W74,$I74-SUM($J74:W74)))","v":4.9763311873419651},{"$f":"IF(X$4=$E74, $I74*X$55,0) + IF(X$4>$E74,MIN(X74,$I74-SUM($J74:X74)))","v":4.9763311873419651},{"$f":"IF(Y$4=$E74, $I74*Y$55,0) + IF(Y$4>$E74,MIN(Y74,$I74-SUM($J74:Y74)))","v":4.9763311873419651},{"$f":"IF(Z$4=$E74, $I74*Z$55,0) + IF(Z$4>$E74,MIN(Z74,$I74-SUM($J74:Z74)))","v":4.9763311873419651},{"$f":"IF(AA$4=$E74, $I74*AA$55,0) + IF(AA$4>$E74,MIN(AA74,$I74-SUM($J74:AA74)))","v":4.9763311873419651},{"$f":"IF(AB$4=$E74, $I74*AB$55,0) + IF(AB$4>$E74,MIN(AB74,$I74-SUM($J74:AB74)))","v":4.9763311873419651},{"$f":"IF(AC$4=$E74, $I74*AC$55,0) + IF(AC$4>$E74,MIN(AC74,$I74-SUM($J74:AC74)))","v":4.9763311873419651},{"$f":"IF(AD$4=$E74, $I74*AD$55,0) + IF(AD$4>$E74,MIN(AD74,$I74-SUM($J74:AD74)))","v":4.9763311873419651},{"$f":"IF(AE$4=$E74, $I74*AE$55,0) + IF(AE$4>$E74,MIN(AE74,$I74-SUM($J74:AE74)))","v":4.9763311873419651},{"$f":"IF(AF$4=$E74, $I74*AF$55,0) + IF(AF$4>$E74,MIN(AF74,$I74-SUM($J74:AF74)))","v":4.9763311873419651},{"$f":"IF(AG$4=$E74, $I74*AG$55,0) + IF(AG$4>$E74,MIN(AG74,$I74-SUM($J74:AG74)))","v":4.9763311873419651},{"$f":"IF(AH$4=$E74, $I74*AH$55,0) + IF(AH$4>$E74,MIN(AH74,$I74-SUM($J74:AH74)))","v":4.9763311873419651},{"$f":"IF(AI$4=$E74, $I74*AI$55,0) + IF(AI$4>$E74,MIN(AI74,$I74-SUM($J74:AI74)))","v":4.9763311873419651},{"$f":"IF(AJ$4=$E74, $I74*AJ$55,0) + IF(AJ$4>$E74,MIN(AJ74,$I74-SUM($J74:AJ74)))","v":4.9763311873419651},{"$f":"IF(AK$4=$E74, $I74*AK$55,0) + IF(AK$4>$E74,MIN(AK74,$I74-SUM($J74:AK74)))","v":4.9763311873419651},{"$f":"IF(AL$4=$E74, $I74*AL$55,0) + IF(AL$4>$E74,MIN(AL74,$I74-SUM($J74:AL74)))","v":4.9763311873419651},{"$f":"IF(AM$4=$E74, $I74*AM$55,0) + IF(AM$4>$E74,MIN(AM74,$I74-SUM($J74:AM74)))","v":4.9763311873419651},{"$f":"IF(AN$4=$E74, $I74*AN$55,0) + IF(AN$4>$E74,MIN(AN74,$I74-SUM($J74:AN74)))","v":4.9763311873419651},{"$f":"IF(AO$4=$E74, $I74*AO$55,0) + IF(AO$4>$E74,MIN(AO74,$I74-SUM($J74:AO74)))","v":4.9763311873419651},{"$f":"IF(AP$4=$E74, $I74*AP$55,0) + IF(AP$4>$E74,MIN(AP74,$I74-SUM($J74:AP74)))","v":4.9763311873419651},{"$f":"IF(AQ$4=$E74, $I74*AQ$55,0) + IF(AQ$4>$E74,MIN(AQ74,$I74-SUM($J74:AQ74)))","v":4.9763311873419651},{"$f":"IF(AR$4=$E74, $I74*AR$55,0) + IF(AR$4>$E74,MIN(AR74,$I74-SUM($J74:AR74)))","v":4.9763311873419651},{"$f":"IF(AS$4=$E74, $I74*AS$55,0) + IF(AS$4>$E74,MIN(AS74,$I74-SUM($J74:AS74)))","v":4.9763311873419651},{"$f":"IF(AT$4=$E74, $I74*AT$55,0) + IF(AT$4>$E74,MIN(AT74,$I74-SUM($J74:AT74)))","v":4.9763311873419651},{"$f":"IF(AU$4=$E74, $I74*AU$55,0) + IF(AU$4>$E74,MIN(AU74,$I74-SUM($J74:AU74)))","v":4.9763311873419651}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E74)+1)","v":"2001-03-31"},null,"£m 20/21 prices",null,143.89240198462886,null,{"$f":"IF(J$4=$E75, $I75*J$55,0) + IF(J$4>$E75,MIN(J75,$I75-SUM($J75:J75)))","v":0},{"$f":"IF(K$4=$E75, $I75*K$55,0) + IF(K$4>$E75,MIN(K75,$I75-SUM($J75:K75)))","v":0},{"$f":"IF(L$4=$E75, $I75*L$55,0) + IF(L$4>$E75,MIN(L75,$I75-SUM($J75:L75)))","v":0},{"$f":"IF(M$4=$E75, $I75*M$55,0) + IF(M$4>$E75,MIN(M75,$I75-SUM($J75:M75)))","v":0},{"$f":"IF(N$4=$E75, $I75*N$55,0) + IF(N$4>$E75,MIN(N75,$I75-SUM($J75:N75)))","v":0},{"$f":"IF(O$4=$E75, $I75*O$55,0) + IF(O$4>$E75,MIN(O75,$I75-SUM($J75:O75)))","v":0},{"$f":"IF(P$4=$E75, $I75*P$55,0) + IF(P$4>$E75,MIN(P75,$I75-SUM($J75:P75)))","v":0},{"$f":"IF(Q$4=$E75, $I75*Q$55,0) + IF(Q$4>$E75,MIN(Q75,$I75-SUM($J75:Q75)))","v":0},{"$f":"IF(R$4=$E75, $I75*R$55,0) + IF(R$4>$E75,MIN(R75,$I75-SUM($J75:R75)))","v":0},{"$f":"IF(S$4=$E75, $I75*S$55,0) + IF(S$4>$E75,MIN(S75,$I75-SUM($J75:S75)))","v":0},{"$f":"IF(T$4=$E75, $I75*T$55,0) + IF(T$4>$E75,MIN(T75,$I75-SUM($J75:T75)))","v":0},{"$f":"IF(U$4=$E75, $I75*U$55,0) + IF(U$4>$E75,MIN(U75,$I75-SUM($J75:U75)))","v":4.3210931526915575},{"$f":"IF(V$4=$E75, $I75*V$55,0) + IF(V$4>$E75,MIN(V75,$I75-SUM($J75:V75)))","v":4.3210931526915575},{"$f":"IF(W$4=$E75, $I75*W$55,0) + IF(W$4>$E75,MIN(W75,$I75-SUM($J75:W75)))","v":4.3210931526915575},{"$f":"IF(X$4=$E75, $I75*X$55,0) + IF(X$4>$E75,MIN(X75,$I75-SUM($J75:X75)))","v":4.3210931526915575},{"$f":"IF(Y$4=$E75, $I75*Y$55,0) + IF(Y$4>$E75,MIN(Y75,$I75-SUM($J75:Y75)))","v":4.3210931526915575},{"$f":"IF(Z$4=$E75, $I75*Z$55,0) + IF(Z$4>$E75,MIN(Z75,$I75-SUM($J75:Z75)))","v":4.3210931526915575},{"$f":"IF(AA$4=$E75, $I75*AA$55,0) + IF(AA$4>$E75,MIN(AA75,$I75-SUM($J75:AA75)))","v":4.3210931526915575},{"$f":"IF(AB$4=$E75, $I75*AB$55,0) + IF(AB$4>$E75,MIN(AB75,$I75-SUM($J75:AB75)))","v":4.3210931526915575},{"$f":"IF(AC$4=$E75, $I75*AC$55,0) + IF(AC$4>$E75,MIN(AC75,$I75-SUM($J75:AC75)))","v":4.3210931526915575},{"$f":"IF(AD$4=$E75, $I75*AD$55,0) + IF(AD$4>$E75,MIN(AD75,$I75-SUM($J75:AD75)))","v":4.3210931526915575},{"$f":"IF(AE$4=$E75, $I75*AE$55,0) + IF(AE$4>$E75,MIN(AE75,$I75-SUM($J75:AE75)))","v":4.3210931526915575},{"$f":"IF(AF$4=$E75, $I75*AF$55,0) + IF(AF$4>$E75,MIN(AF75,$I75-SUM($J75:AF75)))","v":4.3210931526915575},{"$f":"IF(AG$4=$E75, $I75*AG$55,0) + IF(AG$4>$E75,MIN(AG75,$I75-SUM($J75:AG75)))","v":4.3210931526915575},{"$f":"IF(AH$4=$E75, $I75*AH$55,0) + IF(AH$4>$E75,MIN(AH75,$I75-SUM($J75:AH75)))","v":4.3210931526915575},{"$f":"IF(AI$4=$E75, $I75*AI$55,0) + IF(AI$4>$E75,MIN(AI75,$I75-SUM($J75:AI75)))","v":4.3210931526915575},{"$f":"IF(AJ$4=$E75, $I75*AJ$55,0) + IF(AJ$4>$E75,MIN(AJ75,$I75-SUM($J75:AJ75)))","v":4.3210931526915575},{"$f":"IF(AK$4=$E75, $I75*AK$55,0) + IF(AK$4>$E75,MIN(AK75,$I75-SUM($J75:AK75)))","v":4.3210931526915575},{"$f":"IF(AL$4=$E75, $I75*AL$55,0) + IF(AL$4>$E75,MIN(AL75,$I75-SUM($J75:AL75)))","v":4.3210931526915575},{"$f":"IF(AM$4=$E75, $I75*AM$55,0) + IF(AM$4>$E75,MIN(AM75,$I75-SUM($J75:AM75)))","v":4.3210931526915575},{"$f":"IF(AN$4=$E75, $I75*AN$55,0) + IF(AN$4>$E75,MIN(AN75,$I75-SUM($J75:AN75)))","v":4.3210931526915575},{"$f":"IF(AO$4=$E75, $I75*AO$55,0) + IF(AO$4>$E75,MIN(AO75,$I75-SUM($J75:AO75)))","v":4.3210931526915575},{"$f":"IF(AP$4=$E75, $I75*AP$55,0) + IF(AP$4>$E75,MIN(AP75,$I75-SUM($J75:AP75)))","v":4.3210931526915575},{"$f":"IF(AQ$4=$E75, $I75*AQ$55,0) + IF(AQ$4>$E75,MIN(AQ75,$I75-SUM($J75:AQ75)))","v":4.3210931526915575},{"$f":"IF(AR$4=$E75, $I75*AR$55,0) + IF(AR$4>$E75,MIN(AR75,$I75-SUM($J75:AR75)))","v":4.3210931526915575},{"$f":"IF(AS$4=$E75, $I75*AS$55,0) + IF(AS$4>$E75,MIN(AS75,$I75-SUM($J75:AS75)))","v":4.3210931526915575},{"$f":"IF(AT$4=$E75, $I75*AT$55,0) + IF(AT$4>$E75,MIN(AT75,$I75-SUM($J75:AT75)))","v":4.3210931526915575},{"$f":"IF(AU$4=$E75, $I75*AU$55,0) + IF(AU$4>$E75,MIN(AU75,$I75-SUM($J75:AU75)))","v":4.3210931526915575}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E75)+1)","v":"2002-03-31"},null,"£m 20/21 prices",null,131.62425113826984,null,{"$f":"IF(J$4=$E76, $I76*J$55,0) + IF(J$4>$E76,MIN(J76,$I76-SUM($J76:J76)))","v":0},{"$f":"IF(K$4=$E76, $I76*K$55,0) + IF(K$4>$E76,MIN(K76,$I76-SUM($J76:K76)))","v":0},{"$f":"IF(L$4=$E76, $I76*L$55,0) + IF(L$4>$E76,MIN(L76,$I76-SUM($J76:L76)))","v":0},{"$f":"IF(M$4=$E76, $I76*M$55,0) + IF(M$4>$E76,MIN(M76,$I76-SUM($J76:M76)))","v":0},{"$f":"IF(N$4=$E76, $I76*N$55,0) + IF(N$4>$E76,MIN(N76,$I76-SUM($J76:N76)))","v":0},{"$f":"IF(O$4=$E76, $I76*O$55,0) + IF(O$4>$E76,MIN(O76,$I76-SUM($J76:O76)))","v":0},{"$f":"IF(P$4=$E76, $I76*P$55,0) + IF(P$4>$E76,MIN(P76,$I76-SUM($J76:P76)))","v":0},{"$f":"IF(Q$4=$E76, $I76*Q$55,0) + IF(Q$4>$E76,MIN(Q76,$I76-SUM($J76:Q76)))","v":0},{"$f":"IF(R$4=$E76, $I76*R$55,0) + IF(R$4>$E76,MIN(R76,$I76-SUM($J76:R76)))","v":0},{"$f":"IF(S$4=$E76, $I76*S$55,0) + IF(S$4>$E76,MIN(S76,$I76-SUM($J76:S76)))","v":0},{"$f":"IF(T$4=$E76, $I76*T$55,0) + IF(T$4>$E76,MIN(T76,$I76-SUM($J76:T76)))","v":0},{"$f":"IF(U$4=$E76, $I76*U$55,0) + IF(U$4>$E76,MIN(U76,$I76-SUM($J76:U76)))","v":0},{"$f":"IF(V$4=$E76, $I76*V$55,0) + IF(V$4>$E76,MIN(V76,$I76-SUM($J76:V76)))","v":3.952680214362458},{"$f":"IF(W$4=$E76, $I76*W$55,0) + IF(W$4>$E76,MIN(W76,$I76-SUM($J76:W76)))","v":3.952680214362458},{"$f":"IF(X$4=$E76, $I76*X$55,0) + IF(X$4>$E76,MIN(X76,$I76-SUM($J76:X76)))","v":3.952680214362458},{"$f":"IF(Y$4=$E76, $I76*Y$55,0) + IF(Y$4>$E76,MIN(Y76,$I76-SUM($J76:Y76)))","v":3.952680214362458},{"$f":"IF(Z$4=$E76, $I76*Z$55,0) + IF(Z$4>$E76,MIN(Z76,$I76-SUM($J76:Z76)))","v":3.952680214362458},{"$f":"IF(AA$4=$E76, $I76*AA$55,0) + IF(AA$4>$E76,MIN(AA76,$I76-SUM($J76:AA76)))","v":3.952680214362458},{"$f":"IF(AB$4=$E76, $I76*AB$55,0) + IF(AB$4>$E76,MIN(AB76,$I76-SUM($J76:AB76)))","v":3.952680214362458},{"$f":"IF(AC$4=$E76, $I76*AC$55,0) + IF(AC$4>$E76,MIN(AC76,$I76-SUM($J76:AC76)))","v":3.952680214362458},{"$f":"IF(AD$4=$E76, $I76*AD$55,0) + IF(AD$4>$E76,MIN(AD76,$I76-SUM($J76:AD76)))","v":3.952680214362458},{"$f":"IF(AE$4=$E76, $I76*AE$55,0) + IF(AE$4>$E76,MIN(AE76,$I76-SUM($J76:AE76)))","v":3.952680214362458},{"$f":"IF(AF$4=$E76, $I76*AF$55,0) + IF(AF$4>$E76,MIN(AF76,$I76-SUM($J76:AF76)))","v":3.952680214362458},{"$f":"IF(AG$4=$E76, $I76*AG$55,0) + IF(AG$4>$E76,MIN(AG76,$I76-SUM($J76:AG76)))","v":3.952680214362458},{"$f":"IF(AH$4=$E76, $I76*AH$55,0) + IF(AH$4>$E76,MIN(AH76,$I76-SUM($J76:AH76)))","v":3.952680214362458},{"$f":"IF(AI$4=$E76, $I76*AI$55,0) + IF(AI$4>$E76,MIN(AI76,$I76-SUM($J76:AI76)))","v":3.952680214362458},{"$f":"IF(AJ$4=$E76, $I76*AJ$55,0) + IF(AJ$4>$E76,MIN(AJ76,$I76-SUM($J76:AJ76)))","v":3.952680214362458},{"$f":"IF(AK$4=$E76, $I76*AK$55,0) + IF(AK$4>$E76,MIN(AK76,$I76-SUM($J76:AK76)))","v":3.952680214362458},{"$f":"IF(AL$4=$E76, $I76*AL$55,0) + IF(AL$4>$E76,MIN(AL76,$I76-SUM($J76:AL76)))","v":3.952680214362458},{"$f":"IF(AM$4=$E76, $I76*AM$55,0) + IF(AM$4>$E76,MIN(AM76,$I76-SUM($J76:AM76)))","v":3.952680214362458},{"$f":"IF(AN$4=$E76, $I76*AN$55,0) + IF(AN$4>$E76,MIN(AN76,$I76-SUM($J76:AN76)))","v":3.952680214362458},{"$f":"IF(AO$4=$E76, $I76*AO$55,0) + IF(AO$4>$E76,MIN(AO76,$I76-SUM($J76:AO76)))","v":3.952680214362458},{"$f":"IF(AP$4=$E76, $I76*AP$55,0) + IF(AP$4>$E76,MIN(AP76,$I76-SUM($J76:AP76)))","v":3.952680214362458},{"$f":"IF(AQ$4=$E76, $I76*AQ$55,0) + IF(AQ$4>$E76,MIN(AQ76,$I76-SUM($J76:AQ76)))","v":3.952680214362458},{"$f":"IF(AR$4=$E76, $I76*AR$55,0) + IF(AR$4>$E76,MIN(AR76,$I76-SUM($J76:AR76)))","v":3.952680214362458},{"$f":"IF(AS$4=$E76, $I76*AS$55,0) + IF(AS$4>$E76,MIN(AS76,$I76-SUM($J76:AS76)))","v":3.952680214362458},{"$f":"IF(AT$4=$E76, $I76*AT$55,0) + IF(AT$4>$E76,MIN(AT76,$I76-SUM($J76:AT76)))","v":3.952680214362458},{"$f":"IF(AU$4=$E76, $I76*AU$55,0) + IF(AU$4>$E76,MIN(AU76,$I76-SUM($J76:AU76)))","v":3.952680214362458}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E76)+1)","v":"2003-03-31"},null,"£m 20/21 prices",null,152.1201964892596,null,{"$f":"IF(J$4=$E77, $I77*J$55,0) + IF(J$4>$E77,MIN(J77,$I77-SUM($J77:J77)))","v":0},{"$f":"IF(K$4=$E77, $I77*K$55,0) + IF(K$4>$E77,MIN(K77,$I77-SUM($J77:K77)))","v":0},{"$f":"IF(L$4=$E77, $I77*L$55,0) + IF(L$4>$E77,MIN(L77,$I77-SUM($J77:L77)))","v":0},{"$f":"IF(M$4=$E77, $I77*M$55,0) + IF(M$4>$E77,MIN(M77,$I77-SUM($J77:M77)))","v":0},{"$f":"IF(N$4=$E77, $I77*N$55,0) + IF(N$4>$E77,MIN(N77,$I77-SUM($J77:N77)))","v":0},{"$f":"IF(O$4=$E77, $I77*O$55,0) + IF(O$4>$E77,MIN(O77,$I77-SUM($J77:O77)))","v":0},{"$f":"IF(P$4=$E77, $I77*P$55,0) + IF(P$4>$E77,MIN(P77,$I77-SUM($J77:P77)))","v":0},{"$f":"IF(Q$4=$E77, $I77*Q$55,0) + IF(Q$4>$E77,MIN(Q77,$I77-SUM($J77:Q77)))","v":0},{"$f":"IF(R$4=$E77, $I77*R$55,0) + IF(R$4>$E77,MIN(R77,$I77-SUM($J77:R77)))","v":0},{"$f":"IF(S$4=$E77, $I77*S$55,0) + IF(S$4>$E77,MIN(S77,$I77-SUM($J77:S77)))","v":0},{"$f":"IF(T$4=$E77, $I77*T$55,0) + IF(T$4>$E77,MIN(T77,$I77-SUM($J77:T77)))","v":0},{"$f":"IF(U$4=$E77, $I77*U$55,0) + IF(U$4>$E77,MIN(U77,$I77-SUM($J77:U77)))","v":0},{"$f":"IF(V$4=$E77, $I77*V$55,0) + IF(V$4>$E77,MIN(V77,$I77-SUM($J77:V77)))","v":0},{"$f":"IF(W$4=$E77, $I77*W$55,0) + IF(W$4>$E77,MIN(W77,$I77-SUM($J77:W77)))","v":4.5681740687465346},{"$f":"IF(X$4=$E77, $I77*X$55,0) + IF(X$4>$E77,MIN(X77,$I77-SUM($J77:X77)))","v":4.5681740687465346},{"$f":"IF(Y$4=$E77, $I77*Y$55,0) + IF(Y$4>$E77,MIN(Y77,$I77-SUM($J77:Y77)))","v":4.5681740687465346},{"$f":"IF(Z$4=$E77, $I77*Z$55,0) + IF(Z$4>$E77,MIN(Z77,$I77-SUM($J77:Z77)))","v":4.5681740687465346},{"$f":"IF(AA$4=$E77, $I77*AA$55,0) + IF(AA$4>$E77,MIN(AA77,$I77-SUM($J77:AA77)))","v":4.5681740687465346},{"$f":"IF(AB$4=$E77, $I77*AB$55,0) + IF(AB$4>$E77,MIN(AB77,$I77-SUM($J77:AB77)))","v":4.5681740687465346},{"$f":"IF(AC$4=$E77, $I77*AC$55,0) + IF(AC$4>$E77,MIN(AC77,$I77-SUM($J77:AC77)))","v":4.5681740687465346},{"$f":"IF(AD$4=$E77, $I77*AD$55,0) + IF(AD$4>$E77,MIN(AD77,$I77-SUM($J77:AD77)))","v":4.5681740687465346},{"$f":"IF(AE$4=$E77, $I77*AE$55,0) + IF(AE$4>$E77,MIN(AE77,$I77-SUM($J77:AE77)))","v":4.5681740687465346},{"$f":"IF(AF$4=$E77, $I77*AF$55,0) + IF(AF$4>$E77,MIN(AF77,$I77-SUM($J77:AF77)))","v":4.5681740687465346},{"$f":"IF(AG$4=$E77, $I77*AG$55,0) + IF(AG$4>$E77,MIN(AG77,$I77-SUM($J77:AG77)))","v":4.5681740687465346},{"$f":"IF(AH$4=$E77, $I77*AH$55,0) + IF(AH$4>$E77,MIN(AH77,$I77-SUM($J77:AH77)))","v":4.5681740687465346},{"$f":"IF(AI$4=$E77, $I77*AI$55,0) + IF(AI$4>$E77,MIN(AI77,$I77-SUM($J77:AI77)))","v":4.5681740687465346},{"$f":"IF(AJ$4=$E77, $I77*AJ$55,0) + IF(AJ$4>$E77,MIN(AJ77,$I77-SUM($J77:AJ77)))","v":4.5681740687465346},{"$f":"IF(AK$4=$E77, $I77*AK$55,0) + IF(AK$4>$E77,MIN(AK77,$I77-SUM($J77:AK77)))","v":4.5681740687465346},{"$f":"IF(AL$4=$E77, $I77*AL$55,0) + IF(AL$4>$E77,MIN(AL77,$I77-SUM($J77:AL77)))","v":4.5681740687465346},{"$f":"IF(AM$4=$E77, $I77*AM$55,0) + IF(AM$4>$E77,MIN(AM77,$I77-SUM($J77:AM77)))","v":4.5681740687465346},{"$f":"IF(AN$4=$E77, $I77*AN$55,0) + IF(AN$4>$E77,MIN(AN77,$I77-SUM($J77:AN77)))","v":4.5681740687465346},{"$f":"IF(AO$4=$E77, $I77*AO$55,0) + IF(AO$4>$E77,MIN(AO77,$I77-SUM($J77:AO77)))","v":4.5681740687465346},{"$f":"IF(AP$4=$E77, $I77*AP$55,0) + IF(AP$4>$E77,MIN(AP77,$I77-SUM($J77:AP77)))","v":4.5681740687465346},{"$f":"IF(AQ$4=$E77, $I77*AQ$55,0) + IF(AQ$4>$E77,MIN(AQ77,$I77-SUM($J77:AQ77)))","v":4.5681740687465346},{"$f":"IF(AR$4=$E77, $I77*AR$55,0) + IF(AR$4>$E77,MIN(AR77,$I77-SUM($J77:AR77)))","v":4.5681740687465346},{"$f":"IF(AS$4=$E77, $I77*AS$55,0) + IF(AS$4>$E77,MIN(AS77,$I77-SUM($J77:AS77)))","v":4.5681740687465346},{"$f":"IF(AT$4=$E77, $I77*AT$55,0) + IF(AT$4>$E77,MIN(AT77,$I77-SUM($J77:AT77)))","v":4.5681740687465346},{"$f":"IF(AU$4=$E77, $I77*AU$55,0) + IF(AU$4>$E77,MIN(AU77,$I77-SUM($J77:AU77)))","v":4.5681740687465346}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E77)+1)","v":"2004-03-31"},null,"£m 20/21 prices",null,179.58715805818156,null,{"$f":"IF(J$4=$E78, $I78*J$55,0) + IF(J$4>$E78,MIN(J78,$I78-SUM($J78:J78)))","v":0},{"$f":"IF(K$4=$E78, $I78*K$55,0) + IF(K$4>$E78,MIN(K78,$I78-SUM($J78:K78)))","v":0},{"$f":"IF(L$4=$E78, $I78*L$55,0) + IF(L$4>$E78,MIN(L78,$I78-SUM($J78:L78)))","v":0},{"$f":"IF(M$4=$E78, $I78*M$55,0) + IF(M$4>$E78,MIN(M78,$I78-SUM($J78:M78)))","v":0},{"$f":"IF(N$4=$E78, $I78*N$55,0) + IF(N$4>$E78,MIN(N78,$I78-SUM($J78:N78)))","v":0},{"$f":"IF(O$4=$E78, $I78*O$55,0) + IF(O$4>$E78,MIN(O78,$I78-SUM($J78:O78)))","v":0},{"$f":"IF(P$4=$E78, $I78*P$55,0) + IF(P$4>$E78,MIN(P78,$I78-SUM($J78:P78)))","v":0},{"$f":"IF(Q$4=$E78, $I78*Q$55,0) + IF(Q$4>$E78,MIN(Q78,$I78-SUM($J78:Q78)))","v":0},{"$f":"IF(R$4=$E78, $I78*R$55,0) + IF(R$4>$E78,MIN(R78,$I78-SUM($J78:R78)))","v":0},{"$f":"IF(S$4=$E78, $I78*S$55,0) + IF(S$4>$E78,MIN(S78,$I78-SUM($J78:S78)))","v":0},{"$f":"IF(T$4=$E78, $I78*T$55,0) + IF(T$4>$E78,MIN(T78,$I78-SUM($J78:T78)))","v":0},{"$f":"IF(U$4=$E78, $I78*U$55,0) + IF(U$4>$E78,MIN(U78,$I78-SUM($J78:U78)))","v":0},{"$f":"IF(V$4=$E78, $I78*V$55,0) + IF(V$4>$E78,MIN(V78,$I78-SUM($J78:V78)))","v":0},{"$f":"IF(W$4=$E78, $I78*W$55,0) + IF(W$4>$E78,MIN(W78,$I78-SUM($J78:W78)))","v":0},{"$f":"IF(X$4=$E78, $I78*X$55,0) + IF(X$4>$E78,MIN(X78,$I78-SUM($J78:X78)))","v":5.3930077494949424},{"$f":"IF(Y$4=$E78, $I78*Y$55,0) + IF(Y$4>$E78,MIN(Y78,$I78-SUM($J78:Y78)))","v":5.3930077494949424},{"$f":"IF(Z$4=$E78, $I78*Z$55,0) + IF(Z$4>$E78,MIN(Z78,$I78-SUM($J78:Z78)))","v":5.3930077494949424},{"$f":"IF(AA$4=$E78, $I78*AA$55,0) + IF(AA$4>$E78,MIN(AA78,$I78-SUM($J78:AA78)))","v":5.3930077494949424},{"$f":"IF(AB$4=$E78, $I78*AB$55,0) + IF(AB$4>$E78,MIN(AB78,$I78-SUM($J78:AB78)))","v":5.3930077494949424},{"$f":"IF(AC$4=$E78, $I78*AC$55,0) + IF(AC$4>$E78,MIN(AC78,$I78-SUM($J78:AC78)))","v":5.3930077494949424},{"$f":"IF(AD$4=$E78, $I78*AD$55,0) + IF(AD$4>$E78,MIN(AD78,$I78-SUM($J78:AD78)))","v":5.3930077494949424},{"$f":"IF(AE$4=$E78, $I78*AE$55,0) + IF(AE$4>$E78,MIN(AE78,$I78-SUM($J78:AE78)))","v":5.3930077494949424},{"$f":"IF(AF$4=$E78, $I78*AF$55,0) + IF(AF$4>$E78,MIN(AF78,$I78-SUM($J78:AF78)))","v":5.3930077494949424},{"$f":"IF(AG$4=$E78, $I78*AG$55,0) + IF(AG$4>$E78,MIN(AG78,$I78-SUM($J78:AG78)))","v":5.3930077494949424},{"$f":"IF(AH$4=$E78, $I78*AH$55,0) + IF(AH$4>$E78,MIN(AH78,$I78-SUM($J78:AH78)))","v":5.3930077494949424},{"$f":"IF(AI$4=$E78, $I78*AI$55,0) + IF(AI$4>$E78,MIN(AI78,$I78-SUM($J78:AI78)))","v":5.3930077494949424},{"$f":"IF(AJ$4=$E78, $I78*AJ$55,0) + IF(AJ$4>$E78,MIN(AJ78,$I78-SUM($J78:AJ78)))","v":5.3930077494949424},{"$f":"IF(AK$4=$E78, $I78*AK$55,0) + IF(AK$4>$E78,MIN(AK78,$I78-SUM($J78:AK78)))","v":5.3930077494949424},{"$f":"IF(AL$4=$E78, $I78*AL$55,0) + IF(AL$4>$E78,MIN(AL78,$I78-SUM($J78:AL78)))","v":5.3930077494949424},{"$f":"IF(AM$4=$E78, $I78*AM$55,0) + IF(AM$4>$E78,MIN(AM78,$I78-SUM($J78:AM78)))","v":5.3930077494949424},{"$f":"IF(AN$4=$E78, $I78*AN$55,0) + IF(AN$4>$E78,MIN(AN78,$I78-SUM($J78:AN78)))","v":5.3930077494949424},{"$f":"IF(AO$4=$E78, $I78*AO$55,0) + IF(AO$4>$E78,MIN(AO78,$I78-SUM($J78:AO78)))","v":5.3930077494949424},{"$f":"IF(AP$4=$E78, $I78*AP$55,0) + IF(AP$4>$E78,MIN(AP78,$I78-SUM($J78:AP78)))","v":5.3930077494949424},{"$f":"IF(AQ$4=$E78, $I78*AQ$55,0) + IF(AQ$4>$E78,MIN(AQ78,$I78-SUM($J78:AQ78)))","v":5.3930077494949424},{"$f":"IF(AR$4=$E78, $I78*AR$55,0) + IF(AR$4>$E78,MIN(AR78,$I78-SUM($J78:AR78)))","v":5.3930077494949424},{"$f":"IF(AS$4=$E78, $I78*AS$55,0) + IF(AS$4>$E78,MIN(AS78,$I78-SUM($J78:AS78)))","v":5.3930077494949424},{"$f":"IF(AT$4=$E78, $I78*AT$55,0) + IF(AT$4>$E78,MIN(AT78,$I78-SUM($J78:AT78)))","v":5.3930077494949424},{"$f":"IF(AU$4=$E78, $I78*AU$55,0) + IF(AU$4>$E78,MIN(AU78,$I78-SUM($J78:AU78)))","v":5.3930077494949424}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E78)+1)","v":"2005-03-31"},null,"£m 20/21 prices",null,173.32006211906727,null,{"$f":"IF(J$4=$E79, $I79*J$55,0) + IF(J$4>$E79,MIN(J79,$I79-SUM($J79:J79)))","v":0},{"$f":"IF(K$4=$E79, $I79*K$55,0) + IF(K$4>$E79,MIN(K79,$I79-SUM($J79:K79)))","v":0},{"$f":"IF(L$4=$E79, $I79*L$55,0) + IF(L$4>$E79,MIN(L79,$I79-SUM($J79:L79)))","v":0},{"$f":"IF(M$4=$E79, $I79*M$55,0) + IF(M$4>$E79,MIN(M79,$I79-SUM($J79:M79)))","v":0},{"$f":"IF(N$4=$E79, $I79*N$55,0) + IF(N$4>$E79,MIN(N79,$I79-SUM($J79:N79)))","v":0},{"$f":"IF(O$4=$E79, $I79*O$55,0) + IF(O$4>$E79,MIN(O79,$I79-SUM($J79:O79)))","v":0},{"$f":"IF(P$4=$E79, $I79*P$55,0) + IF(P$4>$E79,MIN(P79,$I79-SUM($J79:P79)))","v":0},{"$f":"IF(Q$4=$E79, $I79*Q$55,0) + IF(Q$4>$E79,MIN(Q79,$I79-SUM($J79:Q79)))","v":0},{"$f":"IF(R$4=$E79, $I79*R$55,0) + IF(R$4>$E79,MIN(R79,$I79-SUM($J79:R79)))","v":0},{"$f":"IF(S$4=$E79, $I79*S$55,0) + IF(S$4>$E79,MIN(S79,$I79-SUM($J79:S79)))","v":0},{"$f":"IF(T$4=$E79, $I79*T$55,0) + IF(T$4>$E79,MIN(T79,$I79-SUM($J79:T79)))","v":0},{"$f":"IF(U$4=$E79, $I79*U$55,0) + IF(U$4>$E79,MIN(U79,$I79-SUM($J79:U79)))","v":0},{"$f":"IF(V$4=$E79, $I79*V$55,0) + IF(V$4>$E79,MIN(V79,$I79-SUM($J79:V79)))","v":0},{"$f":"IF(W$4=$E79, $I79*W$55,0) + IF(W$4>$E79,MIN(W79,$I79-SUM($J79:W79)))","v":0},{"$f":"IF(X$4=$E79, $I79*X$55,0) + IF(X$4>$E79,MIN(X79,$I79-SUM($J79:X79)))","v":0},{"$f":"IF(Y$4=$E79, $I79*Y$55,0) + IF(Y$4>$E79,MIN(Y79,$I79-SUM($J79:Y79)))","v":5.2048066702422613},{"$f":"IF(Z$4=$E79, $I79*Z$55,0) + IF(Z$4>$E79,MIN(Z79,$I79-SUM($J79:Z79)))","v":5.2048066702422613},{"$f":"IF(AA$4=$E79, $I79*AA$55,0) + IF(AA$4>$E79,MIN(AA79,$I79-SUM($J79:AA79)))","v":5.2048066702422613},{"$f":"IF(AB$4=$E79, $I79*AB$55,0) + IF(AB$4>$E79,MIN(AB79,$I79-SUM($J79:AB79)))","v":5.2048066702422613},{"$f":"IF(AC$4=$E79, $I79*AC$55,0) + IF(AC$4>$E79,MIN(AC79,$I79-SUM($J79:AC79)))","v":5.2048066702422613},{"$f":"IF(AD$4=$E79, $I79*AD$55,0) + IF(AD$4>$E79,MIN(AD79,$I79-SUM($J79:AD79)))","v":5.2048066702422613},{"$f":"IF(AE$4=$E79, $I79*AE$55,0) + IF(AE$4>$E79,MIN(AE79,$I79-SUM($J79:AE79)))","v":5.2048066702422613},{"$f":"IF(AF$4=$E79, $I79*AF$55,0) + IF(AF$4>$E79,MIN(AF79,$I79-SUM($J79:AF79)))","v":5.2048066702422613},{"$f":"IF(AG$4=$E79, $I79*AG$55,0) + IF(AG$4>$E79,MIN(AG79,$I79-SUM($J79:AG79)))","v":5.2048066702422613},{"$f":"IF(AH$4=$E79, $I79*AH$55,0) + IF(AH$4>$E79,MIN(AH79,$I79-SUM($J79:AH79)))","v":5.2048066702422613},{"$f":"IF(AI$4=$E79, $I79*AI$55,0) + IF(AI$4>$E79,MIN(AI79,$I79-SUM($J79:AI79)))","v":5.2048066702422613},{"$f":"IF(AJ$4=$E79, $I79*AJ$55,0) + IF(AJ$4>$E79,MIN(AJ79,$I79-SUM($J79:AJ79)))","v":5.2048066702422613},{"$f":"IF(AK$4=$E79, $I79*AK$55,0) + IF(AK$4>$E79,MIN(AK79,$I79-SUM($J79:AK79)))","v":5.2048066702422613},{"$f":"IF(AL$4=$E79, $I79*AL$55,0) + IF(AL$4>$E79,MIN(AL79,$I79-SUM($J79:AL79)))","v":5.2048066702422613},{"$f":"IF(AM$4=$E79, $I79*AM$55,0) + IF(AM$4>$E79,MIN(AM79,$I79-SUM($J79:AM79)))","v":5.2048066702422613},{"$f":"IF(AN$4=$E79, $I79*AN$55,0) + IF(AN$4>$E79,MIN(AN79,$I79-SUM($J79:AN79)))","v":5.2048066702422613},{"$f":"IF(AO$4=$E79, $I79*AO$55,0) + IF(AO$4>$E79,MIN(AO79,$I79-SUM($J79:AO79)))","v":5.2048066702422613},{"$f":"IF(AP$4=$E79, $I79*AP$55,0) + IF(AP$4>$E79,MIN(AP79,$I79-SUM($J79:AP79)))","v":5.2048066702422613},{"$f":"IF(AQ$4=$E79, $I79*AQ$55,0) + IF(AQ$4>$E79,MIN(AQ79,$I79-SUM($J79:AQ79)))","v":5.2048066702422613},{"$f":"IF(AR$4=$E79, $I79*AR$55,0) + IF(AR$4>$E79,MIN(AR79,$I79-SUM($J79:AR79)))","v":5.2048066702422613},{"$f":"IF(AS$4=$E79, $I79*AS$55,0) + IF(AS$4>$E79,MIN(AS79,$I79-SUM($J79:AS79)))","v":5.2048066702422613},{"$f":"IF(AT$4=$E79, $I79*AT$55,0) + IF(AT$4>$E79,MIN(AT79,$I79-SUM($J79:AT79)))","v":5.2048066702422613},{"$f":"IF(AU$4=$E79, $I79*AU$55,0) + IF(AU$4>$E79,MIN(AU79,$I79-SUM($J79:AU79)))","v":5.2048066702422613}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E79)+1)","v":"2006-03-31"},null,"£m 20/21 prices",null,203.36386369721032,null,{"$f":"IF(J$4=$E80, $I80*J$55,0) + IF(J$4>$E80,MIN(J80,$I80-SUM($J80:J80)))","v":0},{"$f":"IF(K$4=$E80, $I80*K$55,0) + IF(K$4>$E80,MIN(K80,$I80-SUM($J80:K80)))","v":0},{"$f":"IF(L$4=$E80, $I80*L$55,0) + IF(L$4>$E80,MIN(L80,$I80-SUM($J80:L80)))","v":0},{"$f":"IF(M$4=$E80, $I80*M$55,0) + IF(M$4>$E80,MIN(M80,$I80-SUM($J80:M80)))","v":0},{"$f":"IF(N$4=$E80, $I80*N$55,0) + IF(N$4>$E80,MIN(N80,$I80-SUM($J80:N80)))","v":0},{"$f":"IF(O$4=$E80, $I80*O$55,0) + IF(O$4>$E80,MIN(O80,$I80-SUM($J80:O80)))","v":0},{"$f":"IF(P$4=$E80, $I80*P$55,0) + IF(P$4>$E80,MIN(P80,$I80-SUM($J80:P80)))","v":0},{"$f":"IF(Q$4=$E80, $I80*Q$55,0) + IF(Q$4>$E80,MIN(Q80,$I80-SUM($J80:Q80)))","v":0},{"$f":"IF(R$4=$E80, $I80*R$55,0) + IF(R$4>$E80,MIN(R80,$I80-SUM($J80:R80)))","v":0},{"$f":"IF(S$4=$E80, $I80*S$55,0) + IF(S$4>$E80,MIN(S80,$I80-SUM($J80:S80)))","v":0},{"$f":"IF(T$4=$E80, $I80*T$55,0) + IF(T$4>$E80,MIN(T80,$I80-SUM($J80:T80)))","v":0},{"$f":"IF(U$4=$E80, $I80*U$55,0) + IF(U$4>$E80,MIN(U80,$I80-SUM($J80:U80)))","v":0},{"$f":"IF(V$4=$E80, $I80*V$55,0) + IF(V$4>$E80,MIN(V80,$I80-SUM($J80:V80)))","v":0},{"$f":"IF(W$4=$E80, $I80*W$55,0) + IF(W$4>$E80,MIN(W80,$I80-SUM($J80:W80)))","v":0},{"$f":"IF(X$4=$E80, $I80*X$55,0) + IF(X$4>$E80,MIN(X80,$I80-SUM($J80:X80)))","v":0},{"$f":"IF(Y$4=$E80, $I80*Y$55,0) + IF(Y$4>$E80,MIN(Y80,$I80-SUM($J80:Y80)))","v":0},{"$f":"IF(Z$4=$E80, $I80*Z$55,0) + IF(Z$4>$E80,MIN(Z80,$I80-SUM($J80:Z80)))","v":6.1070229338501605},{"$f":"IF(AA$4=$E80, $I80*AA$55,0) + IF(AA$4>$E80,MIN(AA80,$I80-SUM($J80:AA80)))","v":6.1070229338501605},{"$f":"IF(AB$4=$E80, $I80*AB$55,0) + IF(AB$4>$E80,MIN(AB80,$I80-SUM($J80:AB80)))","v":6.1070229338501605},{"$f":"IF(AC$4=$E80, $I80*AC$55,0) + IF(AC$4>$E80,MIN(AC80,$I80-SUM($J80:AC80)))","v":6.1070229338501605},{"$f":"IF(AD$4=$E80, $I80*AD$55,0) + IF(AD$4>$E80,MIN(AD80,$I80-SUM($J80:AD80)))","v":6.1070229338501605},{"$f":"IF(AE$4=$E80, $I80*AE$55,0) + IF(AE$4>$E80,MIN(AE80,$I80-SUM($J80:AE80)))","v":6.1070229338501605},{"$f":"IF(AF$4=$E80, $I80*AF$55,0) + IF(AF$4>$E80,MIN(AF80,$I80-SUM($J80:AF80)))","v":6.1070229338501605},{"$f":"IF(AG$4=$E80, $I80*AG$55,0) + IF(AG$4>$E80,MIN(AG80,$I80-SUM($J80:AG80)))","v":6.1070229338501605},{"$f":"IF(AH$4=$E80, $I80*AH$55,0) + IF(AH$4>$E80,MIN(AH80,$I80-SUM($J80:AH80)))","v":6.1070229338501605},{"$f":"IF(AI$4=$E80, $I80*AI$55,0) + IF(AI$4>$E80,MIN(AI80,$I80-SUM($J80:AI80)))","v":6.1070229338501605},{"$f":"IF(AJ$4=$E80, $I80*AJ$55,0) + IF(AJ$4>$E80,MIN(AJ80,$I80-SUM($J80:AJ80)))","v":6.1070229338501605},{"$f":"IF(AK$4=$E80, $I80*AK$55,0) + IF(AK$4>$E80,MIN(AK80,$I80-SUM($J80:AK80)))","v":6.1070229338501605},{"$f":"IF(AL$4=$E80, $I80*AL$55,0) + IF(AL$4>$E80,MIN(AL80,$I80-SUM($J80:AL80)))","v":6.1070229338501605},{"$f":"IF(AM$4=$E80, $I80*AM$55,0) + IF(AM$4>$E80,MIN(AM80,$I80-SUM($J80:AM80)))","v":6.1070229338501605},{"$f":"IF(AN$4=$E80, $I80*AN$55,0) + IF(AN$4>$E80,MIN(AN80,$I80-SUM($J80:AN80)))","v":6.1070229338501605},{"$f":"IF(AO$4=$E80, $I80*AO$55,0) + IF(AO$4>$E80,MIN(AO80,$I80-SUM($J80:AO80)))","v":6.1070229338501605},{"$f":"IF(AP$4=$E80, $I80*AP$55,0) + IF(AP$4>$E80,MIN(AP80,$I80-SUM($J80:AP80)))","v":6.1070229338501605},{"$f":"IF(AQ$4=$E80, $I80*AQ$55,0) + IF(AQ$4>$E80,MIN(AQ80,$I80-SUM($J80:AQ80)))","v":6.1070229338501605},{"$f":"IF(AR$4=$E80, $I80*AR$55,0) + IF(AR$4>$E80,MIN(AR80,$I80-SUM($J80:AR80)))","v":6.1070229338501605},{"$f":"IF(AS$4=$E80, $I80*AS$55,0) + IF(AS$4>$E80,MIN(AS80,$I80-SUM($J80:AS80)))","v":6.1070229338501605},{"$f":"IF(AT$4=$E80, $I80*AT$55,0) + IF(AT$4>$E80,MIN(AT80,$I80-SUM($J80:AT80)))","v":6.1070229338501605},{"$f":"IF(AU$4=$E80, $I80*AU$55,0) + IF(AU$4>$E80,MIN(AU80,$I80-SUM($J80:AU80)))","v":6.1070229338501605}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E80)+1)","v":"2007-03-31"},null,"£m 20/21 prices",null,128.05389332658407,null,{"$f":"IF(J$4=$E81, $I81*J$55,0) + IF(J$4>$E81,MIN(J81,$I81-SUM($J81:J81)))","v":0},{"$f":"IF(K$4=$E81, $I81*K$55,0) + IF(K$4>$E81,MIN(K81,$I81-SUM($J81:K81)))","v":0},{"$f":"IF(L$4=$E81, $I81*L$55,0) + IF(L$4>$E81,MIN(L81,$I81-SUM($J81:L81)))","v":0},{"$f":"IF(M$4=$E81, $I81*M$55,0) + IF(M$4>$E81,MIN(M81,$I81-SUM($J81:M81)))","v":0},{"$f":"IF(N$4=$E81, $I81*N$55,0) + IF(N$4>$E81,MIN(N81,$I81-SUM($J81:N81)))","v":0},{"$f":"IF(O$4=$E81, $I81*O$55,0) + IF(O$4>$E81,MIN(O81,$I81-SUM($J81:O81)))","v":0},{"$f":"IF(P$4=$E81, $I81*P$55,0) + IF(P$4>$E81,MIN(P81,$I81-SUM($J81:P81)))","v":0},{"$f":"IF(Q$4=$E81, $I81*Q$55,0) + IF(Q$4>$E81,MIN(Q81,$I81-SUM($J81:Q81)))","v":0},{"$f":"IF(R$4=$E81, $I81*R$55,0) + IF(R$4>$E81,MIN(R81,$I81-SUM($J81:R81)))","v":0},{"$f":"IF(S$4=$E81, $I81*S$55,0) + IF(S$4>$E81,MIN(S81,$I81-SUM($J81:S81)))","v":0},{"$f":"IF(T$4=$E81, $I81*T$55,0) + IF(T$4>$E81,MIN(T81,$I81-SUM($J81:T81)))","v":0},{"$f":"IF(U$4=$E81, $I81*U$55,0) + IF(U$4>$E81,MIN(U81,$I81-SUM($J81:U81)))","v":0},{"$f":"IF(V$4=$E81, $I81*V$55,0) + IF(V$4>$E81,MIN(V81,$I81-SUM($J81:V81)))","v":0},{"$f":"IF(W$4=$E81, $I81*W$55,0) + IF(W$4>$E81,MIN(W81,$I81-SUM($J81:W81)))","v":0},{"$f":"IF(X$4=$E81, $I81*X$55,0) + IF(X$4>$E81,MIN(X81,$I81-SUM($J81:X81)))","v":0},{"$f":"IF(Y$4=$E81, $I81*Y$55,0) + IF(Y$4>$E81,MIN(Y81,$I81-SUM($J81:Y81)))","v":0},{"$f":"IF(Z$4=$E81, $I81*Z$55,0) + IF(Z$4>$E81,MIN(Z81,$I81-SUM($J81:Z81)))","v":0},{"$f":"IF(AA$4=$E81, $I81*AA$55,0) + IF(AA$4>$E81,MIN(AA81,$I81-SUM($J81:AA81)))","v":3.8454622620595824},{"$f":"IF(AB$4=$E81, $I81*AB$55,0) + IF(AB$4>$E81,MIN(AB81,$I81-SUM($J81:AB81)))","v":3.8454622620595824},{"$f":"IF(AC$4=$E81, $I81*AC$55,0) + IF(AC$4>$E81,MIN(AC81,$I81-SUM($J81:AC81)))","v":3.8454622620595824},{"$f":"IF(AD$4=$E81, $I81*AD$55,0) + IF(AD$4>$E81,MIN(AD81,$I81-SUM($J81:AD81)))","v":3.8454622620595824},{"$f":"IF(AE$4=$E81, $I81*AE$55,0) + IF(AE$4>$E81,MIN(AE81,$I81-SUM($J81:AE81)))","v":3.8454622620595824},{"$f":"IF(AF$4=$E81, $I81*AF$55,0) + IF(AF$4>$E81,MIN(AF81,$I81-SUM($J81:AF81)))","v":3.8454622620595824},{"$f":"IF(AG$4=$E81, $I81*AG$55,0) + IF(AG$4>$E81,MIN(AG81,$I81-SUM($J81:AG81)))","v":3.8454622620595824},{"$f":"IF(AH$4=$E81, $I81*AH$55,0) + IF(AH$4>$E81,MIN(AH81,$I81-SUM($J81:AH81)))","v":3.8454622620595824},{"$f":"IF(AI$4=$E81, $I81*AI$55,0) + IF(AI$4>$E81,MIN(AI81,$I81-SUM($J81:AI81)))","v":3.8454622620595824},{"$f":"IF(AJ$4=$E81, $I81*AJ$55,0) + IF(AJ$4>$E81,MIN(AJ81,$I81-SUM($J81:AJ81)))","v":3.8454622620595824},{"$f":"IF(AK$4=$E81, $I81*AK$55,0) + IF(AK$4>$E81,MIN(AK81,$I81-SUM($J81:AK81)))","v":3.8454622620595824},{"$f":"IF(AL$4=$E81, $I81*AL$55,0) + IF(AL$4>$E81,MIN(AL81,$I81-SUM($J81:AL81)))","v":3.8454622620595824},{"$f":"IF(AM$4=$E81, $I81*AM$55,0) + IF(AM$4>$E81,MIN(AM81,$I81-SUM($J81:AM81)))","v":3.8454622620595824},{"$f":"IF(AN$4=$E81, $I81*AN$55,0) + IF(AN$4>$E81,MIN(AN81,$I81-SUM($J81:AN81)))","v":3.8454622620595824},{"$f":"IF(AO$4=$E81, $I81*AO$55,0) + IF(AO$4>$E81,MIN(AO81,$I81-SUM($J81:AO81)))","v":3.8454622620595824},{"$f":"IF(AP$4=$E81, $I81*AP$55,0) + IF(AP$4>$E81,MIN(AP81,$I81-SUM($J81:AP81)))","v":3.8454622620595824},{"$f":"IF(AQ$4=$E81, $I81*AQ$55,0) + IF(AQ$4>$E81,MIN(AQ81,$I81-SUM($J81:AQ81)))","v":3.8454622620595824},{"$f":"IF(AR$4=$E81, $I81*AR$55,0) + IF(AR$4>$E81,MIN(AR81,$I81-SUM($J81:AR81)))","v":3.8454622620595824},{"$f":"IF(AS$4=$E81, $I81*AS$55,0) + IF(AS$4>$E81,MIN(AS81,$I81-SUM($J81:AS81)))","v":3.8454622620595824},{"$f":"IF(AT$4=$E81, $I81*AT$55,0) + IF(AT$4>$E81,MIN(AT81,$I81-SUM($J81:AT81)))","v":3.8454622620595824},{"$f":"IF(AU$4=$E81, $I81*AU$55,0) + IF(AU$4>$E81,MIN(AU81,$I81-SUM($J81:AU81)))","v":3.8454622620595824}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E81)+1)","v":"2008-03-31"},null,"£m 20/21 prices",null,157.80709395436162,null,{"$f":"IF(J$4=$E82, $I82*J$55,0) + IF(J$4>$E82,MIN(J82,$I82-SUM($J82:J82)))","v":0},{"$f":"IF(K$4=$E82, $I82*K$55,0) + IF(K$4>$E82,MIN(K82,$I82-SUM($J82:K82)))","v":0},{"$f":"IF(L$4=$E82, $I82*L$55,0) + IF(L$4>$E82,MIN(L82,$I82-SUM($J82:L82)))","v":0},{"$f":"IF(M$4=$E82, $I82*M$55,0) + IF(M$4>$E82,MIN(M82,$I82-SUM($J82:M82)))","v":0},{"$f":"IF(N$4=$E82, $I82*N$55,0) + IF(N$4>$E82,MIN(N82,$I82-SUM($J82:N82)))","v":0},{"$f":"IF(O$4=$E82, $I82*O$55,0) + IF(O$4>$E82,MIN(O82,$I82-SUM($J82:O82)))","v":0},{"$f":"IF(P$4=$E82, $I82*P$55,0) + IF(P$4>$E82,MIN(P82,$I82-SUM($J82:P82)))","v":0},{"$f":"IF(Q$4=$E82, $I82*Q$55,0) + IF(Q$4>$E82,MIN(Q82,$I82-SUM($J82:Q82)))","v":0},{"$f":"IF(R$4=$E82, $I82*R$55,0) + IF(R$4>$E82,MIN(R82,$I82-SUM($J82:R82)))","v":0},{"$f":"IF(S$4=$E82, $I82*S$55,0) + IF(S$4>$E82,MIN(S82,$I82-SUM($J82:S82)))","v":0},{"$f":"IF(T$4=$E82, $I82*T$55,0) + IF(T$4>$E82,MIN(T82,$I82-SUM($J82:T82)))","v":0},{"$f":"IF(U$4=$E82, $I82*U$55,0) + IF(U$4>$E82,MIN(U82,$I82-SUM($J82:U82)))","v":0},{"$f":"IF(V$4=$E82, $I82*V$55,0) + IF(V$4>$E82,MIN(V82,$I82-SUM($J82:V82)))","v":0},{"$f":"IF(W$4=$E82, $I82*W$55,0) + IF(W$4>$E82,MIN(W82,$I82-SUM($J82:W82)))","v":0},{"$f":"IF(X$4=$E82, $I82*X$55,0) + IF(X$4>$E82,MIN(X82,$I82-SUM($J82:X82)))","v":0},{"$f":"IF(Y$4=$E82, $I82*Y$55,0) + IF(Y$4>$E82,MIN(Y82,$I82-SUM($J82:Y82)))","v":0},{"$f":"IF(Z$4=$E82, $I82*Z$55,0) + IF(Z$4>$E82,MIN(Z82,$I82-SUM($J82:Z82)))","v":0},{"$f":"IF(AA$4=$E82, $I82*AA$55,0) + IF(AA$4>$E82,MIN(AA82,$I82-SUM($J82:AA82)))","v":0},{"$f":"IF(AB$4=$E82, $I82*AB$55,0) + IF(AB$4>$E82,MIN(AB82,$I82-SUM($J82:AB82)))","v":4.7389517704012505},{"$f":"IF(AC$4=$E82, $I82*AC$55,0) + IF(AC$4>$E82,MIN(AC82,$I82-SUM($J82:AC82)))","v":4.7389517704012505},{"$f":"IF(AD$4=$E82, $I82*AD$55,0) + IF(AD$4>$E82,MIN(AD82,$I82-SUM($J82:AD82)))","v":4.7389517704012505},{"$f":"IF(AE$4=$E82, $I82*AE$55,0) + IF(AE$4>$E82,MIN(AE82,$I82-SUM($J82:AE82)))","v":4.7389517704012505},{"$f":"IF(AF$4=$E82, $I82*AF$55,0) + IF(AF$4>$E82,MIN(AF82,$I82-SUM($J82:AF82)))","v":4.7389517704012505},{"$f":"IF(AG$4=$E82, $I82*AG$55,0) + IF(AG$4>$E82,MIN(AG82,$I82-SUM($J82:AG82)))","v":4.7389517704012505},{"$f":"IF(AH$4=$E82, $I82*AH$55,0) + IF(AH$4>$E82,MIN(AH82,$I82-SUM($J82:AH82)))","v":4.7389517704012505},{"$f":"IF(AI$4=$E82, $I82*AI$55,0) + IF(AI$4>$E82,MIN(AI82,$I82-SUM($J82:AI82)))","v":4.7389517704012505},{"$f":"IF(AJ$4=$E82, $I82*AJ$55,0) + IF(AJ$4>$E82,MIN(AJ82,$I82-SUM($J82:AJ82)))","v":4.7389517704012505},{"$f":"IF(AK$4=$E82, $I82*AK$55,0) + IF(AK$4>$E82,MIN(AK82,$I82-SUM($J82:AK82)))","v":4.7389517704012505},{"$f":"IF(AL$4=$E82, $I82*AL$55,0) + IF(AL$4>$E82,MIN(AL82,$I82-SUM($J82:AL82)))","v":4.7389517704012505},{"$f":"IF(AM$4=$E82, $I82*AM$55,0) + IF(AM$4>$E82,MIN(AM82,$I82-SUM($J82:AM82)))","v":4.7389517704012505},{"$f":"IF(AN$4=$E82, $I82*AN$55,0) + IF(AN$4>$E82,MIN(AN82,$I82-SUM($J82:AN82)))","v":4.7389517704012505},{"$f":"IF(AO$4=$E82, $I82*AO$55,0) + IF(AO$4>$E82,MIN(AO82,$I82-SUM($J82:AO82)))","v":4.7389517704012505},{"$f":"IF(AP$4=$E82, $I82*AP$55,0) + IF(AP$4>$E82,MIN(AP82,$I82-SUM($J82:AP82)))","v":4.7389517704012505},{"$f":"IF(AQ$4=$E82, $I82*AQ$55,0) + IF(AQ$4>$E82,MIN(AQ82,$I82-SUM($J82:AQ82)))","v":4.7389517704012505},{"$f":"IF(AR$4=$E82, $I82*AR$55,0) + IF(AR$4>$E82,MIN(AR82,$I82-SUM($J82:AR82)))","v":4.7389517704012505},{"$f":"IF(AS$4=$E82, $I82*AS$55,0) + IF(AS$4>$E82,MIN(AS82,$I82-SUM($J82:AS82)))","v":4.7389517704012505},{"$f":"IF(AT$4=$E82, $I82*AT$55,0) + IF(AT$4>$E82,MIN(AT82,$I82-SUM($J82:AT82)))","v":4.7389517704012505},{"$f":"IF(AU$4=$E82, $I82*AU$55,0) + IF(AU$4>$E82,MIN(AU82,$I82-SUM($J82:AU82)))","v":4.7389517704012505}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E82)+1)","v":"2009-03-31"},null,"£m 20/21 prices",null,173.39101420035695,null,{"$f":"IF(J$4=$E83, $I83*J$55,0) + IF(J$4>$E83,MIN(J83,$I83-SUM($J83:J83)))","v":0},{"$f":"IF(K$4=$E83, $I83*K$55,0) + IF(K$4>$E83,MIN(K83,$I83-SUM($J83:K83)))","v":0},{"$f":"IF(L$4=$E83, $I83*L$55,0) + IF(L$4>$E83,MIN(L83,$I83-SUM($J83:L83)))","v":0},{"$f":"IF(M$4=$E83, $I83*M$55,0) + IF(M$4>$E83,MIN(M83,$I83-SUM($J83:M83)))","v":0},{"$f":"IF(N$4=$E83, $I83*N$55,0) + IF(N$4>$E83,MIN(N83,$I83-SUM($J83:N83)))","v":0},{"$f":"IF(O$4=$E83, $I83*O$55,0) + IF(O$4>$E83,MIN(O83,$I83-SUM($J83:O83)))","v":0},{"$f":"IF(P$4=$E83, $I83*P$55,0) + IF(P$4>$E83,MIN(P83,$I83-SUM($J83:P83)))","v":0},{"$f":"IF(Q$4=$E83, $I83*Q$55,0) + IF(Q$4>$E83,MIN(Q83,$I83-SUM($J83:Q83)))","v":0},{"$f":"IF(R$4=$E83, $I83*R$55,0) + IF(R$4>$E83,MIN(R83,$I83-SUM($J83:R83)))","v":0},{"$f":"IF(S$4=$E83, $I83*S$55,0) + IF(S$4>$E83,MIN(S83,$I83-SUM($J83:S83)))","v":0},{"$f":"IF(T$4=$E83, $I83*T$55,0) + IF(T$4>$E83,MIN(T83,$I83-SUM($J83:T83)))","v":0},{"$f":"IF(U$4=$E83, $I83*U$55,0) + IF(U$4>$E83,MIN(U83,$I83-SUM($J83:U83)))","v":0},{"$f":"IF(V$4=$E83, $I83*V$55,0) + IF(V$4>$E83,MIN(V83,$I83-SUM($J83:V83)))","v":0},{"$f":"IF(W$4=$E83, $I83*W$55,0) + IF(W$4>$E83,MIN(W83,$I83-SUM($J83:W83)))","v":0},{"$f":"IF(X$4=$E83, $I83*X$55,0) + IF(X$4>$E83,MIN(X83,$I83-SUM($J83:X83)))","v":0},{"$f":"IF(Y$4=$E83, $I83*Y$55,0) + IF(Y$4>$E83,MIN(Y83,$I83-SUM($J83:Y83)))","v":0},{"$f":"IF(Z$4=$E83, $I83*Z$55,0) + IF(Z$4>$E83,MIN(Z83,$I83-SUM($J83:Z83)))","v":0},{"$f":"IF(AA$4=$E83, $I83*AA$55,0) + IF(AA$4>$E83,MIN(AA83,$I83-SUM($J83:AA83)))","v":0},{"$f":"IF(AB$4=$E83, $I83*AB$55,0) + IF(AB$4>$E83,MIN(AB83,$I83-SUM($J83:AB83)))","v":0},{"$f":"IF(AC$4=$E83, $I83*AC$55,0) + IF(AC$4>$E83,MIN(AC83,$I83-SUM($J83:AC83)))","v":5.2069373633740828},{"$f":"IF(AD$4=$E83, $I83*AD$55,0) + IF(AD$4>$E83,MIN(AD83,$I83-SUM($J83:AD83)))","v":5.2069373633740828},{"$f":"IF(AE$4=$E83, $I83*AE$55,0) + IF(AE$4>$E83,MIN(AE83,$I83-SUM($J83:AE83)))","v":5.2069373633740828},{"$f":"IF(AF$4=$E83, $I83*AF$55,0) + IF(AF$4>$E83,MIN(AF83,$I83-SUM($J83:AF83)))","v":5.2069373633740828},{"$f":"IF(AG$4=$E83, $I83*AG$55,0) + IF(AG$4>$E83,MIN(AG83,$I83-SUM($J83:AG83)))","v":5.2069373633740828},{"$f":"IF(AH$4=$E83, $I83*AH$55,0) + IF(AH$4>$E83,MIN(AH83,$I83-SUM($J83:AH83)))","v":5.2069373633740828},{"$f":"IF(AI$4=$E83, $I83*AI$55,0) + IF(AI$4>$E83,MIN(AI83,$I83-SUM($J83:AI83)))","v":5.2069373633740828},{"$f":"IF(AJ$4=$E83, $I83*AJ$55,0) + IF(AJ$4>$E83,MIN(AJ83,$I83-SUM($J83:AJ83)))","v":5.2069373633740828},{"$f":"IF(AK$4=$E83, $I83*AK$55,0) + IF(AK$4>$E83,MIN(AK83,$I83-SUM($J83:AK83)))","v":5.2069373633740828},{"$f":"IF(AL$4=$E83, $I83*AL$55,0) + IF(AL$4>$E83,MIN(AL83,$I83-SUM($J83:AL83)))","v":5.2069373633740828},{"$f":"IF(AM$4=$E83, $I83*AM$55,0) + IF(AM$4>$E83,MIN(AM83,$I83-SUM($J83:AM83)))","v":5.2069373633740828},{"$f":"IF(AN$4=$E83, $I83*AN$55,0) + IF(AN$4>$E83,MIN(AN83,$I83-SUM($J83:AN83)))","v":5.2069373633740828},{"$f":"IF(AO$4=$E83, $I83*AO$55,0) + IF(AO$4>$E83,MIN(AO83,$I83-SUM($J83:AO83)))","v":5.2069373633740828},{"$f":"IF(AP$4=$E83, $I83*AP$55,0) + IF(AP$4>$E83,MIN(AP83,$I83-SUM($J83:AP83)))","v":5.2069373633740828},{"$f":"IF(AQ$4=$E83, $I83*AQ$55,0) + IF(AQ$4>$E83,MIN(AQ83,$I83-SUM($J83:AQ83)))","v":5.2069373633740828},{"$f":"IF(AR$4=$E83, $I83*AR$55,0) + IF(AR$4>$E83,MIN(AR83,$I83-SUM($J83:AR83)))","v":5.2069373633740828},{"$f":"IF(AS$4=$E83, $I83*AS$55,0) + IF(AS$4>$E83,MIN(AS83,$I83-SUM($J83:AS83)))","v":5.2069373633740828},{"$f":"IF(AT$4=$E83, $I83*AT$55,0) + IF(AT$4>$E83,MIN(AT83,$I83-SUM($J83:AT83)))","v":5.2069373633740828},{"$f":"IF(AU$4=$E83, $I83*AU$55,0) + IF(AU$4>$E83,MIN(AU83,$I83-SUM($J83:AU83)))","v":5.2069373633740828}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E83)+1)","v":"2010-03-31"},null,"£m 20/21 prices",null,158.41065966088121,null,{"$f":"IF(J$4=$E84, $I84*J$55,0) + IF(J$4>$E84,MIN(J84,$I84-SUM($J84:J84)))","v":0},{"$f":"IF(K$4=$E84, $I84*K$55,0) + IF(K$4>$E84,MIN(K84,$I84-SUM($J84:K84)))","v":0},{"$f":"IF(L$4=$E84, $I84*L$55,0) + IF(L$4>$E84,MIN(L84,$I84-SUM($J84:L84)))","v":0},{"$f":"IF(M$4=$E84, $I84*M$55,0) + IF(M$4>$E84,MIN(M84,$I84-SUM($J84:M84)))","v":0},{"$f":"IF(N$4=$E84, $I84*N$55,0) + IF(N$4>$E84,MIN(N84,$I84-SUM($J84:N84)))","v":0},{"$f":"IF(O$4=$E84, $I84*O$55,0) + IF(O$4>$E84,MIN(O84,$I84-SUM($J84:O84)))","v":0},{"$f":"IF(P$4=$E84, $I84*P$55,0) + IF(P$4>$E84,MIN(P84,$I84-SUM($J84:P84)))","v":0},{"$f":"IF(Q$4=$E84, $I84*Q$55,0) + IF(Q$4>$E84,MIN(Q84,$I84-SUM($J84:Q84)))","v":0},{"$f":"IF(R$4=$E84, $I84*R$55,0) + IF(R$4>$E84,MIN(R84,$I84-SUM($J84:R84)))","v":0},{"$f":"IF(S$4=$E84, $I84*S$55,0) + IF(S$4>$E84,MIN(S84,$I84-SUM($J84:S84)))","v":0},{"$f":"IF(T$4=$E84, $I84*T$55,0) + IF(T$4>$E84,MIN(T84,$I84-SUM($J84:T84)))","v":0},{"$f":"IF(U$4=$E84, $I84*U$55,0) + IF(U$4>$E84,MIN(U84,$I84-SUM($J84:U84)))","v":0},{"$f":"IF(V$4=$E84, $I84*V$55,0) + IF(V$4>$E84,MIN(V84,$I84-SUM($J84:V84)))","v":0},{"$f":"IF(W$4=$E84, $I84*W$55,0) + IF(W$4>$E84,MIN(W84,$I84-SUM($J84:W84)))","v":0},{"$f":"IF(X$4=$E84, $I84*X$55,0) + IF(X$4>$E84,MIN(X84,$I84-SUM($J84:X84)))","v":0},{"$f":"IF(Y$4=$E84, $I84*Y$55,0) + IF(Y$4>$E84,MIN(Y84,$I84-SUM($J84:Y84)))","v":0},{"$f":"IF(Z$4=$E84, $I84*Z$55,0) + IF(Z$4>$E84,MIN(Z84,$I84-SUM($J84:Z84)))","v":0},{"$f":"IF(AA$4=$E84, $I84*AA$55,0) + IF(AA$4>$E84,MIN(AA84,$I84-SUM($J84:AA84)))","v":0},{"$f":"IF(AB$4=$E84, $I84*AB$55,0) + IF(AB$4>$E84,MIN(AB84,$I84-SUM($J84:AB84)))","v":0},{"$f":"IF(AC$4=$E84, $I84*AC$55,0) + IF(AC$4>$E84,MIN(AC84,$I84-SUM($J84:AC84)))","v":0},{"$f":"IF(AD$4=$E84, $I84*AD$55,0) + IF(AD$4>$E84,MIN(AD84,$I84-SUM($J84:AD84)))","v":4.7570768666931302},{"$f":"IF(AE$4=$E84, $I84*AE$55,0) + IF(AE$4>$E84,MIN(AE84,$I84-SUM($J84:AE84)))","v":4.7570768666931302},{"$f":"IF(AF$4=$E84, $I84*AF$55,0) + IF(AF$4>$E84,MIN(AF84,$I84-SUM($J84:AF84)))","v":4.7570768666931302},{"$f":"IF(AG$4=$E84, $I84*AG$55,0) + IF(AG$4>$E84,MIN(AG84,$I84-SUM($J84:AG84)))","v":4.7570768666931302},{"$f":"IF(AH$4=$E84, $I84*AH$55,0) + IF(AH$4>$E84,MIN(AH84,$I84-SUM($J84:AH84)))","v":4.7570768666931302},{"$f":"IF(AI$4=$E84, $I84*AI$55,0) + IF(AI$4>$E84,MIN(AI84,$I84-SUM($J84:AI84)))","v":4.7570768666931302},{"$f":"IF(AJ$4=$E84, $I84*AJ$55,0) + IF(AJ$4>$E84,MIN(AJ84,$I84-SUM($J84:AJ84)))","v":4.7570768666931302},{"$f":"IF(AK$4=$E84, $I84*AK$55,0) + IF(AK$4>$E84,MIN(AK84,$I84-SUM($J84:AK84)))","v":4.7570768666931302},{"$f":"IF(AL$4=$E84, $I84*AL$55,0) + IF(AL$4>$E84,MIN(AL84,$I84-SUM($J84:AL84)))","v":4.7570768666931302},{"$f":"IF(AM$4=$E84, $I84*AM$55,0) + IF(AM$4>$E84,MIN(AM84,$I84-SUM($J84:AM84)))","v":4.7570768666931302},{"$f":"IF(AN$4=$E84, $I84*AN$55,0) + IF(AN$4>$E84,MIN(AN84,$I84-SUM($J84:AN84)))","v":4.7570768666931302},{"$f":"IF(AO$4=$E84, $I84*AO$55,0) + IF(AO$4>$E84,MIN(AO84,$I84-SUM($J84:AO84)))","v":4.7570768666931302},{"$f":"IF(AP$4=$E84, $I84*AP$55,0) + IF(AP$4>$E84,MIN(AP84,$I84-SUM($J84:AP84)))","v":4.7570768666931302},{"$f":"IF(AQ$4=$E84, $I84*AQ$55,0) + IF(AQ$4>$E84,MIN(AQ84,$I84-SUM($J84:AQ84)))","v":4.7570768666931302},{"$f":"IF(AR$4=$E84, $I84*AR$55,0) + IF(AR$4>$E84,MIN(AR84,$I84-SUM($J84:AR84)))","v":4.7570768666931302},{"$f":"IF(AS$4=$E84, $I84*AS$55,0) + IF(AS$4>$E84,MIN(AS84,$I84-SUM($J84:AS84)))","v":4.7570768666931302},{"$f":"IF(AT$4=$E84, $I84*AT$55,0) + IF(AT$4>$E84,MIN(AT84,$I84-SUM($J84:AT84)))","v":4.7570768666931302},{"$f":"IF(AU$4=$E84, $I84*AU$55,0) + IF(AU$4>$E84,MIN(AU84,$I84-SUM($J84:AU84)))","v":4.7570768666931302}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E84)+1)","v":"2011-03-31"},null,"£m 20/21 prices",null,153.73959941493774,null,{"$f":"IF(J$4=$E85, $I85*J$55,0) + IF(J$4>$E85,MIN(J85,$I85-SUM($J85:J85)))","v":0},{"$f":"IF(K$4=$E85, $I85*K$55,0) + IF(K$4>$E85,MIN(K85,$I85-SUM($J85:K85)))","v":0},{"$f":"IF(L$4=$E85, $I85*L$55,0) + IF(L$4>$E85,MIN(L85,$I85-SUM($J85:L85)))","v":0},{"$f":"IF(M$4=$E85, $I85*M$55,0) + IF(M$4>$E85,MIN(M85,$I85-SUM($J85:M85)))","v":0},{"$f":"IF(N$4=$E85, $I85*N$55,0) + IF(N$4>$E85,MIN(N85,$I85-SUM($J85:N85)))","v":0},{"$f":"IF(O$4=$E85, $I85*O$55,0) + IF(O$4>$E85,MIN(O85,$I85-SUM($J85:O85)))","v":0},{"$f":"IF(P$4=$E85, $I85*P$55,0) + IF(P$4>$E85,MIN(P85,$I85-SUM($J85:P85)))","v":0},{"$f":"IF(Q$4=$E85, $I85*Q$55,0) + IF(Q$4>$E85,MIN(Q85,$I85-SUM($J85:Q85)))","v":0},{"$f":"IF(R$4=$E85, $I85*R$55,0) + IF(R$4>$E85,MIN(R85,$I85-SUM($J85:R85)))","v":0},{"$f":"IF(S$4=$E85, $I85*S$55,0) + IF(S$4>$E85,MIN(S85,$I85-SUM($J85:S85)))","v":0},{"$f":"IF(T$4=$E85, $I85*T$55,0) + IF(T$4>$E85,MIN(T85,$I85-SUM($J85:T85)))","v":0},{"$f":"IF(U$4=$E85, $I85*U$55,0) + IF(U$4>$E85,MIN(U85,$I85-SUM($J85:U85)))","v":0},{"$f":"IF(V$4=$E85, $I85*V$55,0) + IF(V$4>$E85,MIN(V85,$I85-SUM($J85:V85)))","v":0},{"$f":"IF(W$4=$E85, $I85*W$55,0) + IF(W$4>$E85,MIN(W85,$I85-SUM($J85:W85)))","v":0},{"$f":"IF(X$4=$E85, $I85*X$55,0) + IF(X$4>$E85,MIN(X85,$I85-SUM($J85:X85)))","v":0},{"$f":"IF(Y$4=$E85, $I85*Y$55,0) + IF(Y$4>$E85,MIN(Y85,$I85-SUM($J85:Y85)))","v":0},{"$f":"IF(Z$4=$E85, $I85*Z$55,0) + IF(Z$4>$E85,MIN(Z85,$I85-SUM($J85:Z85)))","v":0},{"$f":"IF(AA$4=$E85, $I85*AA$55,0) + IF(AA$4>$E85,MIN(AA85,$I85-SUM($J85:AA85)))","v":0},{"$f":"IF(AB$4=$E85, $I85*AB$55,0) + IF(AB$4>$E85,MIN(AB85,$I85-SUM($J85:AB85)))","v":0},{"$f":"IF(AC$4=$E85, $I85*AC$55,0) + IF(AC$4>$E85,MIN(AC85,$I85-SUM($J85:AC85)))","v":0},{"$f":"IF(AD$4=$E85, $I85*AD$55,0) + IF(AD$4>$E85,MIN(AD85,$I85-SUM($J85:AD85)))","v":0},{"$f":"IF(AE$4=$E85, $I85*AE$55,0) + IF(AE$4>$E85,MIN(AE85,$I85-SUM($J85:AE85)))","v":4.6168047872353686},{"$f":"IF(AF$4=$E85, $I85*AF$55,0) + IF(AF$4>$E85,MIN(AF85,$I85-SUM($J85:AF85)))","v":4.6168047872353686},{"$f":"IF(AG$4=$E85, $I85*AG$55,0) + IF(AG$4>$E85,MIN(AG85,$I85-SUM($J85:AG85)))","v":4.6168047872353686},{"$f":"IF(AH$4=$E85, $I85*AH$55,0) + IF(AH$4>$E85,MIN(AH85,$I85-SUM($J85:AH85)))","v":4.6168047872353686},{"$f":"IF(AI$4=$E85, $I85*AI$55,0) + IF(AI$4>$E85,MIN(AI85,$I85-SUM($J85:AI85)))","v":4.6168047872353686},{"$f":"IF(AJ$4=$E85, $I85*AJ$55,0) + IF(AJ$4>$E85,MIN(AJ85,$I85-SUM($J85:AJ85)))","v":4.6168047872353686},{"$f":"IF(AK$4=$E85, $I85*AK$55,0) + IF(AK$4>$E85,MIN(AK85,$I85-SUM($J85:AK85)))","v":4.6168047872353686},{"$f":"IF(AL$4=$E85, $I85*AL$55,0) + IF(AL$4>$E85,MIN(AL85,$I85-SUM($J85:AL85)))","v":4.6168047872353686},{"$f":"IF(AM$4=$E85, $I85*AM$55,0) + IF(AM$4>$E85,MIN(AM85,$I85-SUM($J85:AM85)))","v":4.6168047872353686},{"$f":"IF(AN$4=$E85, $I85*AN$55,0) + IF(AN$4>$E85,MIN(AN85,$I85-SUM($J85:AN85)))","v":4.6168047872353686},{"$f":"IF(AO$4=$E85, $I85*AO$55,0) + IF(AO$4>$E85,MIN(AO85,$I85-SUM($J85:AO85)))","v":4.6168047872353686},{"$f":"IF(AP$4=$E85, $I85*AP$55,0) + IF(AP$4>$E85,MIN(AP85,$I85-SUM($J85:AP85)))","v":4.6168047872353686},{"$f":"IF(AQ$4=$E85, $I85*AQ$55,0) + IF(AQ$4>$E85,MIN(AQ85,$I85-SUM($J85:AQ85)))","v":4.6168047872353686},{"$f":"IF(AR$4=$E85, $I85*AR$55,0) + IF(AR$4>$E85,MIN(AR85,$I85-SUM($J85:AR85)))","v":4.6168047872353686},{"$f":"IF(AS$4=$E85, $I85*AS$55,0) + IF(AS$4>$E85,MIN(AS85,$I85-SUM($J85:AS85)))","v":4.6168047872353686},{"$f":"IF(AT$4=$E85, $I85*AT$55,0) + IF(AT$4>$E85,MIN(AT85,$I85-SUM($J85:AT85)))","v":4.6168047872353686},{"$f":"IF(AU$4=$E85, $I85*AU$55,0) + IF(AU$4>$E85,MIN(AU85,$I85-SUM($J85:AU85)))","v":4.6168047872353686}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E85)+1)","v":"2012-03-31"},null,"£m 20/21 prices",null,189.52738762176125,null,{"$f":"IF(J$4=$E86, $I86*J$55,0) + IF(J$4>$E86,MIN(J86,$I86-SUM($J86:J86)))","v":0},{"$f":"IF(K$4=$E86, $I86*K$55,0) + IF(K$4>$E86,MIN(K86,$I86-SUM($J86:K86)))","v":0},{"$f":"IF(L$4=$E86, $I86*L$55,0) + IF(L$4>$E86,MIN(L86,$I86-SUM($J86:L86)))","v":0},{"$f":"IF(M$4=$E86, $I86*M$55,0) + IF(M$4>$E86,MIN(M86,$I86-SUM($J86:M86)))","v":0},{"$f":"IF(N$4=$E86, $I86*N$55,0) + IF(N$4>$E86,MIN(N86,$I86-SUM($J86:N86)))","v":0},{"$f":"IF(O$4=$E86, $I86*O$55,0) + IF(O$4>$E86,MIN(O86,$I86-SUM($J86:O86)))","v":0},{"$f":"IF(P$4=$E86, $I86*P$55,0) + IF(P$4>$E86,MIN(P86,$I86-SUM($J86:P86)))","v":0},{"$f":"IF(Q$4=$E86, $I86*Q$55,0) + IF(Q$4>$E86,MIN(Q86,$I86-SUM($J86:Q86)))","v":0},{"$f":"IF(R$4=$E86, $I86*R$55,0) + IF(R$4>$E86,MIN(R86,$I86-SUM($J86:R86)))","v":0},{"$f":"IF(S$4=$E86, $I86*S$55,0) + IF(S$4>$E86,MIN(S86,$I86-SUM($J86:S86)))","v":0},{"$f":"IF(T$4=$E86, $I86*T$55,0) + IF(T$4>$E86,MIN(T86,$I86-SUM($J86:T86)))","v":0},{"$f":"IF(U$4=$E86, $I86*U$55,0) + IF(U$4>$E86,MIN(U86,$I86-SUM($J86:U86)))","v":0},{"$f":"IF(V$4=$E86, $I86*V$55,0) + IF(V$4>$E86,MIN(V86,$I86-SUM($J86:V86)))","v":0},{"$f":"IF(W$4=$E86, $I86*W$55,0) + IF(W$4>$E86,MIN(W86,$I86-SUM($J86:W86)))","v":0},{"$f":"IF(X$4=$E86, $I86*X$55,0) + IF(X$4>$E86,MIN(X86,$I86-SUM($J86:X86)))","v":0},{"$f":"IF(Y$4=$E86, $I86*Y$55,0) + IF(Y$4>$E86,MIN(Y86,$I86-SUM($J86:Y86)))","v":0},{"$f":"IF(Z$4=$E86, $I86*Z$55,0) + IF(Z$4>$E86,MIN(Z86,$I86-SUM($J86:Z86)))","v":0},{"$f":"IF(AA$4=$E86, $I86*AA$55,0) + IF(AA$4>$E86,MIN(AA86,$I86-SUM($J86:AA86)))","v":0},{"$f":"IF(AB$4=$E86, $I86*AB$55,0) + IF(AB$4>$E86,MIN(AB86,$I86-SUM($J86:AB86)))","v":0},{"$f":"IF(AC$4=$E86, $I86*AC$55,0) + IF(AC$4>$E86,MIN(AC86,$I86-SUM($J86:AC86)))","v":0},{"$f":"IF(AD$4=$E86, $I86*AD$55,0) + IF(AD$4>$E86,MIN(AD86,$I86-SUM($J86:AD86)))","v":0},{"$f":"IF(AE$4=$E86, $I86*AE$55,0) + IF(AE$4>$E86,MIN(AE86,$I86-SUM($J86:AE86)))","v":0},{"$f":"IF(AF$4=$E86, $I86*AF$55,0) + IF(AF$4>$E86,MIN(AF86,$I86-SUM($J86:AF86)))","v":5.6915131417946325},{"$f":"IF(AG$4=$E86, $I86*AG$55,0) + IF(AG$4>$E86,MIN(AG86,$I86-SUM($J86:AG86)))","v":5.6915131417946325},{"$f":"IF(AH$4=$E86, $I86*AH$55,0) + IF(AH$4>$E86,MIN(AH86,$I86-SUM($J86:AH86)))","v":5.6915131417946325},{"$f":"IF(AI$4=$E86, $I86*AI$55,0) + IF(AI$4>$E86,MIN(AI86,$I86-SUM($J86:AI86)))","v":5.6915131417946325},{"$f":"IF(AJ$4=$E86, $I86*AJ$55,0) + IF(AJ$4>$E86,MIN(AJ86,$I86-SUM($J86:AJ86)))","v":5.6915131417946325},{"$f":"IF(AK$4=$E86, $I86*AK$55,0) + IF(AK$4>$E86,MIN(AK86,$I86-SUM($J86:AK86)))","v":5.6915131417946325},{"$f":"IF(AL$4=$E86, $I86*AL$55,0) + IF(AL$4>$E86,MIN(AL86,$I86-SUM($J86:AL86)))","v":5.6915131417946325},{"$f":"IF(AM$4=$E86, $I86*AM$55,0) + IF(AM$4>$E86,MIN(AM86,$I86-SUM($J86:AM86)))","v":5.6915131417946325},{"$f":"IF(AN$4=$E86, $I86*AN$55,0) + IF(AN$4>$E86,MIN(AN86,$I86-SUM($J86:AN86)))","v":5.6915131417946325},{"$f":"IF(AO$4=$E86, $I86*AO$55,0) + IF(AO$4>$E86,MIN(AO86,$I86-SUM($J86:AO86)))","v":5.6915131417946325},{"$f":"IF(AP$4=$E86, $I86*AP$55,0) + IF(AP$4>$E86,MIN(AP86,$I86-SUM($J86:AP86)))","v":5.6915131417946325},{"$f":"IF(AQ$4=$E86, $I86*AQ$55,0) + IF(AQ$4>$E86,MIN(AQ86,$I86-SUM($J86:AQ86)))","v":5.6915131417946325},{"$f":"IF(AR$4=$E86, $I86*AR$55,0) + IF(AR$4>$E86,MIN(AR86,$I86-SUM($J86:AR86)))","v":5.6915131417946325},{"$f":"IF(AS$4=$E86, $I86*AS$55,0) + IF(AS$4>$E86,MIN(AS86,$I86-SUM($J86:AS86)))","v":5.6915131417946325},{"$f":"IF(AT$4=$E86, $I86*AT$55,0) + IF(AT$4>$E86,MIN(AT86,$I86-SUM($J86:AT86)))","v":5.6915131417946325},{"$f":"IF(AU$4=$E86, $I86*AU$55,0) + IF(AU$4>$E86,MIN(AU86,$I86-SUM($J86:AU86)))","v":5.6915131417946325}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E86)+1)","v":"2013-03-31"},null,"£m 20/21 prices",null,198.81414272608728,null,{"$f":"IF(J$4=$E87, $I87*J$55,0) + IF(J$4>$E87,MIN(J87,$I87-SUM($J87:J87)))","v":0},{"$f":"IF(K$4=$E87, $I87*K$55,0) + IF(K$4>$E87,MIN(K87,$I87-SUM($J87:K87)))","v":0},{"$f":"IF(L$4=$E87, $I87*L$55,0) + IF(L$4>$E87,MIN(L87,$I87-SUM($J87:L87)))","v":0},{"$f":"IF(M$4=$E87, $I87*M$55,0) + IF(M$4>$E87,MIN(M87,$I87-SUM($J87:M87)))","v":0},{"$f":"IF(N$4=$E87, $I87*N$55,0) + IF(N$4>$E87,MIN(N87,$I87-SUM($J87:N87)))","v":0},{"$f":"IF(O$4=$E87, $I87*O$55,0) + IF(O$4>$E87,MIN(O87,$I87-SUM($J87:O87)))","v":0},{"$f":"IF(P$4=$E87, $I87*P$55,0) + IF(P$4>$E87,MIN(P87,$I87-SUM($J87:P87)))","v":0},{"$f":"IF(Q$4=$E87, $I87*Q$55,0) + IF(Q$4>$E87,MIN(Q87,$I87-SUM($J87:Q87)))","v":0},{"$f":"IF(R$4=$E87, $I87*R$55,0) + IF(R$4>$E87,MIN(R87,$I87-SUM($J87:R87)))","v":0},{"$f":"IF(S$4=$E87, $I87*S$55,0) + IF(S$4>$E87,MIN(S87,$I87-SUM($J87:S87)))","v":0},{"$f":"IF(T$4=$E87, $I87*T$55,0) + IF(T$4>$E87,MIN(T87,$I87-SUM($J87:T87)))","v":0},{"$f":"IF(U$4=$E87, $I87*U$55,0) + IF(U$4>$E87,MIN(U87,$I87-SUM($J87:U87)))","v":0},{"$f":"IF(V$4=$E87, $I87*V$55,0) + IF(V$4>$E87,MIN(V87,$I87-SUM($J87:V87)))","v":0},{"$f":"IF(W$4=$E87, $I87*W$55,0) + IF(W$4>$E87,MIN(W87,$I87-SUM($J87:W87)))","v":0},{"$f":"IF(X$4=$E87, $I87*X$55,0) + IF(X$4>$E87,MIN(X87,$I87-SUM($J87:X87)))","v":0},{"$f":"IF(Y$4=$E87, $I87*Y$55,0) + IF(Y$4>$E87,MIN(Y87,$I87-SUM($J87:Y87)))","v":0},{"$f":"IF(Z$4=$E87, $I87*Z$55,0) + IF(Z$4>$E87,MIN(Z87,$I87-SUM($J87:Z87)))","v":0},{"$f":"IF(AA$4=$E87, $I87*AA$55,0) + IF(AA$4>$E87,MIN(AA87,$I87-SUM($J87:AA87)))","v":0},{"$f":"IF(AB$4=$E87, $I87*AB$55,0) + IF(AB$4>$E87,MIN(AB87,$I87-SUM($J87:AB87)))","v":0},{"$f":"IF(AC$4=$E87, $I87*AC$55,0) + IF(AC$4>$E87,MIN(AC87,$I87-SUM($J87:AC87)))","v":0},{"$f":"IF(AD$4=$E87, $I87*AD$55,0) + IF(AD$4>$E87,MIN(AD87,$I87-SUM($J87:AD87)))","v":0},{"$f":"IF(AE$4=$E87, $I87*AE$55,0) + IF(AE$4>$E87,MIN(AE87,$I87-SUM($J87:AE87)))","v":0},{"$f":"IF(AF$4=$E87, $I87*AF$55,0) + IF(AF$4>$E87,MIN(AF87,$I87-SUM($J87:AF87)))","v":0},{"$f":"IF(AG$4=$E87, $I87*AG$55,0) + IF(AG$4>$E87,MIN(AG87,$I87-SUM($J87:AG87)))","v":5.9703946764590778},{"$f":"IF(AH$4=$E87, $I87*AH$55,0) + IF(AH$4>$E87,MIN(AH87,$I87-SUM($J87:AH87)))","v":5.9703946764590778},{"$f":"IF(AI$4=$E87, $I87*AI$55,0) + IF(AI$4>$E87,MIN(AI87,$I87-SUM($J87:AI87)))","v":5.9703946764590778},{"$f":"IF(AJ$4=$E87, $I87*AJ$55,0) + IF(AJ$4>$E87,MIN(AJ87,$I87-SUM($J87:AJ87)))","v":5.9703946764590778},{"$f":"IF(AK$4=$E87, $I87*AK$55,0) + IF(AK$4>$E87,MIN(AK87,$I87-SUM($J87:AK87)))","v":5.9703946764590778},{"$f":"IF(AL$4=$E87, $I87*AL$55,0) + IF(AL$4>$E87,MIN(AL87,$I87-SUM($J87:AL87)))","v":5.9703946764590778},{"$f":"IF(AM$4=$E87, $I87*AM$55,0) + IF(AM$4>$E87,MIN(AM87,$I87-SUM($J87:AM87)))","v":5.9703946764590778},{"$f":"IF(AN$4=$E87, $I87*AN$55,0) + IF(AN$4>$E87,MIN(AN87,$I87-SUM($J87:AN87)))","v":5.9703946764590778},{"$f":"IF(AO$4=$E87, $I87*AO$55,0) + IF(AO$4>$E87,MIN(AO87,$I87-SUM($J87:AO87)))","v":5.9703946764590778},{"$f":"IF(AP$4=$E87, $I87*AP$55,0) + IF(AP$4>$E87,MIN(AP87,$I87-SUM($J87:AP87)))","v":5.9703946764590778},{"$f":"IF(AQ$4=$E87, $I87*AQ$55,0) + IF(AQ$4>$E87,MIN(AQ87,$I87-SUM($J87:AQ87)))","v":5.9703946764590778},{"$f":"IF(AR$4=$E87, $I87*AR$55,0) + IF(AR$4>$E87,MIN(AR87,$I87-SUM($J87:AR87)))","v":5.9703946764590778},{"$f":"IF(AS$4=$E87, $I87*AS$55,0) + IF(AS$4>$E87,MIN(AS87,$I87-SUM($J87:AS87)))","v":5.9703946764590778},{"$f":"IF(AT$4=$E87, $I87*AT$55,0) + IF(AT$4>$E87,MIN(AT87,$I87-SUM($J87:AT87)))","v":5.9703946764590778},{"$f":"IF(AU$4=$E87, $I87*AU$55,0) + IF(AU$4>$E87,MIN(AU87,$I87-SUM($J87:AU87)))","v":5.9703946764590778}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E87)+1)","v":"2014-03-31"},null,"£m 20/21 prices",null,203.50779726060745,null,{"$f":"IF(J$4=$E88, $I88*J$55,0) + IF(J$4>$E88,MIN(J88,$I88-SUM($J88:J88)))","v":0},{"$f":"IF(K$4=$E88, $I88*K$55,0) + IF(K$4>$E88,MIN(K88,$I88-SUM($J88:K88)))","v":0},{"$f":"IF(L$4=$E88, $I88*L$55,0) + IF(L$4>$E88,MIN(L88,$I88-SUM($J88:L88)))","v":0},{"$f":"IF(M$4=$E88, $I88*M$55,0) + IF(M$4>$E88,MIN(M88,$I88-SUM($J88:M88)))","v":0},{"$f":"IF(N$4=$E88, $I88*N$55,0) + IF(N$4>$E88,MIN(N88,$I88-SUM($J88:N88)))","v":0},{"$f":"IF(O$4=$E88, $I88*O$55,0) + IF(O$4>$E88,MIN(O88,$I88-SUM($J88:O88)))","v":0},{"$f":"IF(P$4=$E88, $I88*P$55,0) + IF(P$4>$E88,MIN(P88,$I88-SUM($J88:P88)))","v":0},{"$f":"IF(Q$4=$E88, $I88*Q$55,0) + IF(Q$4>$E88,MIN(Q88,$I88-SUM($J88:Q88)))","v":0},{"$f":"IF(R$4=$E88, $I88*R$55,0) + IF(R$4>$E88,MIN(R88,$I88-SUM($J88:R88)))","v":0},{"$f":"IF(S$4=$E88, $I88*S$55,0) + IF(S$4>$E88,MIN(S88,$I88-SUM($J88:S88)))","v":0},{"$f":"IF(T$4=$E88, $I88*T$55,0) + IF(T$4>$E88,MIN(T88,$I88-SUM($J88:T88)))","v":0},{"$f":"IF(U$4=$E88, $I88*U$55,0) + IF(U$4>$E88,MIN(U88,$I88-SUM($J88:U88)))","v":0},{"$f":"IF(V$4=$E88, $I88*V$55,0) + IF(V$4>$E88,MIN(V88,$I88-SUM($J88:V88)))","v":0},{"$f":"IF(W$4=$E88, $I88*W$55,0) + IF(W$4>$E88,MIN(W88,$I88-SUM($J88:W88)))","v":0},{"$f":"IF(X$4=$E88, $I88*X$55,0) + IF(X$4>$E88,MIN(X88,$I88-SUM($J88:X88)))","v":0},{"$f":"IF(Y$4=$E88, $I88*Y$55,0) + IF(Y$4>$E88,MIN(Y88,$I88-SUM($J88:Y88)))","v":0},{"$f":"IF(Z$4=$E88, $I88*Z$55,0) + IF(Z$4>$E88,MIN(Z88,$I88-SUM($J88:Z88)))","v":0},{"$f":"IF(AA$4=$E88, $I88*AA$55,0) + IF(AA$4>$E88,MIN(AA88,$I88-SUM($J88:AA88)))","v":0},{"$f":"IF(AB$4=$E88, $I88*AB$55,0) + IF(AB$4>$E88,MIN(AB88,$I88-SUM($J88:AB88)))","v":0},{"$f":"IF(AC$4=$E88, $I88*AC$55,0) + IF(AC$4>$E88,MIN(AC88,$I88-SUM($J88:AC88)))","v":0},{"$f":"IF(AD$4=$E88, $I88*AD$55,0) + IF(AD$4>$E88,MIN(AD88,$I88-SUM($J88:AD88)))","v":0},{"$f":"IF(AE$4=$E88, $I88*AE$55,0) + IF(AE$4>$E88,MIN(AE88,$I88-SUM($J88:AE88)))","v":0},{"$f":"IF(AF$4=$E88, $I88*AF$55,0) + IF(AF$4>$E88,MIN(AF88,$I88-SUM($J88:AF88)))","v":0},{"$f":"IF(AG$4=$E88, $I88*AG$55,0) + IF(AG$4>$E88,MIN(AG88,$I88-SUM($J88:AG88)))","v":0},{"$f":"IF(AH$4=$E88, $I88*AH$55,0) + IF(AH$4>$E88,MIN(AH88,$I88-SUM($J88:AH88)))","v":6.1113452630813052},{"$f":"IF(AI$4=$E88, $I88*AI$55,0) + IF(AI$4>$E88,MIN(AI88,$I88-SUM($J88:AI88)))","v":6.1113452630813052},{"$f":"IF(AJ$4=$E88, $I88*AJ$55,0) + IF(AJ$4>$E88,MIN(AJ88,$I88-SUM($J88:AJ88)))","v":6.1113452630813052},{"$f":"IF(AK$4=$E88, $I88*AK$55,0) + IF(AK$4>$E88,MIN(AK88,$I88-SUM($J88:AK88)))","v":6.1113452630813052},{"$f":"IF(AL$4=$E88, $I88*AL$55,0) + IF(AL$4>$E88,MIN(AL88,$I88-SUM($J88:AL88)))","v":6.1113452630813052},{"$f":"IF(AM$4=$E88, $I88*AM$55,0) + IF(AM$4>$E88,MIN(AM88,$I88-SUM($J88:AM88)))","v":6.1113452630813052},{"$f":"IF(AN$4=$E88, $I88*AN$55,0) + IF(AN$4>$E88,MIN(AN88,$I88-SUM($J88:AN88)))","v":6.1113452630813052},{"$f":"IF(AO$4=$E88, $I88*AO$55,0) + IF(AO$4>$E88,MIN(AO88,$I88-SUM($J88:AO88)))","v":6.1113452630813052},{"$f":"IF(AP$4=$E88, $I88*AP$55,0) + IF(AP$4>$E88,MIN(AP88,$I88-SUM($J88:AP88)))","v":6.1113452630813052},{"$f":"IF(AQ$4=$E88, $I88*AQ$55,0) + IF(AQ$4>$E88,MIN(AQ88,$I88-SUM($J88:AQ88)))","v":6.1113452630813052},{"$f":"IF(AR$4=$E88, $I88*AR$55,0) + IF(AR$4>$E88,MIN(AR88,$I88-SUM($J88:AR88)))","v":6.1113452630813052},{"$f":"IF(AS$4=$E88, $I88*AS$55,0) + IF(AS$4>$E88,MIN(AS88,$I88-SUM($J88:AS88)))","v":6.1113452630813052},{"$f":"IF(AT$4=$E88, $I88*AT$55,0) + IF(AT$4>$E88,MIN(AT88,$I88-SUM($J88:AT88)))","v":6.1113452630813052},{"$f":"IF(AU$4=$E88, $I88*AU$55,0) + IF(AU$4>$E88,MIN(AU88,$I88-SUM($J88:AU88)))","v":6.1113452630813052}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E88)+1)","v":"2015-03-31"},null,"£m 20/21 prices",null,221.25861676212187,null,{"$f":"IF(J$4=$E89, $I89*J$55,0) + IF(J$4>$E89,MIN(J89,$I89-SUM($J89:J89)))","v":0},{"$f":"IF(K$4=$E89, $I89*K$55,0) + IF(K$4>$E89,MIN(K89,$I89-SUM($J89:K89)))","v":0},{"$f":"IF(L$4=$E89, $I89*L$55,0) + IF(L$4>$E89,MIN(L89,$I89-SUM($J89:L89)))","v":0},{"$f":"IF(M$4=$E89, $I89*M$55,0) + IF(M$4>$E89,MIN(M89,$I89-SUM($J89:M89)))","v":0},{"$f":"IF(N$4=$E89, $I89*N$55,0) + IF(N$4>$E89,MIN(N89,$I89-SUM($J89:N89)))","v":0},{"$f":"IF(O$4=$E89, $I89*O$55,0) + IF(O$4>$E89,MIN(O89,$I89-SUM($J89:O89)))","v":0},{"$f":"IF(P$4=$E89, $I89*P$55,0) + IF(P$4>$E89,MIN(P89,$I89-SUM($J89:P89)))","v":0},{"$f":"IF(Q$4=$E89, $I89*Q$55,0) + IF(Q$4>$E89,MIN(Q89,$I89-SUM($J89:Q89)))","v":0},{"$f":"IF(R$4=$E89, $I89*R$55,0) + IF(R$4>$E89,MIN(R89,$I89-SUM($J89:R89)))","v":0},{"$f":"IF(S$4=$E89, $I89*S$55,0) + IF(S$4>$E89,MIN(S89,$I89-SUM($J89:S89)))","v":0},{"$f":"IF(T$4=$E89, $I89*T$55,0) + IF(T$4>$E89,MIN(T89,$I89-SUM($J89:T89)))","v":0},{"$f":"IF(U$4=$E89, $I89*U$55,0) + IF(U$4>$E89,MIN(U89,$I89-SUM($J89:U89)))","v":0},{"$f":"IF(V$4=$E89, $I89*V$55,0) + IF(V$4>$E89,MIN(V89,$I89-SUM($J89:V89)))","v":0},{"$f":"IF(W$4=$E89, $I89*W$55,0) + IF(W$4>$E89,MIN(W89,$I89-SUM($J89:W89)))","v":0},{"$f":"IF(X$4=$E89, $I89*X$55,0) + IF(X$4>$E89,MIN(X89,$I89-SUM($J89:X89)))","v":0},{"$f":"IF(Y$4=$E89, $I89*Y$55,0) + IF(Y$4>$E89,MIN(Y89,$I89-SUM($J89:Y89)))","v":0},{"$f":"IF(Z$4=$E89, $I89*Z$55,0) + IF(Z$4>$E89,MIN(Z89,$I89-SUM($J89:Z89)))","v":0},{"$f":"IF(AA$4=$E89, $I89*AA$55,0) + IF(AA$4>$E89,MIN(AA89,$I89-SUM($J89:AA89)))","v":0},{"$f":"IF(AB$4=$E89, $I89*AB$55,0) + IF(AB$4>$E89,MIN(AB89,$I89-SUM($J89:AB89)))","v":0},{"$f":"IF(AC$4=$E89, $I89*AC$55,0) + IF(AC$4>$E89,MIN(AC89,$I89-SUM($J89:AC89)))","v":0},{"$f":"IF(AD$4=$E89, $I89*AD$55,0) + IF(AD$4>$E89,MIN(AD89,$I89-SUM($J89:AD89)))","v":0},{"$f":"IF(AE$4=$E89, $I89*AE$55,0) + IF(AE$4>$E89,MIN(AE89,$I89-SUM($J89:AE89)))","v":0},{"$f":"IF(AF$4=$E89, $I89*AF$55,0) + IF(AF$4>$E89,MIN(AF89,$I89-SUM($J89:AF89)))","v":0},{"$f":"IF(AG$4=$E89, $I89*AG$55,0) + IF(AG$4>$E89,MIN(AG89,$I89-SUM($J89:AG89)))","v":0},{"$f":"IF(AH$4=$E89, $I89*AH$55,0) + IF(AH$4>$E89,MIN(AH89,$I89-SUM($J89:AH89)))","v":0},{"$f":"IF(AI$4=$E89, $I89*AI$55,0) + IF(AI$4>$E89,MIN(AI89,$I89-SUM($J89:AI89)))","v":6.644402905769426},{"$f":"IF(AJ$4=$E89, $I89*AJ$55,0) + IF(AJ$4>$E89,MIN(AJ89,$I89-SUM($J89:AJ89)))","v":6.644402905769426},{"$f":"IF(AK$4=$E89, $I89*AK$55,0) + IF(AK$4>$E89,MIN(AK89,$I89-SUM($J89:AK89)))","v":6.644402905769426},{"$f":"IF(AL$4=$E89, $I89*AL$55,0) + IF(AL$4>$E89,MIN(AL89,$I89-SUM($J89:AL89)))","v":6.644402905769426},{"$f":"IF(AM$4=$E89, $I89*AM$55,0) + IF(AM$4>$E89,MIN(AM89,$I89-SUM($J89:AM89)))","v":6.644402905769426},{"$f":"IF(AN$4=$E89, $I89*AN$55,0) + IF(AN$4>$E89,MIN(AN89,$I89-SUM($J89:AN89)))","v":6.644402905769426},{"$f":"IF(AO$4=$E89, $I89*AO$55,0) + IF(AO$4>$E89,MIN(AO89,$I89-SUM($J89:AO89)))","v":6.644402905769426},{"$f":"IF(AP$4=$E89, $I89*AP$55,0) + IF(AP$4>$E89,MIN(AP89,$I89-SUM($J89:AP89)))","v":6.644402905769426},{"$f":"IF(AQ$4=$E89, $I89*AQ$55,0) + IF(AQ$4>$E89,MIN(AQ89,$I89-SUM($J89:AQ89)))","v":6.644402905769426},{"$f":"IF(AR$4=$E89, $I89*AR$55,0) + IF(AR$4>$E89,MIN(AR89,$I89-SUM($J89:AR89)))","v":6.644402905769426},{"$f":"IF(AS$4=$E89, $I89*AS$55,0) + IF(AS$4>$E89,MIN(AS89,$I89-SUM($J89:AS89)))","v":6.644402905769426},{"$f":"IF(AT$4=$E89, $I89*AT$55,0) + IF(AT$4>$E89,MIN(AT89,$I89-SUM($J89:AT89)))","v":6.644402905769426},{"$f":"IF(AU$4=$E89, $I89*AU$55,0) + IF(AU$4>$E89,MIN(AU89,$I89-SUM($J89:AU89)))","v":6.644402905769426}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E89)+1)","v":"2016-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E90, $I90*J$55,0) + IF(J$4>$E90,MIN(J90,$I90-SUM($J90:J90)))","v":0},{"$f":"IF(K$4=$E90, $I90*K$55,0) + IF(K$4>$E90,MIN(K90,$I90-SUM($J90:K90)))","v":0},{"$f":"IF(L$4=$E90, $I90*L$55,0) + IF(L$4>$E90,MIN(L90,$I90-SUM($J90:L90)))","v":0},{"$f":"IF(M$4=$E90, $I90*M$55,0) + IF(M$4>$E90,MIN(M90,$I90-SUM($J90:M90)))","v":0},{"$f":"IF(N$4=$E90, $I90*N$55,0) + IF(N$4>$E90,MIN(N90,$I90-SUM($J90:N90)))","v":0},{"$f":"IF(O$4=$E90, $I90*O$55,0) + IF(O$4>$E90,MIN(O90,$I90-SUM($J90:O90)))","v":0},{"$f":"IF(P$4=$E90, $I90*P$55,0) + IF(P$4>$E90,MIN(P90,$I90-SUM($J90:P90)))","v":0},{"$f":"IF(Q$4=$E90, $I90*Q$55,0) + IF(Q$4>$E90,MIN(Q90,$I90-SUM($J90:Q90)))","v":0},{"$f":"IF(R$4=$E90, $I90*R$55,0) + IF(R$4>$E90,MIN(R90,$I90-SUM($J90:R90)))","v":0},{"$f":"IF(S$4=$E90, $I90*S$55,0) + IF(S$4>$E90,MIN(S90,$I90-SUM($J90:S90)))","v":0},{"$f":"IF(T$4=$E90, $I90*T$55,0) + IF(T$4>$E90,MIN(T90,$I90-SUM($J90:T90)))","v":0},{"$f":"IF(U$4=$E90, $I90*U$55,0) + IF(U$4>$E90,MIN(U90,$I90-SUM($J90:U90)))","v":0},{"$f":"IF(V$4=$E90, $I90*V$55,0) + IF(V$4>$E90,MIN(V90,$I90-SUM($J90:V90)))","v":0},{"$f":"IF(W$4=$E90, $I90*W$55,0) + IF(W$4>$E90,MIN(W90,$I90-SUM($J90:W90)))","v":0},{"$f":"IF(X$4=$E90, $I90*X$55,0) + IF(X$4>$E90,MIN(X90,$I90-SUM($J90:X90)))","v":0},{"$f":"IF(Y$4=$E90, $I90*Y$55,0) + IF(Y$4>$E90,MIN(Y90,$I90-SUM($J90:Y90)))","v":0},{"$f":"IF(Z$4=$E90, $I90*Z$55,0) + IF(Z$4>$E90,MIN(Z90,$I90-SUM($J90:Z90)))","v":0},{"$f":"IF(AA$4=$E90, $I90*AA$55,0) + IF(AA$4>$E90,MIN(AA90,$I90-SUM($J90:AA90)))","v":0},{"$f":"IF(AB$4=$E90, $I90*AB$55,0) + IF(AB$4>$E90,MIN(AB90,$I90-SUM($J90:AB90)))","v":0},{"$f":"IF(AC$4=$E90, $I90*AC$55,0) + IF(AC$4>$E90,MIN(AC90,$I90-SUM($J90:AC90)))","v":0},{"$f":"IF(AD$4=$E90, $I90*AD$55,0) + IF(AD$4>$E90,MIN(AD90,$I90-SUM($J90:AD90)))","v":0},{"$f":"IF(AE$4=$E90, $I90*AE$55,0) + IF(AE$4>$E90,MIN(AE90,$I90-SUM($J90:AE90)))","v":0},{"$f":"IF(AF$4=$E90, $I90*AF$55,0) + IF(AF$4>$E90,MIN(AF90,$I90-SUM($J90:AF90)))","v":0},{"$f":"IF(AG$4=$E90, $I90*AG$55,0) + IF(AG$4>$E90,MIN(AG90,$I90-SUM($J90:AG90)))","v":0},{"$f":"IF(AH$4=$E90, $I90*AH$55,0) + IF(AH$4>$E90,MIN(AH90,$I90-SUM($J90:AH90)))","v":0},{"$f":"IF(AI$4=$E90, $I90*AI$55,0) + IF(AI$4>$E90,MIN(AI90,$I90-SUM($J90:AI90)))","v":0},{"$f":"IF(AJ$4=$E90, $I90*AJ$55,0) + IF(AJ$4>$E90,MIN(AJ90,$I90-SUM($J90:AJ90)))","v":0},{"$f":"IF(AK$4=$E90, $I90*AK$55,0) + IF(AK$4>$E90,MIN(AK90,$I90-SUM($J90:AK90)))","v":0},{"$f":"IF(AL$4=$E90, $I90*AL$55,0) + IF(AL$4>$E90,MIN(AL90,$I90-SUM($J90:AL90)))","v":0},{"$f":"IF(AM$4=$E90, $I90*AM$55,0) + IF(AM$4>$E90,MIN(AM90,$I90-SUM($J90:AM90)))","v":0},{"$f":"IF(AN$4=$E90, $I90*AN$55,0) + IF(AN$4>$E90,MIN(AN90,$I90-SUM($J90:AN90)))","v":0},{"$f":"IF(AO$4=$E90, $I90*AO$55,0) + IF(AO$4>$E90,MIN(AO90,$I90-SUM($J90:AO90)))","v":0},{"$f":"IF(AP$4=$E90, $I90*AP$55,0) + IF(AP$4>$E90,MIN(AP90,$I90-SUM($J90:AP90)))","v":0},{"$f":"IF(AQ$4=$E90, $I90*AQ$55,0) + IF(AQ$4>$E90,MIN(AQ90,$I90-SUM($J90:AQ90)))","v":0},{"$f":"IF(AR$4=$E90, $I90*AR$55,0) + IF(AR$4>$E90,MIN(AR90,$I90-SUM($J90:AR90)))","v":0},{"$f":"IF(AS$4=$E90, $I90*AS$55,0) + IF(AS$4>$E90,MIN(AS90,$I90-SUM($J90:AS90)))","v":0},{"$f":"IF(AT$4=$E90, $I90*AT$55,0) + IF(AT$4>$E90,MIN(AT90,$I90-SUM($J90:AT90)))","v":0},{"$f":"IF(AU$4=$E90, $I90*AU$55,0) + IF(AU$4>$E90,MIN(AU90,$I90-SUM($J90:AU90)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E90)+1)","v":"2017-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E91, $I91*J$55,0) + IF(J$4>$E91,MIN(J91,$I91-SUM($J91:J91)))","v":0},{"$f":"IF(K$4=$E91, $I91*K$55,0) + IF(K$4>$E91,MIN(K91,$I91-SUM($J91:K91)))","v":0},{"$f":"IF(L$4=$E91, $I91*L$55,0) + IF(L$4>$E91,MIN(L91,$I91-SUM($J91:L91)))","v":0},{"$f":"IF(M$4=$E91, $I91*M$55,0) + IF(M$4>$E91,MIN(M91,$I91-SUM($J91:M91)))","v":0},{"$f":"IF(N$4=$E91, $I91*N$55,0) + IF(N$4>$E91,MIN(N91,$I91-SUM($J91:N91)))","v":0},{"$f":"IF(O$4=$E91, $I91*O$55,0) + IF(O$4>$E91,MIN(O91,$I91-SUM($J91:O91)))","v":0},{"$f":"IF(P$4=$E91, $I91*P$55,0) + IF(P$4>$E91,MIN(P91,$I91-SUM($J91:P91)))","v":0},{"$f":"IF(Q$4=$E91, $I91*Q$55,0) + IF(Q$4>$E91,MIN(Q91,$I91-SUM($J91:Q91)))","v":0},{"$f":"IF(R$4=$E91, $I91*R$55,0) + IF(R$4>$E91,MIN(R91,$I91-SUM($J91:R91)))","v":0},{"$f":"IF(S$4=$E91, $I91*S$55,0) + IF(S$4>$E91,MIN(S91,$I91-SUM($J91:S91)))","v":0},{"$f":"IF(T$4=$E91, $I91*T$55,0) + IF(T$4>$E91,MIN(T91,$I91-SUM($J91:T91)))","v":0},{"$f":"IF(U$4=$E91, $I91*U$55,0) + IF(U$4>$E91,MIN(U91,$I91-SUM($J91:U91)))","v":0},{"$f":"IF(V$4=$E91, $I91*V$55,0) + IF(V$4>$E91,MIN(V91,$I91-SUM($J91:V91)))","v":0},{"$f":"IF(W$4=$E91, $I91*W$55,0) + IF(W$4>$E91,MIN(W91,$I91-SUM($J91:W91)))","v":0},{"$f":"IF(X$4=$E91, $I91*X$55,0) + IF(X$4>$E91,MIN(X91,$I91-SUM($J91:X91)))","v":0},{"$f":"IF(Y$4=$E91, $I91*Y$55,0) + IF(Y$4>$E91,MIN(Y91,$I91-SUM($J91:Y91)))","v":0},{"$f":"IF(Z$4=$E91, $I91*Z$55,0) + IF(Z$4>$E91,MIN(Z91,$I91-SUM($J91:Z91)))","v":0},{"$f":"IF(AA$4=$E91, $I91*AA$55,0) + IF(AA$4>$E91,MIN(AA91,$I91-SUM($J91:AA91)))","v":0},{"$f":"IF(AB$4=$E91, $I91*AB$55,0) + IF(AB$4>$E91,MIN(AB91,$I91-SUM($J91:AB91)))","v":0},{"$f":"IF(AC$4=$E91, $I91*AC$55,0) + IF(AC$4>$E91,MIN(AC91,$I91-SUM($J91:AC91)))","v":0},{"$f":"IF(AD$4=$E91, $I91*AD$55,0) + IF(AD$4>$E91,MIN(AD91,$I91-SUM($J91:AD91)))","v":0},{"$f":"IF(AE$4=$E91, $I91*AE$55,0) + IF(AE$4>$E91,MIN(AE91,$I91-SUM($J91:AE91)))","v":0},{"$f":"IF(AF$4=$E91, $I91*AF$55,0) + IF(AF$4>$E91,MIN(AF91,$I91-SUM($J91:AF91)))","v":0},{"$f":"IF(AG$4=$E91, $I91*AG$55,0) + IF(AG$4>$E91,MIN(AG91,$I91-SUM($J91:AG91)))","v":0},{"$f":"IF(AH$4=$E91, $I91*AH$55,0) + IF(AH$4>$E91,MIN(AH91,$I91-SUM($J91:AH91)))","v":0},{"$f":"IF(AI$4=$E91, $I91*AI$55,0) + IF(AI$4>$E91,MIN(AI91,$I91-SUM($J91:AI91)))","v":0},{"$f":"IF(AJ$4=$E91, $I91*AJ$55,0) + IF(AJ$4>$E91,MIN(AJ91,$I91-SUM($J91:AJ91)))","v":0},{"$f":"IF(AK$4=$E91, $I91*AK$55,0) + IF(AK$4>$E91,MIN(AK91,$I91-SUM($J91:AK91)))","v":0},{"$f":"IF(AL$4=$E91, $I91*AL$55,0) + IF(AL$4>$E91,MIN(AL91,$I91-SUM($J91:AL91)))","v":0},{"$f":"IF(AM$4=$E91, $I91*AM$55,0) + IF(AM$4>$E91,MIN(AM91,$I91-SUM($J91:AM91)))","v":0},{"$f":"IF(AN$4=$E91, $I91*AN$55,0) + IF(AN$4>$E91,MIN(AN91,$I91-SUM($J91:AN91)))","v":0},{"$f":"IF(AO$4=$E91, $I91*AO$55,0) + IF(AO$4>$E91,MIN(AO91,$I91-SUM($J91:AO91)))","v":0},{"$f":"IF(AP$4=$E91, $I91*AP$55,0) + IF(AP$4>$E91,MIN(AP91,$I91-SUM($J91:AP91)))","v":0},{"$f":"IF(AQ$4=$E91, $I91*AQ$55,0) + IF(AQ$4>$E91,MIN(AQ91,$I91-SUM($J91:AQ91)))","v":0},{"$f":"IF(AR$4=$E91, $I91*AR$55,0) + IF(AR$4>$E91,MIN(AR91,$I91-SUM($J91:AR91)))","v":0},{"$f":"IF(AS$4=$E91, $I91*AS$55,0) + IF(AS$4>$E91,MIN(AS91,$I91-SUM($J91:AS91)))","v":0},{"$f":"IF(AT$4=$E91, $I91*AT$55,0) + IF(AT$4>$E91,MIN(AT91,$I91-SUM($J91:AT91)))","v":0},{"$f":"IF(AU$4=$E91, $I91*AU$55,0) + IF(AU$4>$E91,MIN(AU91,$I91-SUM($J91:AU91)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E91)+1)","v":"2018-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E92, $I92*J$55,0) + IF(J$4>$E92,MIN(J92,$I92-SUM($J92:J92)))","v":0},{"$f":"IF(K$4=$E92, $I92*K$55,0) + IF(K$4>$E92,MIN(K92,$I92-SUM($J92:K92)))","v":0},{"$f":"IF(L$4=$E92, $I92*L$55,0) + IF(L$4>$E92,MIN(L92,$I92-SUM($J92:L92)))","v":0},{"$f":"IF(M$4=$E92, $I92*M$55,0) + IF(M$4>$E92,MIN(M92,$I92-SUM($J92:M92)))","v":0},{"$f":"IF(N$4=$E92, $I92*N$55,0) + IF(N$4>$E92,MIN(N92,$I92-SUM($J92:N92)))","v":0},{"$f":"IF(O$4=$E92, $I92*O$55,0) + IF(O$4>$E92,MIN(O92,$I92-SUM($J92:O92)))","v":0},{"$f":"IF(P$4=$E92, $I92*P$55,0) + IF(P$4>$E92,MIN(P92,$I92-SUM($J92:P92)))","v":0},{"$f":"IF(Q$4=$E92, $I92*Q$55,0) + IF(Q$4>$E92,MIN(Q92,$I92-SUM($J92:Q92)))","v":0},{"$f":"IF(R$4=$E92, $I92*R$55,0) + IF(R$4>$E92,MIN(R92,$I92-SUM($J92:R92)))","v":0},{"$f":"IF(S$4=$E92, $I92*S$55,0) + IF(S$4>$E92,MIN(S92,$I92-SUM($J92:S92)))","v":0},{"$f":"IF(T$4=$E92, $I92*T$55,0) + IF(T$4>$E92,MIN(T92,$I92-SUM($J92:T92)))","v":0},{"$f":"IF(U$4=$E92, $I92*U$55,0) + IF(U$4>$E92,MIN(U92,$I92-SUM($J92:U92)))","v":0},{"$f":"IF(V$4=$E92, $I92*V$55,0) + IF(V$4>$E92,MIN(V92,$I92-SUM($J92:V92)))","v":0},{"$f":"IF(W$4=$E92, $I92*W$55,0) + IF(W$4>$E92,MIN(W92,$I92-SUM($J92:W92)))","v":0},{"$f":"IF(X$4=$E92, $I92*X$55,0) + IF(X$4>$E92,MIN(X92,$I92-SUM($J92:X92)))","v":0},{"$f":"IF(Y$4=$E92, $I92*Y$55,0) + IF(Y$4>$E92,MIN(Y92,$I92-SUM($J92:Y92)))","v":0},{"$f":"IF(Z$4=$E92, $I92*Z$55,0) + IF(Z$4>$E92,MIN(Z92,$I92-SUM($J92:Z92)))","v":0},{"$f":"IF(AA$4=$E92, $I92*AA$55,0) + IF(AA$4>$E92,MIN(AA92,$I92-SUM($J92:AA92)))","v":0},{"$f":"IF(AB$4=$E92, $I92*AB$55,0) + IF(AB$4>$E92,MIN(AB92,$I92-SUM($J92:AB92)))","v":0},{"$f":"IF(AC$4=$E92, $I92*AC$55,0) + IF(AC$4>$E92,MIN(AC92,$I92-SUM($J92:AC92)))","v":0},{"$f":"IF(AD$4=$E92, $I92*AD$55,0) + IF(AD$4>$E92,MIN(AD92,$I92-SUM($J92:AD92)))","v":0},{"$f":"IF(AE$4=$E92, $I92*AE$55,0) + IF(AE$4>$E92,MIN(AE92,$I92-SUM($J92:AE92)))","v":0},{"$f":"IF(AF$4=$E92, $I92*AF$55,0) + IF(AF$4>$E92,MIN(AF92,$I92-SUM($J92:AF92)))","v":0},{"$f":"IF(AG$4=$E92, $I92*AG$55,0) + IF(AG$4>$E92,MIN(AG92,$I92-SUM($J92:AG92)))","v":0},{"$f":"IF(AH$4=$E92, $I92*AH$55,0) + IF(AH$4>$E92,MIN(AH92,$I92-SUM($J92:AH92)))","v":0},{"$f":"IF(AI$4=$E92, $I92*AI$55,0) + IF(AI$4>$E92,MIN(AI92,$I92-SUM($J92:AI92)))","v":0},{"$f":"IF(AJ$4=$E92, $I92*AJ$55,0) + IF(AJ$4>$E92,MIN(AJ92,$I92-SUM($J92:AJ92)))","v":0},{"$f":"IF(AK$4=$E92, $I92*AK$55,0) + IF(AK$4>$E92,MIN(AK92,$I92-SUM($J92:AK92)))","v":0},{"$f":"IF(AL$4=$E92, $I92*AL$55,0) + IF(AL$4>$E92,MIN(AL92,$I92-SUM($J92:AL92)))","v":0},{"$f":"IF(AM$4=$E92, $I92*AM$55,0) + IF(AM$4>$E92,MIN(AM92,$I92-SUM($J92:AM92)))","v":0},{"$f":"IF(AN$4=$E92, $I92*AN$55,0) + IF(AN$4>$E92,MIN(AN92,$I92-SUM($J92:AN92)))","v":0},{"$f":"IF(AO$4=$E92, $I92*AO$55,0) + IF(AO$4>$E92,MIN(AO92,$I92-SUM($J92:AO92)))","v":0},{"$f":"IF(AP$4=$E92, $I92*AP$55,0) + IF(AP$4>$E92,MIN(AP92,$I92-SUM($J92:AP92)))","v":0},{"$f":"IF(AQ$4=$E92, $I92*AQ$55,0) + IF(AQ$4>$E92,MIN(AQ92,$I92-SUM($J92:AQ92)))","v":0},{"$f":"IF(AR$4=$E92, $I92*AR$55,0) + IF(AR$4>$E92,MIN(AR92,$I92-SUM($J92:AR92)))","v":0},{"$f":"IF(AS$4=$E92, $I92*AS$55,0) + IF(AS$4>$E92,MIN(AS92,$I92-SUM($J92:AS92)))","v":0},{"$f":"IF(AT$4=$E92, $I92*AT$55,0) + IF(AT$4>$E92,MIN(AT92,$I92-SUM($J92:AT92)))","v":0},{"$f":"IF(AU$4=$E92, $I92*AU$55,0) + IF(AU$4>$E92,MIN(AU92,$I92-SUM($J92:AU92)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E92)+1)","v":"2019-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E93, $I93*J$55,0) + IF(J$4>$E93,MIN(J93,$I93-SUM($J93:J93)))","v":0},{"$f":"IF(K$4=$E93, $I93*K$55,0) + IF(K$4>$E93,MIN(K93,$I93-SUM($J93:K93)))","v":0},{"$f":"IF(L$4=$E93, $I93*L$55,0) + IF(L$4>$E93,MIN(L93,$I93-SUM($J93:L93)))","v":0},{"$f":"IF(M$4=$E93, $I93*M$55,0) + IF(M$4>$E93,MIN(M93,$I93-SUM($J93:M93)))","v":0},{"$f":"IF(N$4=$E93, $I93*N$55,0) + IF(N$4>$E93,MIN(N93,$I93-SUM($J93:N93)))","v":0},{"$f":"IF(O$4=$E93, $I93*O$55,0) + IF(O$4>$E93,MIN(O93,$I93-SUM($J93:O93)))","v":0},{"$f":"IF(P$4=$E93, $I93*P$55,0) + IF(P$4>$E93,MIN(P93,$I93-SUM($J93:P93)))","v":0},{"$f":"IF(Q$4=$E93, $I93*Q$55,0) + IF(Q$4>$E93,MIN(Q93,$I93-SUM($J93:Q93)))","v":0},{"$f":"IF(R$4=$E93, $I93*R$55,0) + IF(R$4>$E93,MIN(R93,$I93-SUM($J93:R93)))","v":0},{"$f":"IF(S$4=$E93, $I93*S$55,0) + IF(S$4>$E93,MIN(S93,$I93-SUM($J93:S93)))","v":0},{"$f":"IF(T$4=$E93, $I93*T$55,0) + IF(T$4>$E93,MIN(T93,$I93-SUM($J93:T93)))","v":0},{"$f":"IF(U$4=$E93, $I93*U$55,0) + IF(U$4>$E93,MIN(U93,$I93-SUM($J93:U93)))","v":0},{"$f":"IF(V$4=$E93, $I93*V$55,0) + IF(V$4>$E93,MIN(V93,$I93-SUM($J93:V93)))","v":0},{"$f":"IF(W$4=$E93, $I93*W$55,0) + IF(W$4>$E93,MIN(W93,$I93-SUM($J93:W93)))","v":0},{"$f":"IF(X$4=$E93, $I93*X$55,0) + IF(X$4>$E93,MIN(X93,$I93-SUM($J93:X93)))","v":0},{"$f":"IF(Y$4=$E93, $I93*Y$55,0) + IF(Y$4>$E93,MIN(Y93,$I93-SUM($J93:Y93)))","v":0},{"$f":"IF(Z$4=$E93, $I93*Z$55,0) + IF(Z$4>$E93,MIN(Z93,$I93-SUM($J93:Z93)))","v":0},{"$f":"IF(AA$4=$E93, $I93*AA$55,0) + IF(AA$4>$E93,MIN(AA93,$I93-SUM($J93:AA93)))","v":0},{"$f":"IF(AB$4=$E93, $I93*AB$55,0) + IF(AB$4>$E93,MIN(AB93,$I93-SUM($J93:AB93)))","v":0},{"$f":"IF(AC$4=$E93, $I93*AC$55,0) + IF(AC$4>$E93,MIN(AC93,$I93-SUM($J93:AC93)))","v":0},{"$f":"IF(AD$4=$E93, $I93*AD$55,0) + IF(AD$4>$E93,MIN(AD93,$I93-SUM($J93:AD93)))","v":0},{"$f":"IF(AE$4=$E93, $I93*AE$55,0) + IF(AE$4>$E93,MIN(AE93,$I93-SUM($J93:AE93)))","v":0},{"$f":"IF(AF$4=$E93, $I93*AF$55,0) + IF(AF$4>$E93,MIN(AF93,$I93-SUM($J93:AF93)))","v":0},{"$f":"IF(AG$4=$E93, $I93*AG$55,0) + IF(AG$4>$E93,MIN(AG93,$I93-SUM($J93:AG93)))","v":0},{"$f":"IF(AH$4=$E93, $I93*AH$55,0) + IF(AH$4>$E93,MIN(AH93,$I93-SUM($J93:AH93)))","v":0},{"$f":"IF(AI$4=$E93, $I93*AI$55,0) + IF(AI$4>$E93,MIN(AI93,$I93-SUM($J93:AI93)))","v":0},{"$f":"IF(AJ$4=$E93, $I93*AJ$55,0) + IF(AJ$4>$E93,MIN(AJ93,$I93-SUM($J93:AJ93)))","v":0},{"$f":"IF(AK$4=$E93, $I93*AK$55,0) + IF(AK$4>$E93,MIN(AK93,$I93-SUM($J93:AK93)))","v":0},{"$f":"IF(AL$4=$E93, $I93*AL$55,0) + IF(AL$4>$E93,MIN(AL93,$I93-SUM($J93:AL93)))","v":0},{"$f":"IF(AM$4=$E93, $I93*AM$55,0) + IF(AM$4>$E93,MIN(AM93,$I93-SUM($J93:AM93)))","v":0},{"$f":"IF(AN$4=$E93, $I93*AN$55,0) + IF(AN$4>$E93,MIN(AN93,$I93-SUM($J93:AN93)))","v":0},{"$f":"IF(AO$4=$E93, $I93*AO$55,0) + IF(AO$4>$E93,MIN(AO93,$I93-SUM($J93:AO93)))","v":0},{"$f":"IF(AP$4=$E93, $I93*AP$55,0) + IF(AP$4>$E93,MIN(AP93,$I93-SUM($J93:AP93)))","v":0},{"$f":"IF(AQ$4=$E93, $I93*AQ$55,0) + IF(AQ$4>$E93,MIN(AQ93,$I93-SUM($J93:AQ93)))","v":0},{"$f":"IF(AR$4=$E93, $I93*AR$55,0) + IF(AR$4>$E93,MIN(AR93,$I93-SUM($J93:AR93)))","v":0},{"$f":"IF(AS$4=$E93, $I93*AS$55,0) + IF(AS$4>$E93,MIN(AS93,$I93-SUM($J93:AS93)))","v":0},{"$f":"IF(AT$4=$E93, $I93*AT$55,0) + IF(AT$4>$E93,MIN(AT93,$I93-SUM($J93:AT93)))","v":0},{"$f":"IF(AU$4=$E93, $I93*AU$55,0) + IF(AU$4>$E93,MIN(AU93,$I93-SUM($J93:AU93)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E93)+1)","v":"2020-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E94, $I94*J$55,0) + IF(J$4>$E94,MIN(J94,$I94-SUM($J94:J94)))","v":0},{"$f":"IF(K$4=$E94, $I94*K$55,0) + IF(K$4>$E94,MIN(K94,$I94-SUM($J94:K94)))","v":0},{"$f":"IF(L$4=$E94, $I94*L$55,0) + IF(L$4>$E94,MIN(L94,$I94-SUM($J94:L94)))","v":0},{"$f":"IF(M$4=$E94, $I94*M$55,0) + IF(M$4>$E94,MIN(M94,$I94-SUM($J94:M94)))","v":0},{"$f":"IF(N$4=$E94, $I94*N$55,0) + IF(N$4>$E94,MIN(N94,$I94-SUM($J94:N94)))","v":0},{"$f":"IF(O$4=$E94, $I94*O$55,0) + IF(O$4>$E94,MIN(O94,$I94-SUM($J94:O94)))","v":0},{"$f":"IF(P$4=$E94, $I94*P$55,0) + IF(P$4>$E94,MIN(P94,$I94-SUM($J94:P94)))","v":0},{"$f":"IF(Q$4=$E94, $I94*Q$55,0) + IF(Q$4>$E94,MIN(Q94,$I94-SUM($J94:Q94)))","v":0},{"$f":"IF(R$4=$E94, $I94*R$55,0) + IF(R$4>$E94,MIN(R94,$I94-SUM($J94:R94)))","v":0},{"$f":"IF(S$4=$E94, $I94*S$55,0) + IF(S$4>$E94,MIN(S94,$I94-SUM($J94:S94)))","v":0},{"$f":"IF(T$4=$E94, $I94*T$55,0) + IF(T$4>$E94,MIN(T94,$I94-SUM($J94:T94)))","v":0},{"$f":"IF(U$4=$E94, $I94*U$55,0) + IF(U$4>$E94,MIN(U94,$I94-SUM($J94:U94)))","v":0},{"$f":"IF(V$4=$E94, $I94*V$55,0) + IF(V$4>$E94,MIN(V94,$I94-SUM($J94:V94)))","v":0},{"$f":"IF(W$4=$E94, $I94*W$55,0) + IF(W$4>$E94,MIN(W94,$I94-SUM($J94:W94)))","v":0},{"$f":"IF(X$4=$E94, $I94*X$55,0) + IF(X$4>$E94,MIN(X94,$I94-SUM($J94:X94)))","v":0},{"$f":"IF(Y$4=$E94, $I94*Y$55,0) + IF(Y$4>$E94,MIN(Y94,$I94-SUM($J94:Y94)))","v":0},{"$f":"IF(Z$4=$E94, $I94*Z$55,0) + IF(Z$4>$E94,MIN(Z94,$I94-SUM($J94:Z94)))","v":0},{"$f":"IF(AA$4=$E94, $I94*AA$55,0) + IF(AA$4>$E94,MIN(AA94,$I94-SUM($J94:AA94)))","v":0},{"$f":"IF(AB$4=$E94, $I94*AB$55,0) + IF(AB$4>$E94,MIN(AB94,$I94-SUM($J94:AB94)))","v":0},{"$f":"IF(AC$4=$E94, $I94*AC$55,0) + IF(AC$4>$E94,MIN(AC94,$I94-SUM($J94:AC94)))","v":0},{"$f":"IF(AD$4=$E94, $I94*AD$55,0) + IF(AD$4>$E94,MIN(AD94,$I94-SUM($J94:AD94)))","v":0},{"$f":"IF(AE$4=$E94, $I94*AE$55,0) + IF(AE$4>$E94,MIN(AE94,$I94-SUM($J94:AE94)))","v":0},{"$f":"IF(AF$4=$E94, $I94*AF$55,0) + IF(AF$4>$E94,MIN(AF94,$I94-SUM($J94:AF94)))","v":0},{"$f":"IF(AG$4=$E94, $I94*AG$55,0) + IF(AG$4>$E94,MIN(AG94,$I94-SUM($J94:AG94)))","v":0},{"$f":"IF(AH$4=$E94, $I94*AH$55,0) + IF(AH$4>$E94,MIN(AH94,$I94-SUM($J94:AH94)))","v":0},{"$f":"IF(AI$4=$E94, $I94*AI$55,0) + IF(AI$4>$E94,MIN(AI94,$I94-SUM($J94:AI94)))","v":0},{"$f":"IF(AJ$4=$E94, $I94*AJ$55,0) + IF(AJ$4>$E94,MIN(AJ94,$I94-SUM($J94:AJ94)))","v":0},{"$f":"IF(AK$4=$E94, $I94*AK$55,0) + IF(AK$4>$E94,MIN(AK94,$I94-SUM($J94:AK94)))","v":0},{"$f":"IF(AL$4=$E94, $I94*AL$55,0) + IF(AL$4>$E94,MIN(AL94,$I94-SUM($J94:AL94)))","v":0},{"$f":"IF(AM$4=$E94, $I94*AM$55,0) + IF(AM$4>$E94,MIN(AM94,$I94-SUM($J94:AM94)))","v":0},{"$f":"IF(AN$4=$E94, $I94*AN$55,0) + IF(AN$4>$E94,MIN(AN94,$I94-SUM($J94:AN94)))","v":0},{"$f":"IF(AO$4=$E94, $I94*AO$55,0) + IF(AO$4>$E94,MIN(AO94,$I94-SUM($J94:AO94)))","v":0},{"$f":"IF(AP$4=$E94, $I94*AP$55,0) + IF(AP$4>$E94,MIN(AP94,$I94-SUM($J94:AP94)))","v":0},{"$f":"IF(AQ$4=$E94, $I94*AQ$55,0) + IF(AQ$4>$E94,MIN(AQ94,$I94-SUM($J94:AQ94)))","v":0},{"$f":"IF(AR$4=$E94, $I94*AR$55,0) + IF(AR$4>$E94,MIN(AR94,$I94-SUM($J94:AR94)))","v":0},{"$f":"IF(AS$4=$E94, $I94*AS$55,0) + IF(AS$4>$E94,MIN(AS94,$I94-SUM($J94:AS94)))","v":0},{"$f":"IF(AT$4=$E94, $I94*AT$55,0) + IF(AT$4>$E94,MIN(AT94,$I94-SUM($J94:AT94)))","v":0},{"$f":"IF(AU$4=$E94, $I94*AU$55,0) + IF(AU$4>$E94,MIN(AU94,$I94-SUM($J94:AU94)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E94)+1)","v":"2021-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E95, $I95*J$55,0) + IF(J$4>$E95,MIN(J95,$I95-SUM($J95:J95)))","v":0},{"$f":"IF(K$4=$E95, $I95*K$55,0) + IF(K$4>$E95,MIN(K95,$I95-SUM($J95:K95)))","v":0},{"$f":"IF(L$4=$E95, $I95*L$55,0) + IF(L$4>$E95,MIN(L95,$I95-SUM($J95:L95)))","v":0},{"$f":"IF(M$4=$E95, $I95*M$55,0) + IF(M$4>$E95,MIN(M95,$I95-SUM($J95:M95)))","v":0},{"$f":"IF(N$4=$E95, $I95*N$55,0) + IF(N$4>$E95,MIN(N95,$I95-SUM($J95:N95)))","v":0},{"$f":"IF(O$4=$E95, $I95*O$55,0) + IF(O$4>$E95,MIN(O95,$I95-SUM($J95:O95)))","v":0},{"$f":"IF(P$4=$E95, $I95*P$55,0) + IF(P$4>$E95,MIN(P95,$I95-SUM($J95:P95)))","v":0},{"$f":"IF(Q$4=$E95, $I95*Q$55,0) + IF(Q$4>$E95,MIN(Q95,$I95-SUM($J95:Q95)))","v":0},{"$f":"IF(R$4=$E95, $I95*R$55,0) + IF(R$4>$E95,MIN(R95,$I95-SUM($J95:R95)))","v":0},{"$f":"IF(S$4=$E95, $I95*S$55,0) + IF(S$4>$E95,MIN(S95,$I95-SUM($J95:S95)))","v":0},{"$f":"IF(T$4=$E95, $I95*T$55,0) + IF(T$4>$E95,MIN(T95,$I95-SUM($J95:T95)))","v":0},{"$f":"IF(U$4=$E95, $I95*U$55,0) + IF(U$4>$E95,MIN(U95,$I95-SUM($J95:U95)))","v":0},{"$f":"IF(V$4=$E95, $I95*V$55,0) + IF(V$4>$E95,MIN(V95,$I95-SUM($J95:V95)))","v":0},{"$f":"IF(W$4=$E95, $I95*W$55,0) + IF(W$4>$E95,MIN(W95,$I95-SUM($J95:W95)))","v":0},{"$f":"IF(X$4=$E95, $I95*X$55,0) + IF(X$4>$E95,MIN(X95,$I95-SUM($J95:X95)))","v":0},{"$f":"IF(Y$4=$E95, $I95*Y$55,0) + IF(Y$4>$E95,MIN(Y95,$I95-SUM($J95:Y95)))","v":0},{"$f":"IF(Z$4=$E95, $I95*Z$55,0) + IF(Z$4>$E95,MIN(Z95,$I95-SUM($J95:Z95)))","v":0},{"$f":"IF(AA$4=$E95, $I95*AA$55,0) + IF(AA$4>$E95,MIN(AA95,$I95-SUM($J95:AA95)))","v":0},{"$f":"IF(AB$4=$E95, $I95*AB$55,0) + IF(AB$4>$E95,MIN(AB95,$I95-SUM($J95:AB95)))","v":0},{"$f":"IF(AC$4=$E95, $I95*AC$55,0) + IF(AC$4>$E95,MIN(AC95,$I95-SUM($J95:AC95)))","v":0},{"$f":"IF(AD$4=$E95, $I95*AD$55,0) + IF(AD$4>$E95,MIN(AD95,$I95-SUM($J95:AD95)))","v":0},{"$f":"IF(AE$4=$E95, $I95*AE$55,0) + IF(AE$4>$E95,MIN(AE95,$I95-SUM($J95:AE95)))","v":0},{"$f":"IF(AF$4=$E95, $I95*AF$55,0) + IF(AF$4>$E95,MIN(AF95,$I95-SUM($J95:AF95)))","v":0},{"$f":"IF(AG$4=$E95, $I95*AG$55,0) + IF(AG$4>$E95,MIN(AG95,$I95-SUM($J95:AG95)))","v":0},{"$f":"IF(AH$4=$E95, $I95*AH$55,0) + IF(AH$4>$E95,MIN(AH95,$I95-SUM($J95:AH95)))","v":0},{"$f":"IF(AI$4=$E95, $I95*AI$55,0) + IF(AI$4>$E95,MIN(AI95,$I95-SUM($J95:AI95)))","v":0},{"$f":"IF(AJ$4=$E95, $I95*AJ$55,0) + IF(AJ$4>$E95,MIN(AJ95,$I95-SUM($J95:AJ95)))","v":0},{"$f":"IF(AK$4=$E95, $I95*AK$55,0) + IF(AK$4>$E95,MIN(AK95,$I95-SUM($J95:AK95)))","v":0},{"$f":"IF(AL$4=$E95, $I95*AL$55,0) + IF(AL$4>$E95,MIN(AL95,$I95-SUM($J95:AL95)))","v":0},{"$f":"IF(AM$4=$E95, $I95*AM$55,0) + IF(AM$4>$E95,MIN(AM95,$I95-SUM($J95:AM95)))","v":0},{"$f":"IF(AN$4=$E95, $I95*AN$55,0) + IF(AN$4>$E95,MIN(AN95,$I95-SUM($J95:AN95)))","v":0},{"$f":"IF(AO$4=$E95, $I95*AO$55,0) + IF(AO$4>$E95,MIN(AO95,$I95-SUM($J95:AO95)))","v":0},{"$f":"IF(AP$4=$E95, $I95*AP$55,0) + IF(AP$4>$E95,MIN(AP95,$I95-SUM($J95:AP95)))","v":0},{"$f":"IF(AQ$4=$E95, $I95*AQ$55,0) + IF(AQ$4>$E95,MIN(AQ95,$I95-SUM($J95:AQ95)))","v":0},{"$f":"IF(AR$4=$E95, $I95*AR$55,0) + IF(AR$4>$E95,MIN(AR95,$I95-SUM($J95:AR95)))","v":0},{"$f":"IF(AS$4=$E95, $I95*AS$55,0) + IF(AS$4>$E95,MIN(AS95,$I95-SUM($J95:AS95)))","v":0},{"$f":"IF(AT$4=$E95, $I95*AT$55,0) + IF(AT$4>$E95,MIN(AT95,$I95-SUM($J95:AT95)))","v":0},{"$f":"IF(AU$4=$E95, $I95*AU$55,0) + IF(AU$4>$E95,MIN(AU95,$I95-SUM($J95:AU95)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E95)+1)","v":"2022-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E96, $I96*J$55,0) + IF(J$4>$E96,MIN(J96,$I96-SUM($J96:J96)))","v":0},{"$f":"IF(K$4=$E96, $I96*K$55,0) + IF(K$4>$E96,MIN(K96,$I96-SUM($J96:K96)))","v":0},{"$f":"IF(L$4=$E96, $I96*L$55,0) + IF(L$4>$E96,MIN(L96,$I96-SUM($J96:L96)))","v":0},{"$f":"IF(M$4=$E96, $I96*M$55,0) + IF(M$4>$E96,MIN(M96,$I96-SUM($J96:M96)))","v":0},{"$f":"IF(N$4=$E96, $I96*N$55,0) + IF(N$4>$E96,MIN(N96,$I96-SUM($J96:N96)))","v":0},{"$f":"IF(O$4=$E96, $I96*O$55,0) + IF(O$4>$E96,MIN(O96,$I96-SUM($J96:O96)))","v":0},{"$f":"IF(P$4=$E96, $I96*P$55,0) + IF(P$4>$E96,MIN(P96,$I96-SUM($J96:P96)))","v":0},{"$f":"IF(Q$4=$E96, $I96*Q$55,0) + IF(Q$4>$E96,MIN(Q96,$I96-SUM($J96:Q96)))","v":0},{"$f":"IF(R$4=$E96, $I96*R$55,0) + IF(R$4>$E96,MIN(R96,$I96-SUM($J96:R96)))","v":0},{"$f":"IF(S$4=$E96, $I96*S$55,0) + IF(S$4>$E96,MIN(S96,$I96-SUM($J96:S96)))","v":0},{"$f":"IF(T$4=$E96, $I96*T$55,0) + IF(T$4>$E96,MIN(T96,$I96-SUM($J96:T96)))","v":0},{"$f":"IF(U$4=$E96, $I96*U$55,0) + IF(U$4>$E96,MIN(U96,$I96-SUM($J96:U96)))","v":0},{"$f":"IF(V$4=$E96, $I96*V$55,0) + IF(V$4>$E96,MIN(V96,$I96-SUM($J96:V96)))","v":0},{"$f":"IF(W$4=$E96, $I96*W$55,0) + IF(W$4>$E96,MIN(W96,$I96-SUM($J96:W96)))","v":0},{"$f":"IF(X$4=$E96, $I96*X$55,0) + IF(X$4>$E96,MIN(X96,$I96-SUM($J96:X96)))","v":0},{"$f":"IF(Y$4=$E96, $I96*Y$55,0) + IF(Y$4>$E96,MIN(Y96,$I96-SUM($J96:Y96)))","v":0},{"$f":"IF(Z$4=$E96, $I96*Z$55,0) + IF(Z$4>$E96,MIN(Z96,$I96-SUM($J96:Z96)))","v":0},{"$f":"IF(AA$4=$E96, $I96*AA$55,0) + IF(AA$4>$E96,MIN(AA96,$I96-SUM($J96:AA96)))","v":0},{"$f":"IF(AB$4=$E96, $I96*AB$55,0) + IF(AB$4>$E96,MIN(AB96,$I96-SUM($J96:AB96)))","v":0},{"$f":"IF(AC$4=$E96, $I96*AC$55,0) + IF(AC$4>$E96,MIN(AC96,$I96-SUM($J96:AC96)))","v":0},{"$f":"IF(AD$4=$E96, $I96*AD$55,0) + IF(AD$4>$E96,MIN(AD96,$I96-SUM($J96:AD96)))","v":0},{"$f":"IF(AE$4=$E96, $I96*AE$55,0) + IF(AE$4>$E96,MIN(AE96,$I96-SUM($J96:AE96)))","v":0},{"$f":"IF(AF$4=$E96, $I96*AF$55,0) + IF(AF$4>$E96,MIN(AF96,$I96-SUM($J96:AF96)))","v":0},{"$f":"IF(AG$4=$E96, $I96*AG$55,0) + IF(AG$4>$E96,MIN(AG96,$I96-SUM($J96:AG96)))","v":0},{"$f":"IF(AH$4=$E96, $I96*AH$55,0) + IF(AH$4>$E96,MIN(AH96,$I96-SUM($J96:AH96)))","v":0},{"$f":"IF(AI$4=$E96, $I96*AI$55,0) + IF(AI$4>$E96,MIN(AI96,$I96-SUM($J96:AI96)))","v":0},{"$f":"IF(AJ$4=$E96, $I96*AJ$55,0) + IF(AJ$4>$E96,MIN(AJ96,$I96-SUM($J96:AJ96)))","v":0},{"$f":"IF(AK$4=$E96, $I96*AK$55,0) + IF(AK$4>$E96,MIN(AK96,$I96-SUM($J96:AK96)))","v":0},{"$f":"IF(AL$4=$E96, $I96*AL$55,0) + IF(AL$4>$E96,MIN(AL96,$I96-SUM($J96:AL96)))","v":0},{"$f":"IF(AM$4=$E96, $I96*AM$55,0) + IF(AM$4>$E96,MIN(AM96,$I96-SUM($J96:AM96)))","v":0},{"$f":"IF(AN$4=$E96, $I96*AN$55,0) + IF(AN$4>$E96,MIN(AN96,$I96-SUM($J96:AN96)))","v":0},{"$f":"IF(AO$4=$E96, $I96*AO$55,0) + IF(AO$4>$E96,MIN(AO96,$I96-SUM($J96:AO96)))","v":0},{"$f":"IF(AP$4=$E96, $I96*AP$55,0) + IF(AP$4>$E96,MIN(AP96,$I96-SUM($J96:AP96)))","v":0},{"$f":"IF(AQ$4=$E96, $I96*AQ$55,0) + IF(AQ$4>$E96,MIN(AQ96,$I96-SUM($J96:AQ96)))","v":0},{"$f":"IF(AR$4=$E96, $I96*AR$55,0) + IF(AR$4>$E96,MIN(AR96,$I96-SUM($J96:AR96)))","v":0},{"$f":"IF(AS$4=$E96, $I96*AS$55,0) + IF(AS$4>$E96,MIN(AS96,$I96-SUM($J96:AS96)))","v":0},{"$f":"IF(AT$4=$E96, $I96*AT$55,0) + IF(AT$4>$E96,MIN(AT96,$I96-SUM($J96:AT96)))","v":0},{"$f":"IF(AU$4=$E96, $I96*AU$55,0) + IF(AU$4>$E96,MIN(AU96,$I96-SUM($J96:AU96)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E96)+1)","v":"2023-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E97, $I97*J$55,0) + IF(J$4>$E97,MIN(J97,$I97-SUM($J97:J97)))","v":0},{"$f":"IF(K$4=$E97, $I97*K$55,0) + IF(K$4>$E97,MIN(K97,$I97-SUM($J97:K97)))","v":0},{"$f":"IF(L$4=$E97, $I97*L$55,0) + IF(L$4>$E97,MIN(L97,$I97-SUM($J97:L97)))","v":0},{"$f":"IF(M$4=$E97, $I97*M$55,0) + IF(M$4>$E97,MIN(M97,$I97-SUM($J97:M97)))","v":0},{"$f":"IF(N$4=$E97, $I97*N$55,0) + IF(N$4>$E97,MIN(N97,$I97-SUM($J97:N97)))","v":0},{"$f":"IF(O$4=$E97, $I97*O$55,0) + IF(O$4>$E97,MIN(O97,$I97-SUM($J97:O97)))","v":0},{"$f":"IF(P$4=$E97, $I97*P$55,0) + IF(P$4>$E97,MIN(P97,$I97-SUM($J97:P97)))","v":0},{"$f":"IF(Q$4=$E97, $I97*Q$55,0) + IF(Q$4>$E97,MIN(Q97,$I97-SUM($J97:Q97)))","v":0},{"$f":"IF(R$4=$E97, $I97*R$55,0) + IF(R$4>$E97,MIN(R97,$I97-SUM($J97:R97)))","v":0},{"$f":"IF(S$4=$E97, $I97*S$55,0) + IF(S$4>$E97,MIN(S97,$I97-SUM($J97:S97)))","v":0},{"$f":"IF(T$4=$E97, $I97*T$55,0) + IF(T$4>$E97,MIN(T97,$I97-SUM($J97:T97)))","v":0},{"$f":"IF(U$4=$E97, $I97*U$55,0) + IF(U$4>$E97,MIN(U97,$I97-SUM($J97:U97)))","v":0},{"$f":"IF(V$4=$E97, $I97*V$55,0) + IF(V$4>$E97,MIN(V97,$I97-SUM($J97:V97)))","v":0},{"$f":"IF(W$4=$E97, $I97*W$55,0) + IF(W$4>$E97,MIN(W97,$I97-SUM($J97:W97)))","v":0},{"$f":"IF(X$4=$E97, $I97*X$55,0) + IF(X$4>$E97,MIN(X97,$I97-SUM($J97:X97)))","v":0},{"$f":"IF(Y$4=$E97, $I97*Y$55,0) + IF(Y$4>$E97,MIN(Y97,$I97-SUM($J97:Y97)))","v":0},{"$f":"IF(Z$4=$E97, $I97*Z$55,0) + IF(Z$4>$E97,MIN(Z97,$I97-SUM($J97:Z97)))","v":0},{"$f":"IF(AA$4=$E97, $I97*AA$55,0) + IF(AA$4>$E97,MIN(AA97,$I97-SUM($J97:AA97)))","v":0},{"$f":"IF(AB$4=$E97, $I97*AB$55,0) + IF(AB$4>$E97,MIN(AB97,$I97-SUM($J97:AB97)))","v":0},{"$f":"IF(AC$4=$E97, $I97*AC$55,0) + IF(AC$4>$E97,MIN(AC97,$I97-SUM($J97:AC97)))","v":0},{"$f":"IF(AD$4=$E97, $I97*AD$55,0) + IF(AD$4>$E97,MIN(AD97,$I97-SUM($J97:AD97)))","v":0},{"$f":"IF(AE$4=$E97, $I97*AE$55,0) + IF(AE$4>$E97,MIN(AE97,$I97-SUM($J97:AE97)))","v":0},{"$f":"IF(AF$4=$E97, $I97*AF$55,0) + IF(AF$4>$E97,MIN(AF97,$I97-SUM($J97:AF97)))","v":0},{"$f":"IF(AG$4=$E97, $I97*AG$55,0) + IF(AG$4>$E97,MIN(AG97,$I97-SUM($J97:AG97)))","v":0},{"$f":"IF(AH$4=$E97, $I97*AH$55,0) + IF(AH$4>$E97,MIN(AH97,$I97-SUM($J97:AH97)))","v":0},{"$f":"IF(AI$4=$E97, $I97*AI$55,0) + IF(AI$4>$E97,MIN(AI97,$I97-SUM($J97:AI97)))","v":0},{"$f":"IF(AJ$4=$E97, $I97*AJ$55,0) + IF(AJ$4>$E97,MIN(AJ97,$I97-SUM($J97:AJ97)))","v":0},{"$f":"IF(AK$4=$E97, $I97*AK$55,0) + IF(AK$4>$E97,MIN(AK97,$I97-SUM($J97:AK97)))","v":0},{"$f":"IF(AL$4=$E97, $I97*AL$55,0) + IF(AL$4>$E97,MIN(AL97,$I97-SUM($J97:AL97)))","v":0},{"$f":"IF(AM$4=$E97, $I97*AM$55,0) + IF(AM$4>$E97,MIN(AM97,$I97-SUM($J97:AM97)))","v":0},{"$f":"IF(AN$4=$E97, $I97*AN$55,0) + IF(AN$4>$E97,MIN(AN97,$I97-SUM($J97:AN97)))","v":0},{"$f":"IF(AO$4=$E97, $I97*AO$55,0) + IF(AO$4>$E97,MIN(AO97,$I97-SUM($J97:AO97)))","v":0},{"$f":"IF(AP$4=$E97, $I97*AP$55,0) + IF(AP$4>$E97,MIN(AP97,$I97-SUM($J97:AP97)))","v":0},{"$f":"IF(AQ$4=$E97, $I97*AQ$55,0) + IF(AQ$4>$E97,MIN(AQ97,$I97-SUM($J97:AQ97)))","v":0},{"$f":"IF(AR$4=$E97, $I97*AR$55,0) + IF(AR$4>$E97,MIN(AR97,$I97-SUM($J97:AR97)))","v":0},{"$f":"IF(AS$4=$E97, $I97*AS$55,0) + IF(AS$4>$E97,MIN(AS97,$I97-SUM($J97:AS97)))","v":0},{"$f":"IF(AT$4=$E97, $I97*AT$55,0) + IF(AT$4>$E97,MIN(AT97,$I97-SUM($J97:AT97)))","v":0},{"$f":"IF(AU$4=$E97, $I97*AU$55,0) + IF(AU$4>$E97,MIN(AU97,$I97-SUM($J97:AU97)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E97)+1)","v":"2024-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E98, $I98*J$55,0) + IF(J$4>$E98,MIN(J98,$I98-SUM($J98:J98)))","v":0},{"$f":"IF(K$4=$E98, $I98*K$55,0) + IF(K$4>$E98,MIN(K98,$I98-SUM($J98:K98)))","v":0},{"$f":"IF(L$4=$E98, $I98*L$55,0) + IF(L$4>$E98,MIN(L98,$I98-SUM($J98:L98)))","v":0},{"$f":"IF(M$4=$E98, $I98*M$55,0) + IF(M$4>$E98,MIN(M98,$I98-SUM($J98:M98)))","v":0},{"$f":"IF(N$4=$E98, $I98*N$55,0) + IF(N$4>$E98,MIN(N98,$I98-SUM($J98:N98)))","v":0},{"$f":"IF(O$4=$E98, $I98*O$55,0) + IF(O$4>$E98,MIN(O98,$I98-SUM($J98:O98)))","v":0},{"$f":"IF(P$4=$E98, $I98*P$55,0) + IF(P$4>$E98,MIN(P98,$I98-SUM($J98:P98)))","v":0},{"$f":"IF(Q$4=$E98, $I98*Q$55,0) + IF(Q$4>$E98,MIN(Q98,$I98-SUM($J98:Q98)))","v":0},{"$f":"IF(R$4=$E98, $I98*R$55,0) + IF(R$4>$E98,MIN(R98,$I98-SUM($J98:R98)))","v":0},{"$f":"IF(S$4=$E98, $I98*S$55,0) + IF(S$4>$E98,MIN(S98,$I98-SUM($J98:S98)))","v":0},{"$f":"IF(T$4=$E98, $I98*T$55,0) + IF(T$4>$E98,MIN(T98,$I98-SUM($J98:T98)))","v":0},{"$f":"IF(U$4=$E98, $I98*U$55,0) + IF(U$4>$E98,MIN(U98,$I98-SUM($J98:U98)))","v":0},{"$f":"IF(V$4=$E98, $I98*V$55,0) + IF(V$4>$E98,MIN(V98,$I98-SUM($J98:V98)))","v":0},{"$f":"IF(W$4=$E98, $I98*W$55,0) + IF(W$4>$E98,MIN(W98,$I98-SUM($J98:W98)))","v":0},{"$f":"IF(X$4=$E98, $I98*X$55,0) + IF(X$4>$E98,MIN(X98,$I98-SUM($J98:X98)))","v":0},{"$f":"IF(Y$4=$E98, $I98*Y$55,0) + IF(Y$4>$E98,MIN(Y98,$I98-SUM($J98:Y98)))","v":0},{"$f":"IF(Z$4=$E98, $I98*Z$55,0) + IF(Z$4>$E98,MIN(Z98,$I98-SUM($J98:Z98)))","v":0},{"$f":"IF(AA$4=$E98, $I98*AA$55,0) + IF(AA$4>$E98,MIN(AA98,$I98-SUM($J98:AA98)))","v":0},{"$f":"IF(AB$4=$E98, $I98*AB$55,0) + IF(AB$4>$E98,MIN(AB98,$I98-SUM($J98:AB98)))","v":0},{"$f":"IF(AC$4=$E98, $I98*AC$55,0) + IF(AC$4>$E98,MIN(AC98,$I98-SUM($J98:AC98)))","v":0},{"$f":"IF(AD$4=$E98, $I98*AD$55,0) + IF(AD$4>$E98,MIN(AD98,$I98-SUM($J98:AD98)))","v":0},{"$f":"IF(AE$4=$E98, $I98*AE$55,0) + IF(AE$4>$E98,MIN(AE98,$I98-SUM($J98:AE98)))","v":0},{"$f":"IF(AF$4=$E98, $I98*AF$55,0) + IF(AF$4>$E98,MIN(AF98,$I98-SUM($J98:AF98)))","v":0},{"$f":"IF(AG$4=$E98, $I98*AG$55,0) + IF(AG$4>$E98,MIN(AG98,$I98-SUM($J98:AG98)))","v":0},{"$f":"IF(AH$4=$E98, $I98*AH$55,0) + IF(AH$4>$E98,MIN(AH98,$I98-SUM($J98:AH98)))","v":0},{"$f":"IF(AI$4=$E98, $I98*AI$55,0) + IF(AI$4>$E98,MIN(AI98,$I98-SUM($J98:AI98)))","v":0},{"$f":"IF(AJ$4=$E98, $I98*AJ$55,0) + IF(AJ$4>$E98,MIN(AJ98,$I98-SUM($J98:AJ98)))","v":0},{"$f":"IF(AK$4=$E98, $I98*AK$55,0) + IF(AK$4>$E98,MIN(AK98,$I98-SUM($J98:AK98)))","v":0},{"$f":"IF(AL$4=$E98, $I98*AL$55,0) + IF(AL$4>$E98,MIN(AL98,$I98-SUM($J98:AL98)))","v":0},{"$f":"IF(AM$4=$E98, $I98*AM$55,0) + IF(AM$4>$E98,MIN(AM98,$I98-SUM($J98:AM98)))","v":0},{"$f":"IF(AN$4=$E98, $I98*AN$55,0) + IF(AN$4>$E98,MIN(AN98,$I98-SUM($J98:AN98)))","v":0},{"$f":"IF(AO$4=$E98, $I98*AO$55,0) + IF(AO$4>$E98,MIN(AO98,$I98-SUM($J98:AO98)))","v":0},{"$f":"IF(AP$4=$E98, $I98*AP$55,0) + IF(AP$4>$E98,MIN(AP98,$I98-SUM($J98:AP98)))","v":0},{"$f":"IF(AQ$4=$E98, $I98*AQ$55,0) + IF(AQ$4>$E98,MIN(AQ98,$I98-SUM($J98:AQ98)))","v":0},{"$f":"IF(AR$4=$E98, $I98*AR$55,0) + IF(AR$4>$E98,MIN(AR98,$I98-SUM($J98:AR98)))","v":0},{"$f":"IF(AS$4=$E98, $I98*AS$55,0) + IF(AS$4>$E98,MIN(AS98,$I98-SUM($J98:AS98)))","v":0},{"$f":"IF(AT$4=$E98, $I98*AT$55,0) + IF(AT$4>$E98,MIN(AT98,$I98-SUM($J98:AT98)))","v":0},{"$f":"IF(AU$4=$E98, $I98*AU$55,0) + IF(AU$4>$E98,MIN(AU98,$I98-SUM($J98:AU98)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E98)+1)","v":"2025-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E99, $I99*J$55,0) + IF(J$4>$E99,MIN(J99,$I99-SUM($J99:J99)))","v":0},{"$f":"IF(K$4=$E99, $I99*K$55,0) + IF(K$4>$E99,MIN(K99,$I99-SUM($J99:K99)))","v":0},{"$f":"IF(L$4=$E99, $I99*L$55,0) + IF(L$4>$E99,MIN(L99,$I99-SUM($J99:L99)))","v":0},{"$f":"IF(M$4=$E99, $I99*M$55,0) + IF(M$4>$E99,MIN(M99,$I99-SUM($J99:M99)))","v":0},{"$f":"IF(N$4=$E99, $I99*N$55,0) + IF(N$4>$E99,MIN(N99,$I99-SUM($J99:N99)))","v":0},{"$f":"IF(O$4=$E99, $I99*O$55,0) + IF(O$4>$E99,MIN(O99,$I99-SUM($J99:O99)))","v":0},{"$f":"IF(P$4=$E99, $I99*P$55,0) + IF(P$4>$E99,MIN(P99,$I99-SUM($J99:P99)))","v":0},{"$f":"IF(Q$4=$E99, $I99*Q$55,0) + IF(Q$4>$E99,MIN(Q99,$I99-SUM($J99:Q99)))","v":0},{"$f":"IF(R$4=$E99, $I99*R$55,0) + IF(R$4>$E99,MIN(R99,$I99-SUM($J99:R99)))","v":0},{"$f":"IF(S$4=$E99, $I99*S$55,0) + IF(S$4>$E99,MIN(S99,$I99-SUM($J99:S99)))","v":0},{"$f":"IF(T$4=$E99, $I99*T$55,0) + IF(T$4>$E99,MIN(T99,$I99-SUM($J99:T99)))","v":0},{"$f":"IF(U$4=$E99, $I99*U$55,0) + IF(U$4>$E99,MIN(U99,$I99-SUM($J99:U99)))","v":0},{"$f":"IF(V$4=$E99, $I99*V$55,0) + IF(V$4>$E99,MIN(V99,$I99-SUM($J99:V99)))","v":0},{"$f":"IF(W$4=$E99, $I99*W$55,0) + IF(W$4>$E99,MIN(W99,$I99-SUM($J99:W99)))","v":0},{"$f":"IF(X$4=$E99, $I99*X$55,0) + IF(X$4>$E99,MIN(X99,$I99-SUM($J99:X99)))","v":0},{"$f":"IF(Y$4=$E99, $I99*Y$55,0) + IF(Y$4>$E99,MIN(Y99,$I99-SUM($J99:Y99)))","v":0},{"$f":"IF(Z$4=$E99, $I99*Z$55,0) + IF(Z$4>$E99,MIN(Z99,$I99-SUM($J99:Z99)))","v":0},{"$f":"IF(AA$4=$E99, $I99*AA$55,0) + IF(AA$4>$E99,MIN(AA99,$I99-SUM($J99:AA99)))","v":0},{"$f":"IF(AB$4=$E99, $I99*AB$55,0) + IF(AB$4>$E99,MIN(AB99,$I99-SUM($J99:AB99)))","v":0},{"$f":"IF(AC$4=$E99, $I99*AC$55,0) + IF(AC$4>$E99,MIN(AC99,$I99-SUM($J99:AC99)))","v":0},{"$f":"IF(AD$4=$E99, $I99*AD$55,0) + IF(AD$4>$E99,MIN(AD99,$I99-SUM($J99:AD99)))","v":0},{"$f":"IF(AE$4=$E99, $I99*AE$55,0) + IF(AE$4>$E99,MIN(AE99,$I99-SUM($J99:AE99)))","v":0},{"$f":"IF(AF$4=$E99, $I99*AF$55,0) + IF(AF$4>$E99,MIN(AF99,$I99-SUM($J99:AF99)))","v":0},{"$f":"IF(AG$4=$E99, $I99*AG$55,0) + IF(AG$4>$E99,MIN(AG99,$I99-SUM($J99:AG99)))","v":0},{"$f":"IF(AH$4=$E99, $I99*AH$55,0) + IF(AH$4>$E99,MIN(AH99,$I99-SUM($J99:AH99)))","v":0},{"$f":"IF(AI$4=$E99, $I99*AI$55,0) + IF(AI$4>$E99,MIN(AI99,$I99-SUM($J99:AI99)))","v":0},{"$f":"IF(AJ$4=$E99, $I99*AJ$55,0) + IF(AJ$4>$E99,MIN(AJ99,$I99-SUM($J99:AJ99)))","v":0},{"$f":"IF(AK$4=$E99, $I99*AK$55,0) + IF(AK$4>$E99,MIN(AK99,$I99-SUM($J99:AK99)))","v":0},{"$f":"IF(AL$4=$E99, $I99*AL$55,0) + IF(AL$4>$E99,MIN(AL99,$I99-SUM($J99:AL99)))","v":0},{"$f":"IF(AM$4=$E99, $I99*AM$55,0) + IF(AM$4>$E99,MIN(AM99,$I99-SUM($J99:AM99)))","v":0},{"$f":"IF(AN$4=$E99, $I99*AN$55,0) + IF(AN$4>$E99,MIN(AN99,$I99-SUM($J99:AN99)))","v":0},{"$f":"IF(AO$4=$E99, $I99*AO$55,0) + IF(AO$4>$E99,MIN(AO99,$I99-SUM($J99:AO99)))","v":0},{"$f":"IF(AP$4=$E99, $I99*AP$55,0) + IF(AP$4>$E99,MIN(AP99,$I99-SUM($J99:AP99)))","v":0},{"$f":"IF(AQ$4=$E99, $I99*AQ$55,0) + IF(AQ$4>$E99,MIN(AQ99,$I99-SUM($J99:AQ99)))","v":0},{"$f":"IF(AR$4=$E99, $I99*AR$55,0) + IF(AR$4>$E99,MIN(AR99,$I99-SUM($J99:AR99)))","v":0},{"$f":"IF(AS$4=$E99, $I99*AS$55,0) + IF(AS$4>$E99,MIN(AS99,$I99-SUM($J99:AS99)))","v":0},{"$f":"IF(AT$4=$E99, $I99*AT$55,0) + IF(AT$4>$E99,MIN(AT99,$I99-SUM($J99:AT99)))","v":0},{"$f":"IF(AU$4=$E99, $I99*AU$55,0) + IF(AU$4>$E99,MIN(AU99,$I99-SUM($J99:AU99)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E99)+1)","v":"2026-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E100, $I100*J$55,0) + IF(J$4>$E100,MIN(J100,$I100-SUM($J100:J100)))","v":0},{"$f":"IF(K$4=$E100, $I100*K$55,0) + IF(K$4>$E100,MIN(K100,$I100-SUM($J100:K100)))","v":0},{"$f":"IF(L$4=$E100, $I100*L$55,0) + IF(L$4>$E100,MIN(L100,$I100-SUM($J100:L100)))","v":0},{"$f":"IF(M$4=$E100, $I100*M$55,0) + IF(M$4>$E100,MIN(M100,$I100-SUM($J100:M100)))","v":0},{"$f":"IF(N$4=$E100, $I100*N$55,0) + IF(N$4>$E100,MIN(N100,$I100-SUM($J100:N100)))","v":0},{"$f":"IF(O$4=$E100, $I100*O$55,0) + IF(O$4>$E100,MIN(O100,$I100-SUM($J100:O100)))","v":0},{"$f":"IF(P$4=$E100, $I100*P$55,0) + IF(P$4>$E100,MIN(P100,$I100-SUM($J100:P100)))","v":0},{"$f":"IF(Q$4=$E100, $I100*Q$55,0) + IF(Q$4>$E100,MIN(Q100,$I100-SUM($J100:Q100)))","v":0},{"$f":"IF(R$4=$E100, $I100*R$55,0) + IF(R$4>$E100,MIN(R100,$I100-SUM($J100:R100)))","v":0},{"$f":"IF(S$4=$E100, $I100*S$55,0) + IF(S$4>$E100,MIN(S100,$I100-SUM($J100:S100)))","v":0},{"$f":"IF(T$4=$E100, $I100*T$55,0) + IF(T$4>$E100,MIN(T100,$I100-SUM($J100:T100)))","v":0},{"$f":"IF(U$4=$E100, $I100*U$55,0) + IF(U$4>$E100,MIN(U100,$I100-SUM($J100:U100)))","v":0},{"$f":"IF(V$4=$E100, $I100*V$55,0) + IF(V$4>$E100,MIN(V100,$I100-SUM($J100:V100)))","v":0},{"$f":"IF(W$4=$E100, $I100*W$55,0) + IF(W$4>$E100,MIN(W100,$I100-SUM($J100:W100)))","v":0},{"$f":"IF(X$4=$E100, $I100*X$55,0) + IF(X$4>$E100,MIN(X100,$I100-SUM($J100:X100)))","v":0},{"$f":"IF(Y$4=$E100, $I100*Y$55,0) + IF(Y$4>$E100,MIN(Y100,$I100-SUM($J100:Y100)))","v":0},{"$f":"IF(Z$4=$E100, $I100*Z$55,0) + IF(Z$4>$E100,MIN(Z100,$I100-SUM($J100:Z100)))","v":0},{"$f":"IF(AA$4=$E100, $I100*AA$55,0) + IF(AA$4>$E100,MIN(AA100,$I100-SUM($J100:AA100)))","v":0},{"$f":"IF(AB$4=$E100, $I100*AB$55,0) + IF(AB$4>$E100,MIN(AB100,$I100-SUM($J100:AB100)))","v":0},{"$f":"IF(AC$4=$E100, $I100*AC$55,0) + IF(AC$4>$E100,MIN(AC100,$I100-SUM($J100:AC100)))","v":0},{"$f":"IF(AD$4=$E100, $I100*AD$55,0) + IF(AD$4>$E100,MIN(AD100,$I100-SUM($J100:AD100)))","v":0},{"$f":"IF(AE$4=$E100, $I100*AE$55,0) + IF(AE$4>$E100,MIN(AE100,$I100-SUM($J100:AE100)))","v":0},{"$f":"IF(AF$4=$E100, $I100*AF$55,0) + IF(AF$4>$E100,MIN(AF100,$I100-SUM($J100:AF100)))","v":0},{"$f":"IF(AG$4=$E100, $I100*AG$55,0) + IF(AG$4>$E100,MIN(AG100,$I100-SUM($J100:AG100)))","v":0},{"$f":"IF(AH$4=$E100, $I100*AH$55,0) + IF(AH$4>$E100,MIN(AH100,$I100-SUM($J100:AH100)))","v":0},{"$f":"IF(AI$4=$E100, $I100*AI$55,0) + IF(AI$4>$E100,MIN(AI100,$I100-SUM($J100:AI100)))","v":0},{"$f":"IF(AJ$4=$E100, $I100*AJ$55,0) + IF(AJ$4>$E100,MIN(AJ100,$I100-SUM($J100:AJ100)))","v":0},{"$f":"IF(AK$4=$E100, $I100*AK$55,0) + IF(AK$4>$E100,MIN(AK100,$I100-SUM($J100:AK100)))","v":0},{"$f":"IF(AL$4=$E100, $I100*AL$55,0) + IF(AL$4>$E100,MIN(AL100,$I100-SUM($J100:AL100)))","v":0},{"$f":"IF(AM$4=$E100, $I100*AM$55,0) + IF(AM$4>$E100,MIN(AM100,$I100-SUM($J100:AM100)))","v":0},{"$f":"IF(AN$4=$E100, $I100*AN$55,0) + IF(AN$4>$E100,MIN(AN100,$I100-SUM($J100:AN100)))","v":0},{"$f":"IF(AO$4=$E100, $I100*AO$55,0) + IF(AO$4>$E100,MIN(AO100,$I100-SUM($J100:AO100)))","v":0},{"$f":"IF(AP$4=$E100, $I100*AP$55,0) + IF(AP$4>$E100,MIN(AP100,$I100-SUM($J100:AP100)))","v":0},{"$f":"IF(AQ$4=$E100, $I100*AQ$55,0) + IF(AQ$4>$E100,MIN(AQ100,$I100-SUM($J100:AQ100)))","v":0},{"$f":"IF(AR$4=$E100, $I100*AR$55,0) + IF(AR$4>$E100,MIN(AR100,$I100-SUM($J100:AR100)))","v":0},{"$f":"IF(AS$4=$E100, $I100*AS$55,0) + IF(AS$4>$E100,MIN(AS100,$I100-SUM($J100:AS100)))","v":0},{"$f":"IF(AT$4=$E100, $I100*AT$55,0) + IF(AT$4>$E100,MIN(AT100,$I100-SUM($J100:AT100)))","v":0},{"$f":"IF(AU$4=$E100, $I100*AU$55,0) + IF(AU$4>$E100,MIN(AU100,$I100-SUM($J100:AU100)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E100)+1)","v":"2027-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E101, $I101*J$55,0) + IF(J$4>$E101,MIN(J101,$I101-SUM($J101:J101)))","v":0},{"$f":"IF(K$4=$E101, $I101*K$55,0) + IF(K$4>$E101,MIN(K101,$I101-SUM($J101:K101)))","v":0},{"$f":"IF(L$4=$E101, $I101*L$55,0) + IF(L$4>$E101,MIN(L101,$I101-SUM($J101:L101)))","v":0},{"$f":"IF(M$4=$E101, $I101*M$55,0) + IF(M$4>$E101,MIN(M101,$I101-SUM($J101:M101)))","v":0},{"$f":"IF(N$4=$E101, $I101*N$55,0) + IF(N$4>$E101,MIN(N101,$I101-SUM($J101:N101)))","v":0},{"$f":"IF(O$4=$E101, $I101*O$55,0) + IF(O$4>$E101,MIN(O101,$I101-SUM($J101:O101)))","v":0},{"$f":"IF(P$4=$E101, $I101*P$55,0) + IF(P$4>$E101,MIN(P101,$I101-SUM($J101:P101)))","v":0},{"$f":"IF(Q$4=$E101, $I101*Q$55,0) + IF(Q$4>$E101,MIN(Q101,$I101-SUM($J101:Q101)))","v":0},{"$f":"IF(R$4=$E101, $I101*R$55,0) + IF(R$4>$E101,MIN(R101,$I101-SUM($J101:R101)))","v":0},{"$f":"IF(S$4=$E101, $I101*S$55,0) + IF(S$4>$E101,MIN(S101,$I101-SUM($J101:S101)))","v":0},{"$f":"IF(T$4=$E101, $I101*T$55,0) + IF(T$4>$E101,MIN(T101,$I101-SUM($J101:T101)))","v":0},{"$f":"IF(U$4=$E101, $I101*U$55,0) + IF(U$4>$E101,MIN(U101,$I101-SUM($J101:U101)))","v":0},{"$f":"IF(V$4=$E101, $I101*V$55,0) + IF(V$4>$E101,MIN(V101,$I101-SUM($J101:V101)))","v":0},{"$f":"IF(W$4=$E101, $I101*W$55,0) + IF(W$4>$E101,MIN(W101,$I101-SUM($J101:W101)))","v":0},{"$f":"IF(X$4=$E101, $I101*X$55,0) + IF(X$4>$E101,MIN(X101,$I101-SUM($J101:X101)))","v":0},{"$f":"IF(Y$4=$E101, $I101*Y$55,0) + IF(Y$4>$E101,MIN(Y101,$I101-SUM($J101:Y101)))","v":0},{"$f":"IF(Z$4=$E101, $I101*Z$55,0) + IF(Z$4>$E101,MIN(Z101,$I101-SUM($J101:Z101)))","v":0},{"$f":"IF(AA$4=$E101, $I101*AA$55,0) + IF(AA$4>$E101,MIN(AA101,$I101-SUM($J101:AA101)))","v":0},{"$f":"IF(AB$4=$E101, $I101*AB$55,0) + IF(AB$4>$E101,MIN(AB101,$I101-SUM($J101:AB101)))","v":0},{"$f":"IF(AC$4=$E101, $I101*AC$55,0) + IF(AC$4>$E101,MIN(AC101,$I101-SUM($J101:AC101)))","v":0},{"$f":"IF(AD$4=$E101, $I101*AD$55,0) + IF(AD$4>$E101,MIN(AD101,$I101-SUM($J101:AD101)))","v":0},{"$f":"IF(AE$4=$E101, $I101*AE$55,0) + IF(AE$4>$E101,MIN(AE101,$I101-SUM($J101:AE101)))","v":0},{"$f":"IF(AF$4=$E101, $I101*AF$55,0) + IF(AF$4>$E101,MIN(AF101,$I101-SUM($J101:AF101)))","v":0},{"$f":"IF(AG$4=$E101, $I101*AG$55,0) + IF(AG$4>$E101,MIN(AG101,$I101-SUM($J101:AG101)))","v":0},{"$f":"IF(AH$4=$E101, $I101*AH$55,0) + IF(AH$4>$E101,MIN(AH101,$I101-SUM($J101:AH101)))","v":0},{"$f":"IF(AI$4=$E101, $I101*AI$55,0) + IF(AI$4>$E101,MIN(AI101,$I101-SUM($J101:AI101)))","v":0},{"$f":"IF(AJ$4=$E101, $I101*AJ$55,0) + IF(AJ$4>$E101,MIN(AJ101,$I101-SUM($J101:AJ101)))","v":0},{"$f":"IF(AK$4=$E101, $I101*AK$55,0) + IF(AK$4>$E101,MIN(AK101,$I101-SUM($J101:AK101)))","v":0},{"$f":"IF(AL$4=$E101, $I101*AL$55,0) + IF(AL$4>$E101,MIN(AL101,$I101-SUM($J101:AL101)))","v":0},{"$f":"IF(AM$4=$E101, $I101*AM$55,0) + IF(AM$4>$E101,MIN(AM101,$I101-SUM($J101:AM101)))","v":0},{"$f":"IF(AN$4=$E101, $I101*AN$55,0) + IF(AN$4>$E101,MIN(AN101,$I101-SUM($J101:AN101)))","v":0},{"$f":"IF(AO$4=$E101, $I101*AO$55,0) + IF(AO$4>$E101,MIN(AO101,$I101-SUM($J101:AO101)))","v":0},{"$f":"IF(AP$4=$E101, $I101*AP$55,0) + IF(AP$4>$E101,MIN(AP101,$I101-SUM($J101:AP101)))","v":0},{"$f":"IF(AQ$4=$E101, $I101*AQ$55,0) + IF(AQ$4>$E101,MIN(AQ101,$I101-SUM($J101:AQ101)))","v":0},{"$f":"IF(AR$4=$E101, $I101*AR$55,0) + IF(AR$4>$E101,MIN(AR101,$I101-SUM($J101:AR101)))","v":0},{"$f":"IF(AS$4=$E101, $I101*AS$55,0) + IF(AS$4>$E101,MIN(AS101,$I101-SUM($J101:AS101)))","v":0},{"$f":"IF(AT$4=$E101, $I101*AT$55,0) + IF(AT$4>$E101,MIN(AT101,$I101-SUM($J101:AT101)))","v":0},{"$f":"IF(AU$4=$E101, $I101*AU$55,0) + IF(AU$4>$E101,MIN(AU101,$I101-SUM($J101:AU101)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$64:E101)+1)","v":"2028-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E102, $I102*J$55,0) + IF(J$4>$E102,MIN(J102,$I102-SUM($J102:J102)))","v":0},{"$f":"IF(K$4=$E102, $I102*K$55,0) + IF(K$4>$E102,MIN(K102,$I102-SUM($J102:K102)))","v":0},{"$f":"IF(L$4=$E102, $I102*L$55,0) + IF(L$4>$E102,MIN(L102,$I102-SUM($J102:L102)))","v":0},{"$f":"IF(M$4=$E102, $I102*M$55,0) + IF(M$4>$E102,MIN(M102,$I102-SUM($J102:M102)))","v":0},{"$f":"IF(N$4=$E102, $I102*N$55,0) + IF(N$4>$E102,MIN(N102,$I102-SUM($J102:N102)))","v":0},{"$f":"IF(O$4=$E102, $I102*O$55,0) + IF(O$4>$E102,MIN(O102,$I102-SUM($J102:O102)))","v":0},{"$f":"IF(P$4=$E102, $I102*P$55,0) + IF(P$4>$E102,MIN(P102,$I102-SUM($J102:P102)))","v":0},{"$f":"IF(Q$4=$E102, $I102*Q$55,0) + IF(Q$4>$E102,MIN(Q102,$I102-SUM($J102:Q102)))","v":0},{"$f":"IF(R$4=$E102, $I102*R$55,0) + IF(R$4>$E102,MIN(R102,$I102-SUM($J102:R102)))","v":0},{"$f":"IF(S$4=$E102, $I102*S$55,0) + IF(S$4>$E102,MIN(S102,$I102-SUM($J102:S102)))","v":0},{"$f":"IF(T$4=$E102, $I102*T$55,0) + IF(T$4>$E102,MIN(T102,$I102-SUM($J102:T102)))","v":0},{"$f":"IF(U$4=$E102, $I102*U$55,0) + IF(U$4>$E102,MIN(U102,$I102-SUM($J102:U102)))","v":0},{"$f":"IF(V$4=$E102, $I102*V$55,0) + IF(V$4>$E102,MIN(V102,$I102-SUM($J102:V102)))","v":0},{"$f":"IF(W$4=$E102, $I102*W$55,0) + IF(W$4>$E102,MIN(W102,$I102-SUM($J102:W102)))","v":0},{"$f":"IF(X$4=$E102, $I102*X$55,0) + IF(X$4>$E102,MIN(X102,$I102-SUM($J102:X102)))","v":0},{"$f":"IF(Y$4=$E102, $I102*Y$55,0) + IF(Y$4>$E102,MIN(Y102,$I102-SUM($J102:Y102)))","v":0},{"$f":"IF(Z$4=$E102, $I102*Z$55,0) + IF(Z$4>$E102,MIN(Z102,$I102-SUM($J102:Z102)))","v":0},{"$f":"IF(AA$4=$E102, $I102*AA$55,0) + IF(AA$4>$E102,MIN(AA102,$I102-SUM($J102:AA102)))","v":0},{"$f":"IF(AB$4=$E102, $I102*AB$55,0) + IF(AB$4>$E102,MIN(AB102,$I102-SUM($J102:AB102)))","v":0},{"$f":"IF(AC$4=$E102, $I102*AC$55,0) + IF(AC$4>$E102,MIN(AC102,$I102-SUM($J102:AC102)))","v":0},{"$f":"IF(AD$4=$E102, $I102*AD$55,0) + IF(AD$4>$E102,MIN(AD102,$I102-SUM($J102:AD102)))","v":0},{"$f":"IF(AE$4=$E102, $I102*AE$55,0) + IF(AE$4>$E102,MIN(AE102,$I102-SUM($J102:AE102)))","v":0},{"$f":"IF(AF$4=$E102, $I102*AF$55,0) + IF(AF$4>$E102,MIN(AF102,$I102-SUM($J102:AF102)))","v":0},{"$f":"IF(AG$4=$E102, $I102*AG$55,0) + IF(AG$4>$E102,MIN(AG102,$I102-SUM($J102:AG102)))","v":0},{"$f":"IF(AH$4=$E102, $I102*AH$55,0) + IF(AH$4>$E102,MIN(AH102,$I102-SUM($J102:AH102)))","v":0},{"$f":"IF(AI$4=$E102, $I102*AI$55,0) + IF(AI$4>$E102,MIN(AI102,$I102-SUM($J102:AI102)))","v":0},{"$f":"IF(AJ$4=$E102, $I102*AJ$55,0) + IF(AJ$4>$E102,MIN(AJ102,$I102-SUM($J102:AJ102)))","v":0},{"$f":"IF(AK$4=$E102, $I102*AK$55,0) + IF(AK$4>$E102,MIN(AK102,$I102-SUM($J102:AK102)))","v":0},{"$f":"IF(AL$4=$E102, $I102*AL$55,0) + IF(AL$4>$E102,MIN(AL102,$I102-SUM($J102:AL102)))","v":0},{"$f":"IF(AM$4=$E102, $I102*AM$55,0) + IF(AM$4>$E102,MIN(AM102,$I102-SUM($J102:AM102)))","v":0},{"$f":"IF(AN$4=$E102, $I102*AN$55,0) + IF(AN$4>$E102,MIN(AN102,$I102-SUM($J102:AN102)))","v":0},{"$f":"IF(AO$4=$E102, $I102*AO$55,0) + IF(AO$4>$E102,MIN(AO102,$I102-SUM($J102:AO102)))","v":0},{"$f":"IF(AP$4=$E102, $I102*AP$55,0) + IF(AP$4>$E102,MIN(AP102,$I102-SUM($J102:AP102)))","v":0},{"$f":"IF(AQ$4=$E102, $I102*AQ$55,0) + IF(AQ$4>$E102,MIN(AQ102,$I102-SUM($J102:AQ102)))","v":0},{"$f":"IF(AR$4=$E102, $I102*AR$55,0) + IF(AR$4>$E102,MIN(AR102,$I102-SUM($J102:AR102)))","v":0},{"$f":"IF(AS$4=$E102, $I102*AS$55,0) + IF(AS$4>$E102,MIN(AS102,$I102-SUM($J102:AS102)))","v":0},{"$f":"IF(AT$4=$E102, $I102*AT$55,0) + IF(AT$4>$E102,MIN(AT102,$I102-SUM($J102:AT102)))","v":0},{"$f":"IF(AU$4=$E102, $I102*AU$55,0) + IF(AU$4>$E102,MIN(AU102,$I102-SUM($J102:AU102)))","v":0}]
[]
[null,null,"Accelerated SL Depreciation calculation (post-vesting, pre-RIIO additions)"]
[]
[null,null,null,null,"Accelerated SL flag",null,"flag",null,null,null,{"$f":"K18*1","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E107)+1)","v":"1991-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$24:$AV$24,,MATCH(E108,$K$4:$AV$4,0))","v":28.526000944534815},null,{"$f":"IF(J$4=$E108, $I108*J$57,0) + IF(J$4>$E108,MIN(J108,$I108-SUM($J108:J108)))","v":0},{"$f":"IF(K$4=$E108, $I108*K$57,0) + IF(K$4>$E108,MIN(K108,$I108-SUM($J108:K108)))","v":1.4263000472267409},{"$f":"IF(L$4=$E108, $I108*L$57,0) + IF(L$4>$E108,MIN(L108,$I108-SUM($J108:L108)))","v":1.4263000472267409},{"$f":"IF(M$4=$E108, $I108*M$57,0) + IF(M$4>$E108,MIN(M108,$I108-SUM($J108:M108)))","v":1.4263000472267409},{"$f":"IF(N$4=$E108, $I108*N$57,0) + IF(N$4>$E108,MIN(N108,$I108-SUM($J108:N108)))","v":1.4263000472267409},{"$f":"IF(O$4=$E108, $I108*O$57,0) + IF(O$4>$E108,MIN(O108,$I108-SUM($J108:O108)))","v":1.4263000472267409},{"$f":"IF(P$4=$E108, $I108*P$57,0) + IF(P$4>$E108,MIN(P108,$I108-SUM($J108:P108)))","v":1.4263000472267409},{"$f":"IF(Q$4=$E108, $I108*Q$57,0) + IF(Q$4>$E108,MIN(Q108,$I108-SUM($J108:Q108)))","v":1.4263000472267409},{"$f":"IF(R$4=$E108, $I108*R$57,0) + IF(R$4>$E108,MIN(R108,$I108-SUM($J108:R108)))","v":1.4263000472267409},{"$f":"IF(S$4=$E108, $I108*S$57,0) + IF(S$4>$E108,MIN(S108,$I108-SUM($J108:S108)))","v":1.4263000472267409},{"$f":"IF(T$4=$E108, $I108*T$57,0) + IF(T$4>$E108,MIN(T108,$I108-SUM($J108:T108)))","v":1.4263000472267409},{"$f":"IF(U$4=$E108, $I108*U$57,0) + IF(U$4>$E108,MIN(U108,$I108-SUM($J108:U108)))","v":1.4263000472267409},{"$f":"IF(V$4=$E108, $I108*V$57,0) + IF(V$4>$E108,MIN(V108,$I108-SUM($J108:V108)))","v":1.4263000472267409},{"$f":"IF(W$4=$E108, $I108*W$57,0) + IF(W$4>$E108,MIN(W108,$I108-SUM($J108:W108)))","v":1.4263000472267409},{"$f":"IF(X$4=$E108, $I108*X$57,0) + IF(X$4>$E108,MIN(X108,$I108-SUM($J108:X108)))","v":1.4263000472267409},{"$f":"IF(Y$4=$E108, $I108*Y$57,0) + IF(Y$4>$E108,MIN(Y108,$I108-SUM($J108:Y108)))","v":1.4263000472267409},{"$f":"IF(Z$4=$E108, $I108*Z$57,0) + IF(Z$4>$E108,MIN(Z108,$I108-SUM($J108:Z108)))","v":1.4263000472267409},{"$f":"IF(AA$4=$E108, $I108*AA$57,0) + IF(AA$4>$E108,MIN(AA108,$I108-SUM($J108:AA108)))","v":1.4263000472267409},{"$f":"IF(AB$4=$E108, $I108*AB$57,0) + IF(AB$4>$E108,MIN(AB108,$I108-SUM($J108:AB108)))","v":1.4263000472267409},{"$f":"IF(AC$4=$E108, $I108*AC$57,0) + IF(AC$4>$E108,MIN(AC108,$I108-SUM($J108:AC108)))","v":1.4263000472267409},{"$f":"IF(AD$4=$E108, $I108*AD$57,0) + IF(AD$4>$E108,MIN(AD108,$I108-SUM($J108:AD108)))","v":1.4263000472267409},{"$f":"IF(AE$4=$E108, $I108*AE$57,0) + IF(AE$4>$E108,MIN(AE108,$I108-SUM($J108:AE108)))","v":1.0658141036401503E-14},{"$f":"IF(AF$4=$E108, $I108*AF$57,0) + IF(AF$4>$E108,MIN(AF108,$I108-SUM($J108:AF108)))","v":0},{"$f":"IF(AG$4=$E108, $I108*AG$57,0) + IF(AG$4>$E108,MIN(AG108,$I108-SUM($J108:AG108)))","v":0},{"$f":"IF(AH$4=$E108, $I108*AH$57,0) + IF(AH$4>$E108,MIN(AH108,$I108-SUM($J108:AH108)))","v":0},{"$f":"IF(AI$4=$E108, $I108*AI$57,0) + IF(AI$4>$E108,MIN(AI108,$I108-SUM($J108:AI108)))","v":0},{"$f":"IF(AJ$4=$E108, $I108*AJ$57,0) + IF(AJ$4>$E108,MIN(AJ108,$I108-SUM($J108:AJ108)))","v":0},{"$f":"IF(AK$4=$E108, $I108*AK$57,0) + IF(AK$4>$E108,MIN(AK108,$I108-SUM($J108:AK108)))","v":0},{"$f":"IF(AL$4=$E108, $I108*AL$57,0) + IF(AL$4>$E108,MIN(AL108,$I108-SUM($J108:AL108)))","v":0},{"$f":"IF(AM$4=$E108, $I108*AM$57,0) + IF(AM$4>$E108,MIN(AM108,$I108-SUM($J108:AM108)))","v":0},{"$f":"IF(AN$4=$E108, $I108*AN$57,0) + IF(AN$4>$E108,MIN(AN108,$I108-SUM($J108:AN108)))","v":0},{"$f":"IF(AO$4=$E108, $I108*AO$57,0) + IF(AO$4>$E108,MIN(AO108,$I108-SUM($J108:AO108)))","v":0},{"$f":"IF(AP$4=$E108, $I108*AP$57,0) + IF(AP$4>$E108,MIN(AP108,$I108-SUM($J108:AP108)))","v":0},{"$f":"IF(AQ$4=$E108, $I108*AQ$57,0) + IF(AQ$4>$E108,MIN(AQ108,$I108-SUM($J108:AQ108)))","v":0},{"$f":"IF(AR$4=$E108, $I108*AR$57,0) + IF(AR$4>$E108,MIN(AR108,$I108-SUM($J108:AR108)))","v":0},{"$f":"IF(AS$4=$E108, $I108*AS$57,0) + IF(AS$4>$E108,MIN(AS108,$I108-SUM($J108:AS108)))","v":0},{"$f":"IF(AT$4=$E108, $I108*AT$57,0) + IF(AT$4>$E108,MIN(AT108,$I108-SUM($J108:AT108)))","v":0},{"$f":"IF(AU$4=$E108, $I108*AU$57,0) + IF(AU$4>$E108,MIN(AU108,$I108-SUM($J108:AU108)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E108)+1)","v":"1992-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$24:$AV$24,,MATCH(E109,$K$4:$AV$4,0))","v":69.833132182400178},null,{"$f":"IF(J$4=$E109, $I109*J$57,0) + IF(J$4>$E109,MIN(J109,$I109-SUM($J109:J109)))","v":0},{"$f":"IF(K$4=$E109, $I109*K$57,0) + IF(K$4>$E109,MIN(K109,$I109-SUM($J109:K109)))","v":0},{"$f":"IF(L$4=$E109, $I109*L$57,0) + IF(L$4>$E109,MIN(L109,$I109-SUM($J109:L109)))","v":3.491656609120009},{"$f":"IF(M$4=$E109, $I109*M$57,0) + IF(M$4>$E109,MIN(M109,$I109-SUM($J109:M109)))","v":3.491656609120009},{"$f":"IF(N$4=$E109, $I109*N$57,0) + IF(N$4>$E109,MIN(N109,$I109-SUM($J109:N109)))","v":3.491656609120009},{"$f":"IF(O$4=$E109, $I109*O$57,0) + IF(O$4>$E109,MIN(O109,$I109-SUM($J109:O109)))","v":3.491656609120009},{"$f":"IF(P$4=$E109, $I109*P$57,0) + IF(P$4>$E109,MIN(P109,$I109-SUM($J109:P109)))","v":3.491656609120009},{"$f":"IF(Q$4=$E109, $I109*Q$57,0) + IF(Q$4>$E109,MIN(Q109,$I109-SUM($J109:Q109)))","v":3.491656609120009},{"$f":"IF(R$4=$E109, $I109*R$57,0) + IF(R$4>$E109,MIN(R109,$I109-SUM($J109:R109)))","v":3.491656609120009},{"$f":"IF(S$4=$E109, $I109*S$57,0) + IF(S$4>$E109,MIN(S109,$I109-SUM($J109:S109)))","v":3.491656609120009},{"$f":"IF(T$4=$E109, $I109*T$57,0) + IF(T$4>$E109,MIN(T109,$I109-SUM($J109:T109)))","v":3.491656609120009},{"$f":"IF(U$4=$E109, $I109*U$57,0) + IF(U$4>$E109,MIN(U109,$I109-SUM($J109:U109)))","v":3.491656609120009},{"$f":"IF(V$4=$E109, $I109*V$57,0) + IF(V$4>$E109,MIN(V109,$I109-SUM($J109:V109)))","v":3.491656609120009},{"$f":"IF(W$4=$E109, $I109*W$57,0) + IF(W$4>$E109,MIN(W109,$I109-SUM($J109:W109)))","v":3.491656609120009},{"$f":"IF(X$4=$E109, $I109*X$57,0) + IF(X$4>$E109,MIN(X109,$I109-SUM($J109:X109)))","v":3.491656609120009},{"$f":"IF(Y$4=$E109, $I109*Y$57,0) + IF(Y$4>$E109,MIN(Y109,$I109-SUM($J109:Y109)))","v":3.491656609120009},{"$f":"IF(Z$4=$E109, $I109*Z$57,0) + IF(Z$4>$E109,MIN(Z109,$I109-SUM($J109:Z109)))","v":3.491656609120009},{"$f":"IF(AA$4=$E109, $I109*AA$57,0) + IF(AA$4>$E109,MIN(AA109,$I109-SUM($J109:AA109)))","v":3.491656609120009},{"$f":"IF(AB$4=$E109, $I109*AB$57,0) + IF(AB$4>$E109,MIN(AB109,$I109-SUM($J109:AB109)))","v":3.491656609120009},{"$f":"IF(AC$4=$E109, $I109*AC$57,0) + IF(AC$4>$E109,MIN(AC109,$I109-SUM($J109:AC109)))","v":3.491656609120009},{"$f":"IF(AD$4=$E109, $I109*AD$57,0) + IF(AD$4>$E109,MIN(AD109,$I109-SUM($J109:AD109)))","v":3.491656609120009},{"$f":"IF(AE$4=$E109, $I109*AE$57,0) + IF(AE$4>$E109,MIN(AE109,$I109-SUM($J109:AE109)))","v":3.491656609120009},{"$f":"IF(AF$4=$E109, $I109*AF$57,0) + IF(AF$4>$E109,MIN(AF109,$I109-SUM($J109:AF109)))","v":0},{"$f":"IF(AG$4=$E109, $I109*AG$57,0) + IF(AG$4>$E109,MIN(AG109,$I109-SUM($J109:AG109)))","v":0},{"$f":"IF(AH$4=$E109, $I109*AH$57,0) + IF(AH$4>$E109,MIN(AH109,$I109-SUM($J109:AH109)))","v":0},{"$f":"IF(AI$4=$E109, $I109*AI$57,0) + IF(AI$4>$E109,MIN(AI109,$I109-SUM($J109:AI109)))","v":0},{"$f":"IF(AJ$4=$E109, $I109*AJ$57,0) + IF(AJ$4>$E109,MIN(AJ109,$I109-SUM($J109:AJ109)))","v":0},{"$f":"IF(AK$4=$E109, $I109*AK$57,0) + IF(AK$4>$E109,MIN(AK109,$I109-SUM($J109:AK109)))","v":0},{"$f":"IF(AL$4=$E109, $I109*AL$57,0) + IF(AL$4>$E109,MIN(AL109,$I109-SUM($J109:AL109)))","v":0},{"$f":"IF(AM$4=$E109, $I109*AM$57,0) + IF(AM$4>$E109,MIN(AM109,$I109-SUM($J109:AM109)))","v":0},{"$f":"IF(AN$4=$E109, $I109*AN$57,0) + IF(AN$4>$E109,MIN(AN109,$I109-SUM($J109:AN109)))","v":0},{"$f":"IF(AO$4=$E109, $I109*AO$57,0) + IF(AO$4>$E109,MIN(AO109,$I109-SUM($J109:AO109)))","v":0},{"$f":"IF(AP$4=$E109, $I109*AP$57,0) + IF(AP$4>$E109,MIN(AP109,$I109-SUM($J109:AP109)))","v":0},{"$f":"IF(AQ$4=$E109, $I109*AQ$57,0) + IF(AQ$4>$E109,MIN(AQ109,$I109-SUM($J109:AQ109)))","v":0},{"$f":"IF(AR$4=$E109, $I109*AR$57,0) + IF(AR$4>$E109,MIN(AR109,$I109-SUM($J109:AR109)))","v":0},{"$f":"IF(AS$4=$E109, $I109*AS$57,0) + IF(AS$4>$E109,MIN(AS109,$I109-SUM($J109:AS109)))","v":0},{"$f":"IF(AT$4=$E109, $I109*AT$57,0) + IF(AT$4>$E109,MIN(AT109,$I109-SUM($J109:AT109)))","v":0},{"$f":"IF(AU$4=$E109, $I109*AU$57,0) + IF(AU$4>$E109,MIN(AU109,$I109-SUM($J109:AU109)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E109)+1)","v":"1993-03-31"},null,"£m 20/21 prices",null,144.48234244634517,null,{"$f":"IF(J$4=$E110, $I110*J$57,0) + IF(J$4>$E110,MIN(J110,$I110-SUM($J110:J110)))","v":0},{"$f":"IF(K$4=$E110, $I110*K$57,0) + IF(K$4>$E110,MIN(K110,$I110-SUM($J110:K110)))","v":0},{"$f":"IF(L$4=$E110, $I110*L$57,0) + IF(L$4>$E110,MIN(L110,$I110-SUM($J110:L110)))","v":0},{"$f":"IF(M$4=$E110, $I110*M$57,0) + IF(M$4>$E110,MIN(M110,$I110-SUM($J110:M110)))","v":7.2241171223172591},{"$f":"IF(N$4=$E110, $I110*N$57,0) + IF(N$4>$E110,MIN(N110,$I110-SUM($J110:N110)))","v":7.2241171223172591},{"$f":"IF(O$4=$E110, $I110*O$57,0) + IF(O$4>$E110,MIN(O110,$I110-SUM($J110:O110)))","v":7.2241171223172591},{"$f":"IF(P$4=$E110, $I110*P$57,0) + IF(P$4>$E110,MIN(P110,$I110-SUM($J110:P110)))","v":7.2241171223172591},{"$f":"IF(Q$4=$E110, $I110*Q$57,0) + IF(Q$4>$E110,MIN(Q110,$I110-SUM($J110:Q110)))","v":7.2241171223172591},{"$f":"IF(R$4=$E110, $I110*R$57,0) + IF(R$4>$E110,MIN(R110,$I110-SUM($J110:R110)))","v":7.2241171223172591},{"$f":"IF(S$4=$E110, $I110*S$57,0) + IF(S$4>$E110,MIN(S110,$I110-SUM($J110:S110)))","v":7.2241171223172591},{"$f":"IF(T$4=$E110, $I110*T$57,0) + IF(T$4>$E110,MIN(T110,$I110-SUM($J110:T110)))","v":7.2241171223172591},{"$f":"IF(U$4=$E110, $I110*U$57,0) + IF(U$4>$E110,MIN(U110,$I110-SUM($J110:U110)))","v":7.2241171223172591},{"$f":"IF(V$4=$E110, $I110*V$57,0) + IF(V$4>$E110,MIN(V110,$I110-SUM($J110:V110)))","v":7.2241171223172591},{"$f":"IF(W$4=$E110, $I110*W$57,0) + IF(W$4>$E110,MIN(W110,$I110-SUM($J110:W110)))","v":7.2241171223172591},{"$f":"IF(X$4=$E110, $I110*X$57,0) + IF(X$4>$E110,MIN(X110,$I110-SUM($J110:X110)))","v":7.2241171223172591},{"$f":"IF(Y$4=$E110, $I110*Y$57,0) + IF(Y$4>$E110,MIN(Y110,$I110-SUM($J110:Y110)))","v":7.2241171223172591},{"$f":"IF(Z$4=$E110, $I110*Z$57,0) + IF(Z$4>$E110,MIN(Z110,$I110-SUM($J110:Z110)))","v":7.2241171223172591},{"$f":"IF(AA$4=$E110, $I110*AA$57,0) + IF(AA$4>$E110,MIN(AA110,$I110-SUM($J110:AA110)))","v":7.2241171223172591},{"$f":"IF(AB$4=$E110, $I110*AB$57,0) + IF(AB$4>$E110,MIN(AB110,$I110-SUM($J110:AB110)))","v":7.2241171223172591},{"$f":"IF(AC$4=$E110, $I110*AC$57,0) + IF(AC$4>$E110,MIN(AC110,$I110-SUM($J110:AC110)))","v":7.2241171223172591},{"$f":"IF(AD$4=$E110, $I110*AD$57,0) + IF(AD$4>$E110,MIN(AD110,$I110-SUM($J110:AD110)))","v":7.2241171223172591},{"$f":"IF(AE$4=$E110, $I110*AE$57,0) + IF(AE$4>$E110,MIN(AE110,$I110-SUM($J110:AE110)))","v":7.2241171223172591},{"$f":"IF(AF$4=$E110, $I110*AF$57,0) + IF(AF$4>$E110,MIN(AF110,$I110-SUM($J110:AF110)))","v":7.2241171223172591},{"$f":"IF(AG$4=$E110, $I110*AG$57,0) + IF(AG$4>$E110,MIN(AG110,$I110-SUM($J110:AG110)))","v":2.8421709430404007E-14},{"$f":"IF(AH$4=$E110, $I110*AH$57,0) + IF(AH$4>$E110,MIN(AH110,$I110-SUM($J110:AH110)))","v":0},{"$f":"IF(AI$4=$E110, $I110*AI$57,0) + IF(AI$4>$E110,MIN(AI110,$I110-SUM($J110:AI110)))","v":0},{"$f":"IF(AJ$4=$E110, $I110*AJ$57,0) + IF(AJ$4>$E110,MIN(AJ110,$I110-SUM($J110:AJ110)))","v":0},{"$f":"IF(AK$4=$E110, $I110*AK$57,0) + IF(AK$4>$E110,MIN(AK110,$I110-SUM($J110:AK110)))","v":0},{"$f":"IF(AL$4=$E110, $I110*AL$57,0) + IF(AL$4>$E110,MIN(AL110,$I110-SUM($J110:AL110)))","v":0},{"$f":"IF(AM$4=$E110, $I110*AM$57,0) + IF(AM$4>$E110,MIN(AM110,$I110-SUM($J110:AM110)))","v":0},{"$f":"IF(AN$4=$E110, $I110*AN$57,0) + IF(AN$4>$E110,MIN(AN110,$I110-SUM($J110:AN110)))","v":0},{"$f":"IF(AO$4=$E110, $I110*AO$57,0) + IF(AO$4>$E110,MIN(AO110,$I110-SUM($J110:AO110)))","v":0},{"$f":"IF(AP$4=$E110, $I110*AP$57,0) + IF(AP$4>$E110,MIN(AP110,$I110-SUM($J110:AP110)))","v":0},{"$f":"IF(AQ$4=$E110, $I110*AQ$57,0) + IF(AQ$4>$E110,MIN(AQ110,$I110-SUM($J110:AQ110)))","v":0},{"$f":"IF(AR$4=$E110, $I110*AR$57,0) + IF(AR$4>$E110,MIN(AR110,$I110-SUM($J110:AR110)))","v":0},{"$f":"IF(AS$4=$E110, $I110*AS$57,0) + IF(AS$4>$E110,MIN(AS110,$I110-SUM($J110:AS110)))","v":0},{"$f":"IF(AT$4=$E110, $I110*AT$57,0) + IF(AT$4>$E110,MIN(AT110,$I110-SUM($J110:AT110)))","v":0},{"$f":"IF(AU$4=$E110, $I110*AU$57,0) + IF(AU$4>$E110,MIN(AU110,$I110-SUM($J110:AU110)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E110)+1)","v":"1994-03-31"},null,"£m 20/21 prices",null,130.21934197407776,null,{"$f":"IF(J$4=$E111, $I111*J$57,0) + IF(J$4>$E111,MIN(J111,$I111-SUM($J111:J111)))","v":0},{"$f":"IF(K$4=$E111, $I111*K$57,0) + IF(K$4>$E111,MIN(K111,$I111-SUM($J111:K111)))","v":0},{"$f":"IF(L$4=$E111, $I111*L$57,0) + IF(L$4>$E111,MIN(L111,$I111-SUM($J111:L111)))","v":0},{"$f":"IF(M$4=$E111, $I111*M$57,0) + IF(M$4>$E111,MIN(M111,$I111-SUM($J111:M111)))","v":0},{"$f":"IF(N$4=$E111, $I111*N$57,0) + IF(N$4>$E111,MIN(N111,$I111-SUM($J111:N111)))","v":6.5109670987038886},{"$f":"IF(O$4=$E111, $I111*O$57,0) + IF(O$4>$E111,MIN(O111,$I111-SUM($J111:O111)))","v":6.5109670987038886},{"$f":"IF(P$4=$E111, $I111*P$57,0) + IF(P$4>$E111,MIN(P111,$I111-SUM($J111:P111)))","v":6.5109670987038886},{"$f":"IF(Q$4=$E111, $I111*Q$57,0) + IF(Q$4>$E111,MIN(Q111,$I111-SUM($J111:Q111)))","v":6.5109670987038886},{"$f":"IF(R$4=$E111, $I111*R$57,0) + IF(R$4>$E111,MIN(R111,$I111-SUM($J111:R111)))","v":6.5109670987038886},{"$f":"IF(S$4=$E111, $I111*S$57,0) + IF(S$4>$E111,MIN(S111,$I111-SUM($J111:S111)))","v":6.5109670987038886},{"$f":"IF(T$4=$E111, $I111*T$57,0) + IF(T$4>$E111,MIN(T111,$I111-SUM($J111:T111)))","v":6.5109670987038886},{"$f":"IF(U$4=$E111, $I111*U$57,0) + IF(U$4>$E111,MIN(U111,$I111-SUM($J111:U111)))","v":6.5109670987038886},{"$f":"IF(V$4=$E111, $I111*V$57,0) + IF(V$4>$E111,MIN(V111,$I111-SUM($J111:V111)))","v":6.5109670987038886},{"$f":"IF(W$4=$E111, $I111*W$57,0) + IF(W$4>$E111,MIN(W111,$I111-SUM($J111:W111)))","v":6.5109670987038886},{"$f":"IF(X$4=$E111, $I111*X$57,0) + IF(X$4>$E111,MIN(X111,$I111-SUM($J111:X111)))","v":6.5109670987038886},{"$f":"IF(Y$4=$E111, $I111*Y$57,0) + IF(Y$4>$E111,MIN(Y111,$I111-SUM($J111:Y111)))","v":6.5109670987038886},{"$f":"IF(Z$4=$E111, $I111*Z$57,0) + IF(Z$4>$E111,MIN(Z111,$I111-SUM($J111:Z111)))","v":6.5109670987038886},{"$f":"IF(AA$4=$E111, $I111*AA$57,0) + IF(AA$4>$E111,MIN(AA111,$I111-SUM($J111:AA111)))","v":6.5109670987038886},{"$f":"IF(AB$4=$E111, $I111*AB$57,0) + IF(AB$4>$E111,MIN(AB111,$I111-SUM($J111:AB111)))","v":6.5109670987038886},{"$f":"IF(AC$4=$E111, $I111*AC$57,0) + IF(AC$4>$E111,MIN(AC111,$I111-SUM($J111:AC111)))","v":6.5109670987038886},{"$f":"IF(AD$4=$E111, $I111*AD$57,0) + IF(AD$4>$E111,MIN(AD111,$I111-SUM($J111:AD111)))","v":6.5109670987038886},{"$f":"IF(AE$4=$E111, $I111*AE$57,0) + IF(AE$4>$E111,MIN(AE111,$I111-SUM($J111:AE111)))","v":6.5109670987038886},{"$f":"IF(AF$4=$E111, $I111*AF$57,0) + IF(AF$4>$E111,MIN(AF111,$I111-SUM($J111:AF111)))","v":6.5109670987038886},{"$f":"IF(AG$4=$E111, $I111*AG$57,0) + IF(AG$4>$E111,MIN(AG111,$I111-SUM($J111:AG111)))","v":6.5109670987038886},{"$f":"IF(AH$4=$E111, $I111*AH$57,0) + IF(AH$4>$E111,MIN(AH111,$I111-SUM($J111:AH111)))","v":0},{"$f":"IF(AI$4=$E111, $I111*AI$57,0) + IF(AI$4>$E111,MIN(AI111,$I111-SUM($J111:AI111)))","v":0},{"$f":"IF(AJ$4=$E111, $I111*AJ$57,0) + IF(AJ$4>$E111,MIN(AJ111,$I111-SUM($J111:AJ111)))","v":0},{"$f":"IF(AK$4=$E111, $I111*AK$57,0) + IF(AK$4>$E111,MIN(AK111,$I111-SUM($J111:AK111)))","v":0},{"$f":"IF(AL$4=$E111, $I111*AL$57,0) + IF(AL$4>$E111,MIN(AL111,$I111-SUM($J111:AL111)))","v":0},{"$f":"IF(AM$4=$E111, $I111*AM$57,0) + IF(AM$4>$E111,MIN(AM111,$I111-SUM($J111:AM111)))","v":0},{"$f":"IF(AN$4=$E111, $I111*AN$57,0) + IF(AN$4>$E111,MIN(AN111,$I111-SUM($J111:AN111)))","v":0},{"$f":"IF(AO$4=$E111, $I111*AO$57,0) + IF(AO$4>$E111,MIN(AO111,$I111-SUM($J111:AO111)))","v":0},{"$f":"IF(AP$4=$E111, $I111*AP$57,0) + IF(AP$4>$E111,MIN(AP111,$I111-SUM($J111:AP111)))","v":0},{"$f":"IF(AQ$4=$E111, $I111*AQ$57,0) + IF(AQ$4>$E111,MIN(AQ111,$I111-SUM($J111:AQ111)))","v":0},{"$f":"IF(AR$4=$E111, $I111*AR$57,0) + IF(AR$4>$E111,MIN(AR111,$I111-SUM($J111:AR111)))","v":0},{"$f":"IF(AS$4=$E111, $I111*AS$57,0) + IF(AS$4>$E111,MIN(AS111,$I111-SUM($J111:AS111)))","v":0},{"$f":"IF(AT$4=$E111, $I111*AT$57,0) + IF(AT$4>$E111,MIN(AT111,$I111-SUM($J111:AT111)))","v":0},{"$f":"IF(AU$4=$E111, $I111*AU$57,0) + IF(AU$4>$E111,MIN(AU111,$I111-SUM($J111:AU111)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E111)+1)","v":"1995-03-31"},null,"£m 20/21 prices",null,129.10793933987514,null,{"$f":"IF(J$4=$E112, $I112*J$57,0) + IF(J$4>$E112,MIN(J112,$I112-SUM($J112:J112)))","v":0},{"$f":"IF(K$4=$E112, $I112*K$57,0) + IF(K$4>$E112,MIN(K112,$I112-SUM($J112:K112)))","v":0},{"$f":"IF(L$4=$E112, $I112*L$57,0) + IF(L$4>$E112,MIN(L112,$I112-SUM($J112:L112)))","v":0},{"$f":"IF(M$4=$E112, $I112*M$57,0) + IF(M$4>$E112,MIN(M112,$I112-SUM($J112:M112)))","v":0},{"$f":"IF(N$4=$E112, $I112*N$57,0) + IF(N$4>$E112,MIN(N112,$I112-SUM($J112:N112)))","v":0},{"$f":"IF(O$4=$E112, $I112*O$57,0) + IF(O$4>$E112,MIN(O112,$I112-SUM($J112:O112)))","v":6.4553969669937574},{"$f":"IF(P$4=$E112, $I112*P$57,0) + IF(P$4>$E112,MIN(P112,$I112-SUM($J112:P112)))","v":6.4553969669937574},{"$f":"IF(Q$4=$E112, $I112*Q$57,0) + IF(Q$4>$E112,MIN(Q112,$I112-SUM($J112:Q112)))","v":6.4553969669937574},{"$f":"IF(R$4=$E112, $I112*R$57,0) + IF(R$4>$E112,MIN(R112,$I112-SUM($J112:R112)))","v":6.4553969669937574},{"$f":"IF(S$4=$E112, $I112*S$57,0) + IF(S$4>$E112,MIN(S112,$I112-SUM($J112:S112)))","v":6.4553969669937574},{"$f":"IF(T$4=$E112, $I112*T$57,0) + IF(T$4>$E112,MIN(T112,$I112-SUM($J112:T112)))","v":6.4553969669937574},{"$f":"IF(U$4=$E112, $I112*U$57,0) + IF(U$4>$E112,MIN(U112,$I112-SUM($J112:U112)))","v":6.4553969669937574},{"$f":"IF(V$4=$E112, $I112*V$57,0) + IF(V$4>$E112,MIN(V112,$I112-SUM($J112:V112)))","v":6.4553969669937574},{"$f":"IF(W$4=$E112, $I112*W$57,0) + IF(W$4>$E112,MIN(W112,$I112-SUM($J112:W112)))","v":6.4553969669937574},{"$f":"IF(X$4=$E112, $I112*X$57,0) + IF(X$4>$E112,MIN(X112,$I112-SUM($J112:X112)))","v":6.4553969669937574},{"$f":"IF(Y$4=$E112, $I112*Y$57,0) + IF(Y$4>$E112,MIN(Y112,$I112-SUM($J112:Y112)))","v":6.4553969669937574},{"$f":"IF(Z$4=$E112, $I112*Z$57,0) + IF(Z$4>$E112,MIN(Z112,$I112-SUM($J112:Z112)))","v":6.4553969669937574},{"$f":"IF(AA$4=$E112, $I112*AA$57,0) + IF(AA$4>$E112,MIN(AA112,$I112-SUM($J112:AA112)))","v":6.4553969669937574},{"$f":"IF(AB$4=$E112, $I112*AB$57,0) + IF(AB$4>$E112,MIN(AB112,$I112-SUM($J112:AB112)))","v":6.4553969669937574},{"$f":"IF(AC$4=$E112, $I112*AC$57,0) + IF(AC$4>$E112,MIN(AC112,$I112-SUM($J112:AC112)))","v":6.4553969669937574},{"$f":"IF(AD$4=$E112, $I112*AD$57,0) + IF(AD$4>$E112,MIN(AD112,$I112-SUM($J112:AD112)))","v":6.4553969669937574},{"$f":"IF(AE$4=$E112, $I112*AE$57,0) + IF(AE$4>$E112,MIN(AE112,$I112-SUM($J112:AE112)))","v":6.4553969669937574},{"$f":"IF(AF$4=$E112, $I112*AF$57,0) + IF(AF$4>$E112,MIN(AF112,$I112-SUM($J112:AF112)))","v":6.4553969669937574},{"$f":"IF(AG$4=$E112, $I112*AG$57,0) + IF(AG$4>$E112,MIN(AG112,$I112-SUM($J112:AG112)))","v":6.4553969669937574},{"$f":"IF(AH$4=$E112, $I112*AH$57,0) + IF(AH$4>$E112,MIN(AH112,$I112-SUM($J112:AH112)))","v":6.4553969669937175},{"$f":"IF(AI$4=$E112, $I112*AI$57,0) + IF(AI$4>$E112,MIN(AI112,$I112-SUM($J112:AI112)))","v":0},{"$f":"IF(AJ$4=$E112, $I112*AJ$57,0) + IF(AJ$4>$E112,MIN(AJ112,$I112-SUM($J112:AJ112)))","v":0},{"$f":"IF(AK$4=$E112, $I112*AK$57,0) + IF(AK$4>$E112,MIN(AK112,$I112-SUM($J112:AK112)))","v":0},{"$f":"IF(AL$4=$E112, $I112*AL$57,0) + IF(AL$4>$E112,MIN(AL112,$I112-SUM($J112:AL112)))","v":0},{"$f":"IF(AM$4=$E112, $I112*AM$57,0) + IF(AM$4>$E112,MIN(AM112,$I112-SUM($J112:AM112)))","v":0},{"$f":"IF(AN$4=$E112, $I112*AN$57,0) + IF(AN$4>$E112,MIN(AN112,$I112-SUM($J112:AN112)))","v":0},{"$f":"IF(AO$4=$E112, $I112*AO$57,0) + IF(AO$4>$E112,MIN(AO112,$I112-SUM($J112:AO112)))","v":0},{"$f":"IF(AP$4=$E112, $I112*AP$57,0) + IF(AP$4>$E112,MIN(AP112,$I112-SUM($J112:AP112)))","v":0},{"$f":"IF(AQ$4=$E112, $I112*AQ$57,0) + IF(AQ$4>$E112,MIN(AQ112,$I112-SUM($J112:AQ112)))","v":0},{"$f":"IF(AR$4=$E112, $I112*AR$57,0) + IF(AR$4>$E112,MIN(AR112,$I112-SUM($J112:AR112)))","v":0},{"$f":"IF(AS$4=$E112, $I112*AS$57,0) + IF(AS$4>$E112,MIN(AS112,$I112-SUM($J112:AS112)))","v":0},{"$f":"IF(AT$4=$E112, $I112*AT$57,0) + IF(AT$4>$E112,MIN(AT112,$I112-SUM($J112:AT112)))","v":0},{"$f":"IF(AU$4=$E112, $I112*AU$57,0) + IF(AU$4>$E112,MIN(AU112,$I112-SUM($J112:AU112)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E112)+1)","v":"1996-03-31"},null,"£m 20/21 prices",null,132.25691347011596,null,{"$f":"IF(J$4=$E113, $I113*J$57,0) + IF(J$4>$E113,MIN(J113,$I113-SUM($J113:J113)))","v":0},{"$f":"IF(K$4=$E113, $I113*K$57,0) + IF(K$4>$E113,MIN(K113,$I113-SUM($J113:K113)))","v":0},{"$f":"IF(L$4=$E113, $I113*L$57,0) + IF(L$4>$E113,MIN(L113,$I113-SUM($J113:L113)))","v":0},{"$f":"IF(M$4=$E113, $I113*M$57,0) + IF(M$4>$E113,MIN(M113,$I113-SUM($J113:M113)))","v":0},{"$f":"IF(N$4=$E113, $I113*N$57,0) + IF(N$4>$E113,MIN(N113,$I113-SUM($J113:N113)))","v":0},{"$f":"IF(O$4=$E113, $I113*O$57,0) + IF(O$4>$E113,MIN(O113,$I113-SUM($J113:O113)))","v":0},{"$f":"IF(P$4=$E113, $I113*P$57,0) + IF(P$4>$E113,MIN(P113,$I113-SUM($J113:P113)))","v":6.6128456735057988},{"$f":"IF(Q$4=$E113, $I113*Q$57,0) + IF(Q$4>$E113,MIN(Q113,$I113-SUM($J113:Q113)))","v":6.6128456735057988},{"$f":"IF(R$4=$E113, $I113*R$57,0) + IF(R$4>$E113,MIN(R113,$I113-SUM($J113:R113)))","v":6.6128456735057988},{"$f":"IF(S$4=$E113, $I113*S$57,0) + IF(S$4>$E113,MIN(S113,$I113-SUM($J113:S113)))","v":6.6128456735057988},{"$f":"IF(T$4=$E113, $I113*T$57,0) + IF(T$4>$E113,MIN(T113,$I113-SUM($J113:T113)))","v":6.6128456735057988},{"$f":"IF(U$4=$E113, $I113*U$57,0) + IF(U$4>$E113,MIN(U113,$I113-SUM($J113:U113)))","v":6.6128456735057988},{"$f":"IF(V$4=$E113, $I113*V$57,0) + IF(V$4>$E113,MIN(V113,$I113-SUM($J113:V113)))","v":6.6128456735057988},{"$f":"IF(W$4=$E113, $I113*W$57,0) + IF(W$4>$E113,MIN(W113,$I113-SUM($J113:W113)))","v":6.6128456735057988},{"$f":"IF(X$4=$E113, $I113*X$57,0) + IF(X$4>$E113,MIN(X113,$I113-SUM($J113:X113)))","v":6.6128456735057988},{"$f":"IF(Y$4=$E113, $I113*Y$57,0) + IF(Y$4>$E113,MIN(Y113,$I113-SUM($J113:Y113)))","v":6.6128456735057988},{"$f":"IF(Z$4=$E113, $I113*Z$57,0) + IF(Z$4>$E113,MIN(Z113,$I113-SUM($J113:Z113)))","v":6.6128456735057988},{"$f":"IF(AA$4=$E113, $I113*AA$57,0) + IF(AA$4>$E113,MIN(AA113,$I113-SUM($J113:AA113)))","v":6.6128456735057988},{"$f":"IF(AB$4=$E113, $I113*AB$57,0) + IF(AB$4>$E113,MIN(AB113,$I113-SUM($J113:AB113)))","v":6.6128456735057988},{"$f":"IF(AC$4=$E113, $I113*AC$57,0) + IF(AC$4>$E113,MIN(AC113,$I113-SUM($J113:AC113)))","v":6.6128456735057988},{"$f":"IF(AD$4=$E113, $I113*AD$57,0) + IF(AD$4>$E113,MIN(AD113,$I113-SUM($J113:AD113)))","v":6.6128456735057988},{"$f":"IF(AE$4=$E113, $I113*AE$57,0) + IF(AE$4>$E113,MIN(AE113,$I113-SUM($J113:AE113)))","v":6.6128456735057988},{"$f":"IF(AF$4=$E113, $I113*AF$57,0) + IF(AF$4>$E113,MIN(AF113,$I113-SUM($J113:AF113)))","v":6.6128456735057988},{"$f":"IF(AG$4=$E113, $I113*AG$57,0) + IF(AG$4>$E113,MIN(AG113,$I113-SUM($J113:AG113)))","v":6.6128456735057988},{"$f":"IF(AH$4=$E113, $I113*AH$57,0) + IF(AH$4>$E113,MIN(AH113,$I113-SUM($J113:AH113)))","v":6.6128456735057988},{"$f":"IF(AI$4=$E113, $I113*AI$57,0) + IF(AI$4>$E113,MIN(AI113,$I113-SUM($J113:AI113)))","v":6.6128456735057313},{"$f":"IF(AJ$4=$E113, $I113*AJ$57,0) + IF(AJ$4>$E113,MIN(AJ113,$I113-SUM($J113:AJ113)))","v":0},{"$f":"IF(AK$4=$E113, $I113*AK$57,0) + IF(AK$4>$E113,MIN(AK113,$I113-SUM($J113:AK113)))","v":0},{"$f":"IF(AL$4=$E113, $I113*AL$57,0) + IF(AL$4>$E113,MIN(AL113,$I113-SUM($J113:AL113)))","v":0},{"$f":"IF(AM$4=$E113, $I113*AM$57,0) + IF(AM$4>$E113,MIN(AM113,$I113-SUM($J113:AM113)))","v":0},{"$f":"IF(AN$4=$E113, $I113*AN$57,0) + IF(AN$4>$E113,MIN(AN113,$I113-SUM($J113:AN113)))","v":0},{"$f":"IF(AO$4=$E113, $I113*AO$57,0) + IF(AO$4>$E113,MIN(AO113,$I113-SUM($J113:AO113)))","v":0},{"$f":"IF(AP$4=$E113, $I113*AP$57,0) + IF(AP$4>$E113,MIN(AP113,$I113-SUM($J113:AP113)))","v":0},{"$f":"IF(AQ$4=$E113, $I113*AQ$57,0) + IF(AQ$4>$E113,MIN(AQ113,$I113-SUM($J113:AQ113)))","v":0},{"$f":"IF(AR$4=$E113, $I113*AR$57,0) + IF(AR$4>$E113,MIN(AR113,$I113-SUM($J113:AR113)))","v":0},{"$f":"IF(AS$4=$E113, $I113*AS$57,0) + IF(AS$4>$E113,MIN(AS113,$I113-SUM($J113:AS113)))","v":0},{"$f":"IF(AT$4=$E113, $I113*AT$57,0) + IF(AT$4>$E113,MIN(AT113,$I113-SUM($J113:AT113)))","v":0},{"$f":"IF(AU$4=$E113, $I113*AU$57,0) + IF(AU$4>$E113,MIN(AU113,$I113-SUM($J113:AU113)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E113)+1)","v":"1997-03-31"},null,"£m 20/21 prices",null,138.18439418586345,null,{"$f":"IF(J$4=$E114, $I114*J$57,0) + IF(J$4>$E114,MIN(J114,$I114-SUM($J114:J114)))","v":0},{"$f":"IF(K$4=$E114, $I114*K$57,0) + IF(K$4>$E114,MIN(K114,$I114-SUM($J114:K114)))","v":0},{"$f":"IF(L$4=$E114, $I114*L$57,0) + IF(L$4>$E114,MIN(L114,$I114-SUM($J114:L114)))","v":0},{"$f":"IF(M$4=$E114, $I114*M$57,0) + IF(M$4>$E114,MIN(M114,$I114-SUM($J114:M114)))","v":0},{"$f":"IF(N$4=$E114, $I114*N$57,0) + IF(N$4>$E114,MIN(N114,$I114-SUM($J114:N114)))","v":0},{"$f":"IF(O$4=$E114, $I114*O$57,0) + IF(O$4>$E114,MIN(O114,$I114-SUM($J114:O114)))","v":0},{"$f":"IF(P$4=$E114, $I114*P$57,0) + IF(P$4>$E114,MIN(P114,$I114-SUM($J114:P114)))","v":0},{"$f":"IF(Q$4=$E114, $I114*Q$57,0) + IF(Q$4>$E114,MIN(Q114,$I114-SUM($J114:Q114)))","v":6.9092197092931729},{"$f":"IF(R$4=$E114, $I114*R$57,0) + IF(R$4>$E114,MIN(R114,$I114-SUM($J114:R114)))","v":6.9092197092931729},{"$f":"IF(S$4=$E114, $I114*S$57,0) + IF(S$4>$E114,MIN(S114,$I114-SUM($J114:S114)))","v":6.9092197092931729},{"$f":"IF(T$4=$E114, $I114*T$57,0) + IF(T$4>$E114,MIN(T114,$I114-SUM($J114:T114)))","v":6.9092197092931729},{"$f":"IF(U$4=$E114, $I114*U$57,0) + IF(U$4>$E114,MIN(U114,$I114-SUM($J114:U114)))","v":6.9092197092931729},{"$f":"IF(V$4=$E114, $I114*V$57,0) + IF(V$4>$E114,MIN(V114,$I114-SUM($J114:V114)))","v":6.9092197092931729},{"$f":"IF(W$4=$E114, $I114*W$57,0) + IF(W$4>$E114,MIN(W114,$I114-SUM($J114:W114)))","v":6.9092197092931729},{"$f":"IF(X$4=$E114, $I114*X$57,0) + IF(X$4>$E114,MIN(X114,$I114-SUM($J114:X114)))","v":6.9092197092931729},{"$f":"IF(Y$4=$E114, $I114*Y$57,0) + IF(Y$4>$E114,MIN(Y114,$I114-SUM($J114:Y114)))","v":6.9092197092931729},{"$f":"IF(Z$4=$E114, $I114*Z$57,0) + IF(Z$4>$E114,MIN(Z114,$I114-SUM($J114:Z114)))","v":6.9092197092931729},{"$f":"IF(AA$4=$E114, $I114*AA$57,0) + IF(AA$4>$E114,MIN(AA114,$I114-SUM($J114:AA114)))","v":6.9092197092931729},{"$f":"IF(AB$4=$E114, $I114*AB$57,0) + IF(AB$4>$E114,MIN(AB114,$I114-SUM($J114:AB114)))","v":6.9092197092931729},{"$f":"IF(AC$4=$E114, $I114*AC$57,0) + IF(AC$4>$E114,MIN(AC114,$I114-SUM($J114:AC114)))","v":6.9092197092931729},{"$f":"IF(AD$4=$E114, $I114*AD$57,0) + IF(AD$4>$E114,MIN(AD114,$I114-SUM($J114:AD114)))","v":6.9092197092931729},{"$f":"IF(AE$4=$E114, $I114*AE$57,0) + IF(AE$4>$E114,MIN(AE114,$I114-SUM($J114:AE114)))","v":6.9092197092931729},{"$f":"IF(AF$4=$E114, $I114*AF$57,0) + IF(AF$4>$E114,MIN(AF114,$I114-SUM($J114:AF114)))","v":6.9092197092931729},{"$f":"IF(AG$4=$E114, $I114*AG$57,0) + IF(AG$4>$E114,MIN(AG114,$I114-SUM($J114:AG114)))","v":6.9092197092931729},{"$f":"IF(AH$4=$E114, $I114*AH$57,0) + IF(AH$4>$E114,MIN(AH114,$I114-SUM($J114:AH114)))","v":6.9092197092931729},{"$f":"IF(AI$4=$E114, $I114*AI$57,0) + IF(AI$4>$E114,MIN(AI114,$I114-SUM($J114:AI114)))","v":6.9092197092931729},{"$f":"IF(AJ$4=$E114, $I114*AJ$57,0) + IF(AJ$4>$E114,MIN(AJ114,$I114-SUM($J114:AJ114)))","v":6.9092197092931729},{"$f":"IF(AK$4=$E114, $I114*AK$57,0) + IF(AK$4>$E114,MIN(AK114,$I114-SUM($J114:AK114)))","v":0},{"$f":"IF(AL$4=$E114, $I114*AL$57,0) + IF(AL$4>$E114,MIN(AL114,$I114-SUM($J114:AL114)))","v":0},{"$f":"IF(AM$4=$E114, $I114*AM$57,0) + IF(AM$4>$E114,MIN(AM114,$I114-SUM($J114:AM114)))","v":0},{"$f":"IF(AN$4=$E114, $I114*AN$57,0) + IF(AN$4>$E114,MIN(AN114,$I114-SUM($J114:AN114)))","v":0},{"$f":"IF(AO$4=$E114, $I114*AO$57,0) + IF(AO$4>$E114,MIN(AO114,$I114-SUM($J114:AO114)))","v":0},{"$f":"IF(AP$4=$E114, $I114*AP$57,0) + IF(AP$4>$E114,MIN(AP114,$I114-SUM($J114:AP114)))","v":0},{"$f":"IF(AQ$4=$E114, $I114*AQ$57,0) + IF(AQ$4>$E114,MIN(AQ114,$I114-SUM($J114:AQ114)))","v":0},{"$f":"IF(AR$4=$E114, $I114*AR$57,0) + IF(AR$4>$E114,MIN(AR114,$I114-SUM($J114:AR114)))","v":0},{"$f":"IF(AS$4=$E114, $I114*AS$57,0) + IF(AS$4>$E114,MIN(AS114,$I114-SUM($J114:AS114)))","v":0},{"$f":"IF(AT$4=$E114, $I114*AT$57,0) + IF(AT$4>$E114,MIN(AT114,$I114-SUM($J114:AT114)))","v":0},{"$f":"IF(AU$4=$E114, $I114*AU$57,0) + IF(AU$4>$E114,MIN(AU114,$I114-SUM($J114:AU114)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E114)+1)","v":"1998-03-31"},null,"£m 20/21 prices",null,168.37749908170227,null,{"$f":"IF(J$4=$E115, $I115*J$57,0) + IF(J$4>$E115,MIN(J115,$I115-SUM($J115:J115)))","v":0},{"$f":"IF(K$4=$E115, $I115*K$57,0) + IF(K$4>$E115,MIN(K115,$I115-SUM($J115:K115)))","v":0},{"$f":"IF(L$4=$E115, $I115*L$57,0) + IF(L$4>$E115,MIN(L115,$I115-SUM($J115:L115)))","v":0},{"$f":"IF(M$4=$E115, $I115*M$57,0) + IF(M$4>$E115,MIN(M115,$I115-SUM($J115:M115)))","v":0},{"$f":"IF(N$4=$E115, $I115*N$57,0) + IF(N$4>$E115,MIN(N115,$I115-SUM($J115:N115)))","v":0},{"$f":"IF(O$4=$E115, $I115*O$57,0) + IF(O$4>$E115,MIN(O115,$I115-SUM($J115:O115)))","v":0},{"$f":"IF(P$4=$E115, $I115*P$57,0) + IF(P$4>$E115,MIN(P115,$I115-SUM($J115:P115)))","v":0},{"$f":"IF(Q$4=$E115, $I115*Q$57,0) + IF(Q$4>$E115,MIN(Q115,$I115-SUM($J115:Q115)))","v":0},{"$f":"IF(R$4=$E115, $I115*R$57,0) + IF(R$4>$E115,MIN(R115,$I115-SUM($J115:R115)))","v":8.4188749540851138},{"$f":"IF(S$4=$E115, $I115*S$57,0) + IF(S$4>$E115,MIN(S115,$I115-SUM($J115:S115)))","v":8.4188749540851138},{"$f":"IF(T$4=$E115, $I115*T$57,0) + IF(T$4>$E115,MIN(T115,$I115-SUM($J115:T115)))","v":8.4188749540851138},{"$f":"IF(U$4=$E115, $I115*U$57,0) + IF(U$4>$E115,MIN(U115,$I115-SUM($J115:U115)))","v":8.4188749540851138},{"$f":"IF(V$4=$E115, $I115*V$57,0) + IF(V$4>$E115,MIN(V115,$I115-SUM($J115:V115)))","v":8.4188749540851138},{"$f":"IF(W$4=$E115, $I115*W$57,0) + IF(W$4>$E115,MIN(W115,$I115-SUM($J115:W115)))","v":8.4188749540851138},{"$f":"IF(X$4=$E115, $I115*X$57,0) + IF(X$4>$E115,MIN(X115,$I115-SUM($J115:X115)))","v":8.4188749540851138},{"$f":"IF(Y$4=$E115, $I115*Y$57,0) + IF(Y$4>$E115,MIN(Y115,$I115-SUM($J115:Y115)))","v":8.4188749540851138},{"$f":"IF(Z$4=$E115, $I115*Z$57,0) + IF(Z$4>$E115,MIN(Z115,$I115-SUM($J115:Z115)))","v":8.4188749540851138},{"$f":"IF(AA$4=$E115, $I115*AA$57,0) + IF(AA$4>$E115,MIN(AA115,$I115-SUM($J115:AA115)))","v":8.4188749540851138},{"$f":"IF(AB$4=$E115, $I115*AB$57,0) + IF(AB$4>$E115,MIN(AB115,$I115-SUM($J115:AB115)))","v":8.4188749540851138},{"$f":"IF(AC$4=$E115, $I115*AC$57,0) + IF(AC$4>$E115,MIN(AC115,$I115-SUM($J115:AC115)))","v":8.4188749540851138},{"$f":"IF(AD$4=$E115, $I115*AD$57,0) + IF(AD$4>$E115,MIN(AD115,$I115-SUM($J115:AD115)))","v":8.4188749540851138},{"$f":"IF(AE$4=$E115, $I115*AE$57,0) + IF(AE$4>$E115,MIN(AE115,$I115-SUM($J115:AE115)))","v":8.4188749540851138},{"$f":"IF(AF$4=$E115, $I115*AF$57,0) + IF(AF$4>$E115,MIN(AF115,$I115-SUM($J115:AF115)))","v":8.4188749540851138},{"$f":"IF(AG$4=$E115, $I115*AG$57,0) + IF(AG$4>$E115,MIN(AG115,$I115-SUM($J115:AG115)))","v":8.4188749540851138},{"$f":"IF(AH$4=$E115, $I115*AH$57,0) + IF(AH$4>$E115,MIN(AH115,$I115-SUM($J115:AH115)))","v":8.4188749540851138},{"$f":"IF(AI$4=$E115, $I115*AI$57,0) + IF(AI$4>$E115,MIN(AI115,$I115-SUM($J115:AI115)))","v":8.4188749540851138},{"$f":"IF(AJ$4=$E115, $I115*AJ$57,0) + IF(AJ$4>$E115,MIN(AJ115,$I115-SUM($J115:AJ115)))","v":8.4188749540851138},{"$f":"IF(AK$4=$E115, $I115*AK$57,0) + IF(AK$4>$E115,MIN(AK115,$I115-SUM($J115:AK115)))","v":8.418874954085112},{"$f":"IF(AL$4=$E115, $I115*AL$57,0) + IF(AL$4>$E115,MIN(AL115,$I115-SUM($J115:AL115)))","v":0},{"$f":"IF(AM$4=$E115, $I115*AM$57,0) + IF(AM$4>$E115,MIN(AM115,$I115-SUM($J115:AM115)))","v":0},{"$f":"IF(AN$4=$E115, $I115*AN$57,0) + IF(AN$4>$E115,MIN(AN115,$I115-SUM($J115:AN115)))","v":0},{"$f":"IF(AO$4=$E115, $I115*AO$57,0) + IF(AO$4>$E115,MIN(AO115,$I115-SUM($J115:AO115)))","v":0},{"$f":"IF(AP$4=$E115, $I115*AP$57,0) + IF(AP$4>$E115,MIN(AP115,$I115-SUM($J115:AP115)))","v":0},{"$f":"IF(AQ$4=$E115, $I115*AQ$57,0) + IF(AQ$4>$E115,MIN(AQ115,$I115-SUM($J115:AQ115)))","v":0},{"$f":"IF(AR$4=$E115, $I115*AR$57,0) + IF(AR$4>$E115,MIN(AR115,$I115-SUM($J115:AR115)))","v":0},{"$f":"IF(AS$4=$E115, $I115*AS$57,0) + IF(AS$4>$E115,MIN(AS115,$I115-SUM($J115:AS115)))","v":0},{"$f":"IF(AT$4=$E115, $I115*AT$57,0) + IF(AT$4>$E115,MIN(AT115,$I115-SUM($J115:AT115)))","v":0},{"$f":"IF(AU$4=$E115, $I115*AU$57,0) + IF(AU$4>$E115,MIN(AU115,$I115-SUM($J115:AU115)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E115)+1)","v":"1999-03-31"},null,"£m 20/21 prices",null,180.29446944987433,null,{"$f":"IF(J$4=$E116, $I116*J$57,0) + IF(J$4>$E116,MIN(J116,$I116-SUM($J116:J116)))","v":0},{"$f":"IF(K$4=$E116, $I116*K$57,0) + IF(K$4>$E116,MIN(K116,$I116-SUM($J116:K116)))","v":0},{"$f":"IF(L$4=$E116, $I116*L$57,0) + IF(L$4>$E116,MIN(L116,$I116-SUM($J116:L116)))","v":0},{"$f":"IF(M$4=$E116, $I116*M$57,0) + IF(M$4>$E116,MIN(M116,$I116-SUM($J116:M116)))","v":0},{"$f":"IF(N$4=$E116, $I116*N$57,0) + IF(N$4>$E116,MIN(N116,$I116-SUM($J116:N116)))","v":0},{"$f":"IF(O$4=$E116, $I116*O$57,0) + IF(O$4>$E116,MIN(O116,$I116-SUM($J116:O116)))","v":0},{"$f":"IF(P$4=$E116, $I116*P$57,0) + IF(P$4>$E116,MIN(P116,$I116-SUM($J116:P116)))","v":0},{"$f":"IF(Q$4=$E116, $I116*Q$57,0) + IF(Q$4>$E116,MIN(Q116,$I116-SUM($J116:Q116)))","v":0},{"$f":"IF(R$4=$E116, $I116*R$57,0) + IF(R$4>$E116,MIN(R116,$I116-SUM($J116:R116)))","v":0},{"$f":"IF(S$4=$E116, $I116*S$57,0) + IF(S$4>$E116,MIN(S116,$I116-SUM($J116:S116)))","v":9.0147234724937171},{"$f":"IF(T$4=$E116, $I116*T$57,0) + IF(T$4>$E116,MIN(T116,$I116-SUM($J116:T116)))","v":9.0147234724937171},{"$f":"IF(U$4=$E116, $I116*U$57,0) + IF(U$4>$E116,MIN(U116,$I116-SUM($J116:U116)))","v":9.0147234724937171},{"$f":"IF(V$4=$E116, $I116*V$57,0) + IF(V$4>$E116,MIN(V116,$I116-SUM($J116:V116)))","v":9.0147234724937171},{"$f":"IF(W$4=$E116, $I116*W$57,0) + IF(W$4>$E116,MIN(W116,$I116-SUM($J116:W116)))","v":9.0147234724937171},{"$f":"IF(X$4=$E116, $I116*X$57,0) + IF(X$4>$E116,MIN(X116,$I116-SUM($J116:X116)))","v":9.0147234724937171},{"$f":"IF(Y$4=$E116, $I116*Y$57,0) + IF(Y$4>$E116,MIN(Y116,$I116-SUM($J116:Y116)))","v":9.0147234724937171},{"$f":"IF(Z$4=$E116, $I116*Z$57,0) + IF(Z$4>$E116,MIN(Z116,$I116-SUM($J116:Z116)))","v":9.0147234724937171},{"$f":"IF(AA$4=$E116, $I116*AA$57,0) + IF(AA$4>$E116,MIN(AA116,$I116-SUM($J116:AA116)))","v":9.0147234724937171},{"$f":"IF(AB$4=$E116, $I116*AB$57,0) + IF(AB$4>$E116,MIN(AB116,$I116-SUM($J116:AB116)))","v":9.0147234724937171},{"$f":"IF(AC$4=$E116, $I116*AC$57,0) + IF(AC$4>$E116,MIN(AC116,$I116-SUM($J116:AC116)))","v":9.0147234724937171},{"$f":"IF(AD$4=$E116, $I116*AD$57,0) + IF(AD$4>$E116,MIN(AD116,$I116-SUM($J116:AD116)))","v":9.0147234724937171},{"$f":"IF(AE$4=$E116, $I116*AE$57,0) + IF(AE$4>$E116,MIN(AE116,$I116-SUM($J116:AE116)))","v":9.0147234724937171},{"$f":"IF(AF$4=$E116, $I116*AF$57,0) + IF(AF$4>$E116,MIN(AF116,$I116-SUM($J116:AF116)))","v":9.0147234724937171},{"$f":"IF(AG$4=$E116, $I116*AG$57,0) + IF(AG$4>$E116,MIN(AG116,$I116-SUM($J116:AG116)))","v":9.0147234724937171},{"$f":"IF(AH$4=$E116, $I116*AH$57,0) + IF(AH$4>$E116,MIN(AH116,$I116-SUM($J116:AH116)))","v":9.0147234724937171},{"$f":"IF(AI$4=$E116, $I116*AI$57,0) + IF(AI$4>$E116,MIN(AI116,$I116-SUM($J116:AI116)))","v":9.0147234724937171},{"$f":"IF(AJ$4=$E116, $I116*AJ$57,0) + IF(AJ$4>$E116,MIN(AJ116,$I116-SUM($J116:AJ116)))","v":9.0147234724937171},{"$f":"IF(AK$4=$E116, $I116*AK$57,0) + IF(AK$4>$E116,MIN(AK116,$I116-SUM($J116:AK116)))","v":9.0147234724937171},{"$f":"IF(AL$4=$E116, $I116*AL$57,0) + IF(AL$4>$E116,MIN(AL116,$I116-SUM($J116:AL116)))","v":9.0147234724936993},{"$f":"IF(AM$4=$E116, $I116*AM$57,0) + IF(AM$4>$E116,MIN(AM116,$I116-SUM($J116:AM116)))","v":0},{"$f":"IF(AN$4=$E116, $I116*AN$57,0) + IF(AN$4>$E116,MIN(AN116,$I116-SUM($J116:AN116)))","v":0},{"$f":"IF(AO$4=$E116, $I116*AO$57,0) + IF(AO$4>$E116,MIN(AO116,$I116-SUM($J116:AO116)))","v":0},{"$f":"IF(AP$4=$E116, $I116*AP$57,0) + IF(AP$4>$E116,MIN(AP116,$I116-SUM($J116:AP116)))","v":0},{"$f":"IF(AQ$4=$E116, $I116*AQ$57,0) + IF(AQ$4>$E116,MIN(AQ116,$I116-SUM($J116:AQ116)))","v":0},{"$f":"IF(AR$4=$E116, $I116*AR$57,0) + IF(AR$4>$E116,MIN(AR116,$I116-SUM($J116:AR116)))","v":0},{"$f":"IF(AS$4=$E116, $I116*AS$57,0) + IF(AS$4>$E116,MIN(AS116,$I116-SUM($J116:AS116)))","v":0},{"$f":"IF(AT$4=$E116, $I116*AT$57,0) + IF(AT$4>$E116,MIN(AT116,$I116-SUM($J116:AT116)))","v":0},{"$f":"IF(AU$4=$E116, $I116*AU$57,0) + IF(AU$4>$E116,MIN(AU116,$I116-SUM($J116:AU116)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E116)+1)","v":"2000-03-31"},null,"£m 20/21 prices",null,165.71182853848742,null,{"$f":"IF(J$4=$E117, $I117*J$57,0) + IF(J$4>$E117,MIN(J117,$I117-SUM($J117:J117)))","v":0},{"$f":"IF(K$4=$E117, $I117*K$57,0) + IF(K$4>$E117,MIN(K117,$I117-SUM($J117:K117)))","v":0},{"$f":"IF(L$4=$E117, $I117*L$57,0) + IF(L$4>$E117,MIN(L117,$I117-SUM($J117:L117)))","v":0},{"$f":"IF(M$4=$E117, $I117*M$57,0) + IF(M$4>$E117,MIN(M117,$I117-SUM($J117:M117)))","v":0},{"$f":"IF(N$4=$E117, $I117*N$57,0) + IF(N$4>$E117,MIN(N117,$I117-SUM($J117:N117)))","v":0},{"$f":"IF(O$4=$E117, $I117*O$57,0) + IF(O$4>$E117,MIN(O117,$I117-SUM($J117:O117)))","v":0},{"$f":"IF(P$4=$E117, $I117*P$57,0) + IF(P$4>$E117,MIN(P117,$I117-SUM($J117:P117)))","v":0},{"$f":"IF(Q$4=$E117, $I117*Q$57,0) + IF(Q$4>$E117,MIN(Q117,$I117-SUM($J117:Q117)))","v":0},{"$f":"IF(R$4=$E117, $I117*R$57,0) + IF(R$4>$E117,MIN(R117,$I117-SUM($J117:R117)))","v":0},{"$f":"IF(S$4=$E117, $I117*S$57,0) + IF(S$4>$E117,MIN(S117,$I117-SUM($J117:S117)))","v":0},{"$f":"IF(T$4=$E117, $I117*T$57,0) + IF(T$4>$E117,MIN(T117,$I117-SUM($J117:T117)))","v":8.2855914269243716},{"$f":"IF(U$4=$E117, $I117*U$57,0) + IF(U$4>$E117,MIN(U117,$I117-SUM($J117:U117)))","v":8.2855914269243716},{"$f":"IF(V$4=$E117, $I117*V$57,0) + IF(V$4>$E117,MIN(V117,$I117-SUM($J117:V117)))","v":8.2855914269243716},{"$f":"IF(W$4=$E117, $I117*W$57,0) + IF(W$4>$E117,MIN(W117,$I117-SUM($J117:W117)))","v":8.2855914269243716},{"$f":"IF(X$4=$E117, $I117*X$57,0) + IF(X$4>$E117,MIN(X117,$I117-SUM($J117:X117)))","v":8.2855914269243716},{"$f":"IF(Y$4=$E117, $I117*Y$57,0) + IF(Y$4>$E117,MIN(Y117,$I117-SUM($J117:Y117)))","v":8.2855914269243716},{"$f":"IF(Z$4=$E117, $I117*Z$57,0) + IF(Z$4>$E117,MIN(Z117,$I117-SUM($J117:Z117)))","v":8.2855914269243716},{"$f":"IF(AA$4=$E117, $I117*AA$57,0) + IF(AA$4>$E117,MIN(AA117,$I117-SUM($J117:AA117)))","v":8.2855914269243716},{"$f":"IF(AB$4=$E117, $I117*AB$57,0) + IF(AB$4>$E117,MIN(AB117,$I117-SUM($J117:AB117)))","v":8.2855914269243716},{"$f":"IF(AC$4=$E117, $I117*AC$57,0) + IF(AC$4>$E117,MIN(AC117,$I117-SUM($J117:AC117)))","v":8.2855914269243716},{"$f":"IF(AD$4=$E117, $I117*AD$57,0) + IF(AD$4>$E117,MIN(AD117,$I117-SUM($J117:AD117)))","v":8.2855914269243716},{"$f":"IF(AE$4=$E117, $I117*AE$57,0) + IF(AE$4>$E117,MIN(AE117,$I117-SUM($J117:AE117)))","v":8.2855914269243716},{"$f":"IF(AF$4=$E117, $I117*AF$57,0) + IF(AF$4>$E117,MIN(AF117,$I117-SUM($J117:AF117)))","v":8.2855914269243716},{"$f":"IF(AG$4=$E117, $I117*AG$57,0) + IF(AG$4>$E117,MIN(AG117,$I117-SUM($J117:AG117)))","v":8.2855914269243716},{"$f":"IF(AH$4=$E117, $I117*AH$57,0) + IF(AH$4>$E117,MIN(AH117,$I117-SUM($J117:AH117)))","v":8.2855914269243716},{"$f":"IF(AI$4=$E117, $I117*AI$57,0) + IF(AI$4>$E117,MIN(AI117,$I117-SUM($J117:AI117)))","v":8.2855914269243716},{"$f":"IF(AJ$4=$E117, $I117*AJ$57,0) + IF(AJ$4>$E117,MIN(AJ117,$I117-SUM($J117:AJ117)))","v":8.2855914269243716},{"$f":"IF(AK$4=$E117, $I117*AK$57,0) + IF(AK$4>$E117,MIN(AK117,$I117-SUM($J117:AK117)))","v":8.2855914269243716},{"$f":"IF(AL$4=$E117, $I117*AL$57,0) + IF(AL$4>$E117,MIN(AL117,$I117-SUM($J117:AL117)))","v":8.2855914269243716},{"$f":"IF(AM$4=$E117, $I117*AM$57,0) + IF(AM$4>$E117,MIN(AM117,$I117-SUM($J117:AM117)))","v":8.2855914269243272},{"$f":"IF(AN$4=$E117, $I117*AN$57,0) + IF(AN$4>$E117,MIN(AN117,$I117-SUM($J117:AN117)))","v":0},{"$f":"IF(AO$4=$E117, $I117*AO$57,0) + IF(AO$4>$E117,MIN(AO117,$I117-SUM($J117:AO117)))","v":0},{"$f":"IF(AP$4=$E117, $I117*AP$57,0) + IF(AP$4>$E117,MIN(AP117,$I117-SUM($J117:AP117)))","v":0},{"$f":"IF(AQ$4=$E117, $I117*AQ$57,0) + IF(AQ$4>$E117,MIN(AQ117,$I117-SUM($J117:AQ117)))","v":0},{"$f":"IF(AR$4=$E117, $I117*AR$57,0) + IF(AR$4>$E117,MIN(AR117,$I117-SUM($J117:AR117)))","v":0},{"$f":"IF(AS$4=$E117, $I117*AS$57,0) + IF(AS$4>$E117,MIN(AS117,$I117-SUM($J117:AS117)))","v":0},{"$f":"IF(AT$4=$E117, $I117*AT$57,0) + IF(AT$4>$E117,MIN(AT117,$I117-SUM($J117:AT117)))","v":0},{"$f":"IF(AU$4=$E117, $I117*AU$57,0) + IF(AU$4>$E117,MIN(AU117,$I117-SUM($J117:AU117)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E117)+1)","v":"2001-03-31"},null,"£m 20/21 prices",null,143.89240198462886,null,{"$f":"IF(J$4=$E118, $I118*J$57,0) + IF(J$4>$E118,MIN(J118,$I118-SUM($J118:J118)))","v":0},{"$f":"IF(K$4=$E118, $I118*K$57,0) + IF(K$4>$E118,MIN(K118,$I118-SUM($J118:K118)))","v":0},{"$f":"IF(L$4=$E118, $I118*L$57,0) + IF(L$4>$E118,MIN(L118,$I118-SUM($J118:L118)))","v":0},{"$f":"IF(M$4=$E118, $I118*M$57,0) + IF(M$4>$E118,MIN(M118,$I118-SUM($J118:M118)))","v":0},{"$f":"IF(N$4=$E118, $I118*N$57,0) + IF(N$4>$E118,MIN(N118,$I118-SUM($J118:N118)))","v":0},{"$f":"IF(O$4=$E118, $I118*O$57,0) + IF(O$4>$E118,MIN(O118,$I118-SUM($J118:O118)))","v":0},{"$f":"IF(P$4=$E118, $I118*P$57,0) + IF(P$4>$E118,MIN(P118,$I118-SUM($J118:P118)))","v":0},{"$f":"IF(Q$4=$E118, $I118*Q$57,0) + IF(Q$4>$E118,MIN(Q118,$I118-SUM($J118:Q118)))","v":0},{"$f":"IF(R$4=$E118, $I118*R$57,0) + IF(R$4>$E118,MIN(R118,$I118-SUM($J118:R118)))","v":0},{"$f":"IF(S$4=$E118, $I118*S$57,0) + IF(S$4>$E118,MIN(S118,$I118-SUM($J118:S118)))","v":0},{"$f":"IF(T$4=$E118, $I118*T$57,0) + IF(T$4>$E118,MIN(T118,$I118-SUM($J118:T118)))","v":0},{"$f":"IF(U$4=$E118, $I118*U$57,0) + IF(U$4>$E118,MIN(U118,$I118-SUM($J118:U118)))","v":7.1946200992314431},{"$f":"IF(V$4=$E118, $I118*V$57,0) + IF(V$4>$E118,MIN(V118,$I118-SUM($J118:V118)))","v":7.1946200992314431},{"$f":"IF(W$4=$E118, $I118*W$57,0) + IF(W$4>$E118,MIN(W118,$I118-SUM($J118:W118)))","v":7.1946200992314431},{"$f":"IF(X$4=$E118, $I118*X$57,0) + IF(X$4>$E118,MIN(X118,$I118-SUM($J118:X118)))","v":7.1946200992314431},{"$f":"IF(Y$4=$E118, $I118*Y$57,0) + IF(Y$4>$E118,MIN(Y118,$I118-SUM($J118:Y118)))","v":7.1946200992314431},{"$f":"IF(Z$4=$E118, $I118*Z$57,0) + IF(Z$4>$E118,MIN(Z118,$I118-SUM($J118:Z118)))","v":7.1946200992314431},{"$f":"IF(AA$4=$E118, $I118*AA$57,0) + IF(AA$4>$E118,MIN(AA118,$I118-SUM($J118:AA118)))","v":7.1946200992314431},{"$f":"IF(AB$4=$E118, $I118*AB$57,0) + IF(AB$4>$E118,MIN(AB118,$I118-SUM($J118:AB118)))","v":7.1946200992314431},{"$f":"IF(AC$4=$E118, $I118*AC$57,0) + IF(AC$4>$E118,MIN(AC118,$I118-SUM($J118:AC118)))","v":7.1946200992314431},{"$f":"IF(AD$4=$E118, $I118*AD$57,0) + IF(AD$4>$E118,MIN(AD118,$I118-SUM($J118:AD118)))","v":7.1946200992314431},{"$f":"IF(AE$4=$E118, $I118*AE$57,0) + IF(AE$4>$E118,MIN(AE118,$I118-SUM($J118:AE118)))","v":7.1946200992314431},{"$f":"IF(AF$4=$E118, $I118*AF$57,0) + IF(AF$4>$E118,MIN(AF118,$I118-SUM($J118:AF118)))","v":7.1946200992314431},{"$f":"IF(AG$4=$E118, $I118*AG$57,0) + IF(AG$4>$E118,MIN(AG118,$I118-SUM($J118:AG118)))","v":7.1946200992314431},{"$f":"IF(AH$4=$E118, $I118*AH$57,0) + IF(AH$4>$E118,MIN(AH118,$I118-SUM($J118:AH118)))","v":7.1946200992314431},{"$f":"IF(AI$4=$E118, $I118*AI$57,0) + IF(AI$4>$E118,MIN(AI118,$I118-SUM($J118:AI118)))","v":7.1946200992314431},{"$f":"IF(AJ$4=$E118, $I118*AJ$57,0) + IF(AJ$4>$E118,MIN(AJ118,$I118-SUM($J118:AJ118)))","v":7.1946200992314431},{"$f":"IF(AK$4=$E118, $I118*AK$57,0) + IF(AK$4>$E118,MIN(AK118,$I118-SUM($J118:AK118)))","v":7.1946200992314431},{"$f":"IF(AL$4=$E118, $I118*AL$57,0) + IF(AL$4>$E118,MIN(AL118,$I118-SUM($J118:AL118)))","v":7.1946200992314431},{"$f":"IF(AM$4=$E118, $I118*AM$57,0) + IF(AM$4>$E118,MIN(AM118,$I118-SUM($J118:AM118)))","v":7.1946200992314431},{"$f":"IF(AN$4=$E118, $I118*AN$57,0) + IF(AN$4>$E118,MIN(AN118,$I118-SUM($J118:AN118)))","v":7.1946200992314289},{"$f":"IF(AO$4=$E118, $I118*AO$57,0) + IF(AO$4>$E118,MIN(AO118,$I118-SUM($J118:AO118)))","v":0},{"$f":"IF(AP$4=$E118, $I118*AP$57,0) + IF(AP$4>$E118,MIN(AP118,$I118-SUM($J118:AP118)))","v":0},{"$f":"IF(AQ$4=$E118, $I118*AQ$57,0) + IF(AQ$4>$E118,MIN(AQ118,$I118-SUM($J118:AQ118)))","v":0},{"$f":"IF(AR$4=$E118, $I118*AR$57,0) + IF(AR$4>$E118,MIN(AR118,$I118-SUM($J118:AR118)))","v":0},{"$f":"IF(AS$4=$E118, $I118*AS$57,0) + IF(AS$4>$E118,MIN(AS118,$I118-SUM($J118:AS118)))","v":0},{"$f":"IF(AT$4=$E118, $I118*AT$57,0) + IF(AT$4>$E118,MIN(AT118,$I118-SUM($J118:AT118)))","v":0},{"$f":"IF(AU$4=$E118, $I118*AU$57,0) + IF(AU$4>$E118,MIN(AU118,$I118-SUM($J118:AU118)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E118)+1)","v":"2002-03-31"},null,"£m 20/21 prices",null,131.62425113826984,null,{"$f":"IF(J$4=$E119, $I119*J$57,0) + IF(J$4>$E119,MIN(J119,$I119-SUM($J119:J119)))","v":0},{"$f":"IF(K$4=$E119, $I119*K$57,0) + IF(K$4>$E119,MIN(K119,$I119-SUM($J119:K119)))","v":0},{"$f":"IF(L$4=$E119, $I119*L$57,0) + IF(L$4>$E119,MIN(L119,$I119-SUM($J119:L119)))","v":0},{"$f":"IF(M$4=$E119, $I119*M$57,0) + IF(M$4>$E119,MIN(M119,$I119-SUM($J119:M119)))","v":0},{"$f":"IF(N$4=$E119, $I119*N$57,0) + IF(N$4>$E119,MIN(N119,$I119-SUM($J119:N119)))","v":0},{"$f":"IF(O$4=$E119, $I119*O$57,0) + IF(O$4>$E119,MIN(O119,$I119-SUM($J119:O119)))","v":0},{"$f":"IF(P$4=$E119, $I119*P$57,0) + IF(P$4>$E119,MIN(P119,$I119-SUM($J119:P119)))","v":0},{"$f":"IF(Q$4=$E119, $I119*Q$57,0) + IF(Q$4>$E119,MIN(Q119,$I119-SUM($J119:Q119)))","v":0},{"$f":"IF(R$4=$E119, $I119*R$57,0) + IF(R$4>$E119,MIN(R119,$I119-SUM($J119:R119)))","v":0},{"$f":"IF(S$4=$E119, $I119*S$57,0) + IF(S$4>$E119,MIN(S119,$I119-SUM($J119:S119)))","v":0},{"$f":"IF(T$4=$E119, $I119*T$57,0) + IF(T$4>$E119,MIN(T119,$I119-SUM($J119:T119)))","v":0},{"$f":"IF(U$4=$E119, $I119*U$57,0) + IF(U$4>$E119,MIN(U119,$I119-SUM($J119:U119)))","v":0},{"$f":"IF(V$4=$E119, $I119*V$57,0) + IF(V$4>$E119,MIN(V119,$I119-SUM($J119:V119)))","v":6.5812125569134921},{"$f":"IF(W$4=$E119, $I119*W$57,0) + IF(W$4>$E119,MIN(W119,$I119-SUM($J119:W119)))","v":6.5812125569134921},{"$f":"IF(X$4=$E119, $I119*X$57,0) + IF(X$4>$E119,MIN(X119,$I119-SUM($J119:X119)))","v":6.5812125569134921},{"$f":"IF(Y$4=$E119, $I119*Y$57,0) + IF(Y$4>$E119,MIN(Y119,$I119-SUM($J119:Y119)))","v":6.5812125569134921},{"$f":"IF(Z$4=$E119, $I119*Z$57,0) + IF(Z$4>$E119,MIN(Z119,$I119-SUM($J119:Z119)))","v":6.5812125569134921},{"$f":"IF(AA$4=$E119, $I119*AA$57,0) + IF(AA$4>$E119,MIN(AA119,$I119-SUM($J119:AA119)))","v":6.5812125569134921},{"$f":"IF(AB$4=$E119, $I119*AB$57,0) + IF(AB$4>$E119,MIN(AB119,$I119-SUM($J119:AB119)))","v":6.5812125569134921},{"$f":"IF(AC$4=$E119, $I119*AC$57,0) + IF(AC$4>$E119,MIN(AC119,$I119-SUM($J119:AC119)))","v":6.5812125569134921},{"$f":"IF(AD$4=$E119, $I119*AD$57,0) + IF(AD$4>$E119,MIN(AD119,$I119-SUM($J119:AD119)))","v":6.5812125569134921},{"$f":"IF(AE$4=$E119, $I119*AE$57,0) + IF(AE$4>$E119,MIN(AE119,$I119-SUM($J119:AE119)))","v":6.5812125569134921},{"$f":"IF(AF$4=$E119, $I119*AF$57,0) + IF(AF$4>$E119,MIN(AF119,$I119-SUM($J119:AF119)))","v":6.5812125569134921},{"$f":"IF(AG$4=$E119, $I119*AG$57,0) + IF(AG$4>$E119,MIN(AG119,$I119-SUM($J119:AG119)))","v":6.5812125569134921},{"$f":"IF(AH$4=$E119, $I119*AH$57,0) + IF(AH$4>$E119,MIN(AH119,$I119-SUM($J119:AH119)))","v":6.5812125569134921},{"$f":"IF(AI$4=$E119, $I119*AI$57,0) + IF(AI$4>$E119,MIN(AI119,$I119-SUM($J119:AI119)))","v":6.5812125569134921},{"$f":"IF(AJ$4=$E119, $I119*AJ$57,0) + IF(AJ$4>$E119,MIN(AJ119,$I119-SUM($J119:AJ119)))","v":6.5812125569134921},{"$f":"IF(AK$4=$E119, $I119*AK$57,0) + IF(AK$4>$E119,MIN(AK119,$I119-SUM($J119:AK119)))","v":6.5812125569134921},{"$f":"IF(AL$4=$E119, $I119*AL$57,0) + IF(AL$4>$E119,MIN(AL119,$I119-SUM($J119:AL119)))","v":6.5812125569134921},{"$f":"IF(AM$4=$E119, $I119*AM$57,0) + IF(AM$4>$E119,MIN(AM119,$I119-SUM($J119:AM119)))","v":6.5812125569134921},{"$f":"IF(AN$4=$E119, $I119*AN$57,0) + IF(AN$4>$E119,MIN(AN119,$I119-SUM($J119:AN119)))","v":6.5812125569134921},{"$f":"IF(AO$4=$E119, $I119*AO$57,0) + IF(AO$4>$E119,MIN(AO119,$I119-SUM($J119:AO119)))","v":6.5812125569134423},{"$f":"IF(AP$4=$E119, $I119*AP$57,0) + IF(AP$4>$E119,MIN(AP119,$I119-SUM($J119:AP119)))","v":0},{"$f":"IF(AQ$4=$E119, $I119*AQ$57,0) + IF(AQ$4>$E119,MIN(AQ119,$I119-SUM($J119:AQ119)))","v":0},{"$f":"IF(AR$4=$E119, $I119*AR$57,0) + IF(AR$4>$E119,MIN(AR119,$I119-SUM($J119:AR119)))","v":0},{"$f":"IF(AS$4=$E119, $I119*AS$57,0) + IF(AS$4>$E119,MIN(AS119,$I119-SUM($J119:AS119)))","v":0},{"$f":"IF(AT$4=$E119, $I119*AT$57,0) + IF(AT$4>$E119,MIN(AT119,$I119-SUM($J119:AT119)))","v":0},{"$f":"IF(AU$4=$E119, $I119*AU$57,0) + IF(AU$4>$E119,MIN(AU119,$I119-SUM($J119:AU119)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E119)+1)","v":"2003-03-31"},null,"£m 20/21 prices",null,152.1201964892596,null,{"$f":"IF(J$4=$E120, $I120*J$57,0) + IF(J$4>$E120,MIN(J120,$I120-SUM($J120:J120)))","v":0},{"$f":"IF(K$4=$E120, $I120*K$57,0) + IF(K$4>$E120,MIN(K120,$I120-SUM($J120:K120)))","v":0},{"$f":"IF(L$4=$E120, $I120*L$57,0) + IF(L$4>$E120,MIN(L120,$I120-SUM($J120:L120)))","v":0},{"$f":"IF(M$4=$E120, $I120*M$57,0) + IF(M$4>$E120,MIN(M120,$I120-SUM($J120:M120)))","v":0},{"$f":"IF(N$4=$E120, $I120*N$57,0) + IF(N$4>$E120,MIN(N120,$I120-SUM($J120:N120)))","v":0},{"$f":"IF(O$4=$E120, $I120*O$57,0) + IF(O$4>$E120,MIN(O120,$I120-SUM($J120:O120)))","v":0},{"$f":"IF(P$4=$E120, $I120*P$57,0) + IF(P$4>$E120,MIN(P120,$I120-SUM($J120:P120)))","v":0},{"$f":"IF(Q$4=$E120, $I120*Q$57,0) + IF(Q$4>$E120,MIN(Q120,$I120-SUM($J120:Q120)))","v":0},{"$f":"IF(R$4=$E120, $I120*R$57,0) + IF(R$4>$E120,MIN(R120,$I120-SUM($J120:R120)))","v":0},{"$f":"IF(S$4=$E120, $I120*S$57,0) + IF(S$4>$E120,MIN(S120,$I120-SUM($J120:S120)))","v":0},{"$f":"IF(T$4=$E120, $I120*T$57,0) + IF(T$4>$E120,MIN(T120,$I120-SUM($J120:T120)))","v":0},{"$f":"IF(U$4=$E120, $I120*U$57,0) + IF(U$4>$E120,MIN(U120,$I120-SUM($J120:U120)))","v":0},{"$f":"IF(V$4=$E120, $I120*V$57,0) + IF(V$4>$E120,MIN(V120,$I120-SUM($J120:V120)))","v":0},{"$f":"IF(W$4=$E120, $I120*W$57,0) + IF(W$4>$E120,MIN(W120,$I120-SUM($J120:W120)))","v":7.6060098244629799},{"$f":"IF(X$4=$E120, $I120*X$57,0) + IF(X$4>$E120,MIN(X120,$I120-SUM($J120:X120)))","v":7.6060098244629799},{"$f":"IF(Y$4=$E120, $I120*Y$57,0) + IF(Y$4>$E120,MIN(Y120,$I120-SUM($J120:Y120)))","v":7.6060098244629799},{"$f":"IF(Z$4=$E120, $I120*Z$57,0) + IF(Z$4>$E120,MIN(Z120,$I120-SUM($J120:Z120)))","v":7.6060098244629799},{"$f":"IF(AA$4=$E120, $I120*AA$57,0) + IF(AA$4>$E120,MIN(AA120,$I120-SUM($J120:AA120)))","v":7.6060098244629799},{"$f":"IF(AB$4=$E120, $I120*AB$57,0) + IF(AB$4>$E120,MIN(AB120,$I120-SUM($J120:AB120)))","v":7.6060098244629799},{"$f":"IF(AC$4=$E120, $I120*AC$57,0) + IF(AC$4>$E120,MIN(AC120,$I120-SUM($J120:AC120)))","v":7.6060098244629799},{"$f":"IF(AD$4=$E120, $I120*AD$57,0) + IF(AD$4>$E120,MIN(AD120,$I120-SUM($J120:AD120)))","v":7.6060098244629799},{"$f":"IF(AE$4=$E120, $I120*AE$57,0) + IF(AE$4>$E120,MIN(AE120,$I120-SUM($J120:AE120)))","v":7.6060098244629799},{"$f":"IF(AF$4=$E120, $I120*AF$57,0) + IF(AF$4>$E120,MIN(AF120,$I120-SUM($J120:AF120)))","v":7.6060098244629799},{"$f":"IF(AG$4=$E120, $I120*AG$57,0) + IF(AG$4>$E120,MIN(AG120,$I120-SUM($J120:AG120)))","v":7.6060098244629799},{"$f":"IF(AH$4=$E120, $I120*AH$57,0) + IF(AH$4>$E120,MIN(AH120,$I120-SUM($J120:AH120)))","v":7.6060098244629799},{"$f":"IF(AI$4=$E120, $I120*AI$57,0) + IF(AI$4>$E120,MIN(AI120,$I120-SUM($J120:AI120)))","v":7.6060098244629799},{"$f":"IF(AJ$4=$E120, $I120*AJ$57,0) + IF(AJ$4>$E120,MIN(AJ120,$I120-SUM($J120:AJ120)))","v":7.6060098244629799},{"$f":"IF(AK$4=$E120, $I120*AK$57,0) + IF(AK$4>$E120,MIN(AK120,$I120-SUM($J120:AK120)))","v":7.6060098244629799},{"$f":"IF(AL$4=$E120, $I120*AL$57,0) + IF(AL$4>$E120,MIN(AL120,$I120-SUM($J120:AL120)))","v":7.6060098244629799},{"$f":"IF(AM$4=$E120, $I120*AM$57,0) + IF(AM$4>$E120,MIN(AM120,$I120-SUM($J120:AM120)))","v":7.6060098244629799},{"$f":"IF(AN$4=$E120, $I120*AN$57,0) + IF(AN$4>$E120,MIN(AN120,$I120-SUM($J120:AN120)))","v":7.6060098244629799},{"$f":"IF(AO$4=$E120, $I120*AO$57,0) + IF(AO$4>$E120,MIN(AO120,$I120-SUM($J120:AO120)))","v":7.6060098244629799},{"$f":"IF(AP$4=$E120, $I120*AP$57,0) + IF(AP$4>$E120,MIN(AP120,$I120-SUM($J120:AP120)))","v":7.6060098244629799},{"$f":"IF(AQ$4=$E120, $I120*AQ$57,0) + IF(AQ$4>$E120,MIN(AQ120,$I120-SUM($J120:AQ120)))","v":8.5265128291212022E-14},{"$f":"IF(AR$4=$E120, $I120*AR$57,0) + IF(AR$4>$E120,MIN(AR120,$I120-SUM($J120:AR120)))","v":0},{"$f":"IF(AS$4=$E120, $I120*AS$57,0) + IF(AS$4>$E120,MIN(AS120,$I120-SUM($J120:AS120)))","v":0},{"$f":"IF(AT$4=$E120, $I120*AT$57,0) + IF(AT$4>$E120,MIN(AT120,$I120-SUM($J120:AT120)))","v":0},{"$f":"IF(AU$4=$E120, $I120*AU$57,0) + IF(AU$4>$E120,MIN(AU120,$I120-SUM($J120:AU120)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E120)+1)","v":"2004-03-31"},null,"£m 20/21 prices",null,179.58715805818156,null,{"$f":"IF(J$4=$E121, $I121*J$57,0) + IF(J$4>$E121,MIN(J121,$I121-SUM($J121:J121)))","v":0},{"$f":"IF(K$4=$E121, $I121*K$57,0) + IF(K$4>$E121,MIN(K121,$I121-SUM($J121:K121)))","v":0},{"$f":"IF(L$4=$E121, $I121*L$57,0) + IF(L$4>$E121,MIN(L121,$I121-SUM($J121:L121)))","v":0},{"$f":"IF(M$4=$E121, $I121*M$57,0) + IF(M$4>$E121,MIN(M121,$I121-SUM($J121:M121)))","v":0},{"$f":"IF(N$4=$E121, $I121*N$57,0) + IF(N$4>$E121,MIN(N121,$I121-SUM($J121:N121)))","v":0},{"$f":"IF(O$4=$E121, $I121*O$57,0) + IF(O$4>$E121,MIN(O121,$I121-SUM($J121:O121)))","v":0},{"$f":"IF(P$4=$E121, $I121*P$57,0) + IF(P$4>$E121,MIN(P121,$I121-SUM($J121:P121)))","v":0},{"$f":"IF(Q$4=$E121, $I121*Q$57,0) + IF(Q$4>$E121,MIN(Q121,$I121-SUM($J121:Q121)))","v":0},{"$f":"IF(R$4=$E121, $I121*R$57,0) + IF(R$4>$E121,MIN(R121,$I121-SUM($J121:R121)))","v":0},{"$f":"IF(S$4=$E121, $I121*S$57,0) + IF(S$4>$E121,MIN(S121,$I121-SUM($J121:S121)))","v":0},{"$f":"IF(T$4=$E121, $I121*T$57,0) + IF(T$4>$E121,MIN(T121,$I121-SUM($J121:T121)))","v":0},{"$f":"IF(U$4=$E121, $I121*U$57,0) + IF(U$4>$E121,MIN(U121,$I121-SUM($J121:U121)))","v":0},{"$f":"IF(V$4=$E121, $I121*V$57,0) + IF(V$4>$E121,MIN(V121,$I121-SUM($J121:V121)))","v":0},{"$f":"IF(W$4=$E121, $I121*W$57,0) + IF(W$4>$E121,MIN(W121,$I121-SUM($J121:W121)))","v":0},{"$f":"IF(X$4=$E121, $I121*X$57,0) + IF(X$4>$E121,MIN(X121,$I121-SUM($J121:X121)))","v":8.9793579029090775},{"$f":"IF(Y$4=$E121, $I121*Y$57,0) + IF(Y$4>$E121,MIN(Y121,$I121-SUM($J121:Y121)))","v":8.9793579029090775},{"$f":"IF(Z$4=$E121, $I121*Z$57,0) + IF(Z$4>$E121,MIN(Z121,$I121-SUM($J121:Z121)))","v":8.9793579029090775},{"$f":"IF(AA$4=$E121, $I121*AA$57,0) + IF(AA$4>$E121,MIN(AA121,$I121-SUM($J121:AA121)))","v":8.9793579029090775},{"$f":"IF(AB$4=$E121, $I121*AB$57,0) + IF(AB$4>$E121,MIN(AB121,$I121-SUM($J121:AB121)))","v":8.9793579029090775},{"$f":"IF(AC$4=$E121, $I121*AC$57,0) + IF(AC$4>$E121,MIN(AC121,$I121-SUM($J121:AC121)))","v":8.9793579029090775},{"$f":"IF(AD$4=$E121, $I121*AD$57,0) + IF(AD$4>$E121,MIN(AD121,$I121-SUM($J121:AD121)))","v":8.9793579029090775},{"$f":"IF(AE$4=$E121, $I121*AE$57,0) + IF(AE$4>$E121,MIN(AE121,$I121-SUM($J121:AE121)))","v":8.9793579029090775},{"$f":"IF(AF$4=$E121, $I121*AF$57,0) + IF(AF$4>$E121,MIN(AF121,$I121-SUM($J121:AF121)))","v":8.9793579029090775},{"$f":"IF(AG$4=$E121, $I121*AG$57,0) + IF(AG$4>$E121,MIN(AG121,$I121-SUM($J121:AG121)))","v":8.9793579029090775},{"$f":"IF(AH$4=$E121, $I121*AH$57,0) + IF(AH$4>$E121,MIN(AH121,$I121-SUM($J121:AH121)))","v":8.9793579029090775},{"$f":"IF(AI$4=$E121, $I121*AI$57,0) + IF(AI$4>$E121,MIN(AI121,$I121-SUM($J121:AI121)))","v":8.9793579029090775},{"$f":"IF(AJ$4=$E121, $I121*AJ$57,0) + IF(AJ$4>$E121,MIN(AJ121,$I121-SUM($J121:AJ121)))","v":8.9793579029090775},{"$f":"IF(AK$4=$E121, $I121*AK$57,0) + IF(AK$4>$E121,MIN(AK121,$I121-SUM($J121:AK121)))","v":8.9793579029090775},{"$f":"IF(AL$4=$E121, $I121*AL$57,0) + IF(AL$4>$E121,MIN(AL121,$I121-SUM($J121:AL121)))","v":8.9793579029090775},{"$f":"IF(AM$4=$E121, $I121*AM$57,0) + IF(AM$4>$E121,MIN(AM121,$I121-SUM($J121:AM121)))","v":8.9793579029090775},{"$f":"IF(AN$4=$E121, $I121*AN$57,0) + IF(AN$4>$E121,MIN(AN121,$I121-SUM($J121:AN121)))","v":8.9793579029090775},{"$f":"IF(AO$4=$E121, $I121*AO$57,0) + IF(AO$4>$E121,MIN(AO121,$I121-SUM($J121:AO121)))","v":8.9793579029090775},{"$f":"IF(AP$4=$E121, $I121*AP$57,0) + IF(AP$4>$E121,MIN(AP121,$I121-SUM($J121:AP121)))","v":8.9793579029090775},{"$f":"IF(AQ$4=$E121, $I121*AQ$57,0) + IF(AQ$4>$E121,MIN(AQ121,$I121-SUM($J121:AQ121)))","v":8.9793579029090775},{"$f":"IF(AR$4=$E121, $I121*AR$57,0) + IF(AR$4>$E121,MIN(AR121,$I121-SUM($J121:AR121)))","v":5.6843418860808015E-14},{"$f":"IF(AS$4=$E121, $I121*AS$57,0) + IF(AS$4>$E121,MIN(AS121,$I121-SUM($J121:AS121)))","v":0},{"$f":"IF(AT$4=$E121, $I121*AT$57,0) + IF(AT$4>$E121,MIN(AT121,$I121-SUM($J121:AT121)))","v":0},{"$f":"IF(AU$4=$E121, $I121*AU$57,0) + IF(AU$4>$E121,MIN(AU121,$I121-SUM($J121:AU121)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E121)+1)","v":"2005-03-31"},null,"£m 20/21 prices",null,173.32006211906727,null,{"$f":"IF(J$4=$E122, $I122*J$57,0) + IF(J$4>$E122,MIN(J122,$I122-SUM($J122:J122)))","v":0},{"$f":"IF(K$4=$E122, $I122*K$57,0) + IF(K$4>$E122,MIN(K122,$I122-SUM($J122:K122)))","v":0},{"$f":"IF(L$4=$E122, $I122*L$57,0) + IF(L$4>$E122,MIN(L122,$I122-SUM($J122:L122)))","v":0},{"$f":"IF(M$4=$E122, $I122*M$57,0) + IF(M$4>$E122,MIN(M122,$I122-SUM($J122:M122)))","v":0},{"$f":"IF(N$4=$E122, $I122*N$57,0) + IF(N$4>$E122,MIN(N122,$I122-SUM($J122:N122)))","v":0},{"$f":"IF(O$4=$E122, $I122*O$57,0) + IF(O$4>$E122,MIN(O122,$I122-SUM($J122:O122)))","v":0},{"$f":"IF(P$4=$E122, $I122*P$57,0) + IF(P$4>$E122,MIN(P122,$I122-SUM($J122:P122)))","v":0},{"$f":"IF(Q$4=$E122, $I122*Q$57,0) + IF(Q$4>$E122,MIN(Q122,$I122-SUM($J122:Q122)))","v":0},{"$f":"IF(R$4=$E122, $I122*R$57,0) + IF(R$4>$E122,MIN(R122,$I122-SUM($J122:R122)))","v":0},{"$f":"IF(S$4=$E122, $I122*S$57,0) + IF(S$4>$E122,MIN(S122,$I122-SUM($J122:S122)))","v":0},{"$f":"IF(T$4=$E122, $I122*T$57,0) + IF(T$4>$E122,MIN(T122,$I122-SUM($J122:T122)))","v":0},{"$f":"IF(U$4=$E122, $I122*U$57,0) + IF(U$4>$E122,MIN(U122,$I122-SUM($J122:U122)))","v":0},{"$f":"IF(V$4=$E122, $I122*V$57,0) + IF(V$4>$E122,MIN(V122,$I122-SUM($J122:V122)))","v":0},{"$f":"IF(W$4=$E122, $I122*W$57,0) + IF(W$4>$E122,MIN(W122,$I122-SUM($J122:W122)))","v":0},{"$f":"IF(X$4=$E122, $I122*X$57,0) + IF(X$4>$E122,MIN(X122,$I122-SUM($J122:X122)))","v":0},{"$f":"IF(Y$4=$E122, $I122*Y$57,0) + IF(Y$4>$E122,MIN(Y122,$I122-SUM($J122:Y122)))","v":8.6660031059533633},{"$f":"IF(Z$4=$E122, $I122*Z$57,0) + IF(Z$4>$E122,MIN(Z122,$I122-SUM($J122:Z122)))","v":8.6660031059533633},{"$f":"IF(AA$4=$E122, $I122*AA$57,0) + IF(AA$4>$E122,MIN(AA122,$I122-SUM($J122:AA122)))","v":8.6660031059533633},{"$f":"IF(AB$4=$E122, $I122*AB$57,0) + IF(AB$4>$E122,MIN(AB122,$I122-SUM($J122:AB122)))","v":8.6660031059533633},{"$f":"IF(AC$4=$E122, $I122*AC$57,0) + IF(AC$4>$E122,MIN(AC122,$I122-SUM($J122:AC122)))","v":8.6660031059533633},{"$f":"IF(AD$4=$E122, $I122*AD$57,0) + IF(AD$4>$E122,MIN(AD122,$I122-SUM($J122:AD122)))","v":8.6660031059533633},{"$f":"IF(AE$4=$E122, $I122*AE$57,0) + IF(AE$4>$E122,MIN(AE122,$I122-SUM($J122:AE122)))","v":8.6660031059533633},{"$f":"IF(AF$4=$E122, $I122*AF$57,0) + IF(AF$4>$E122,MIN(AF122,$I122-SUM($J122:AF122)))","v":8.6660031059533633},{"$f":"IF(AG$4=$E122, $I122*AG$57,0) + IF(AG$4>$E122,MIN(AG122,$I122-SUM($J122:AG122)))","v":8.6660031059533633},{"$f":"IF(AH$4=$E122, $I122*AH$57,0) + IF(AH$4>$E122,MIN(AH122,$I122-SUM($J122:AH122)))","v":8.6660031059533633},{"$f":"IF(AI$4=$E122, $I122*AI$57,0) + IF(AI$4>$E122,MIN(AI122,$I122-SUM($J122:AI122)))","v":8.6660031059533633},{"$f":"IF(AJ$4=$E122, $I122*AJ$57,0) + IF(AJ$4>$E122,MIN(AJ122,$I122-SUM($J122:AJ122)))","v":8.6660031059533633},{"$f":"IF(AK$4=$E122, $I122*AK$57,0) + IF(AK$4>$E122,MIN(AK122,$I122-SUM($J122:AK122)))","v":8.6660031059533633},{"$f":"IF(AL$4=$E122, $I122*AL$57,0) + IF(AL$4>$E122,MIN(AL122,$I122-SUM($J122:AL122)))","v":8.6660031059533633},{"$f":"IF(AM$4=$E122, $I122*AM$57,0) + IF(AM$4>$E122,MIN(AM122,$I122-SUM($J122:AM122)))","v":8.6660031059533633},{"$f":"IF(AN$4=$E122, $I122*AN$57,0) + IF(AN$4>$E122,MIN(AN122,$I122-SUM($J122:AN122)))","v":8.6660031059533633},{"$f":"IF(AO$4=$E122, $I122*AO$57,0) + IF(AO$4>$E122,MIN(AO122,$I122-SUM($J122:AO122)))","v":8.6660031059533633},{"$f":"IF(AP$4=$E122, $I122*AP$57,0) + IF(AP$4>$E122,MIN(AP122,$I122-SUM($J122:AP122)))","v":8.6660031059533633},{"$f":"IF(AQ$4=$E122, $I122*AQ$57,0) + IF(AQ$4>$E122,MIN(AQ122,$I122-SUM($J122:AQ122)))","v":8.6660031059533633},{"$f":"IF(AR$4=$E122, $I122*AR$57,0) + IF(AR$4>$E122,MIN(AR122,$I122-SUM($J122:AR122)))","v":8.6660031059533633},{"$f":"IF(AS$4=$E122, $I122*AS$57,0) + IF(AS$4>$E122,MIN(AS122,$I122-SUM($J122:AS122)))","v":0},{"$f":"IF(AT$4=$E122, $I122*AT$57,0) + IF(AT$4>$E122,MIN(AT122,$I122-SUM($J122:AT122)))","v":0},{"$f":"IF(AU$4=$E122, $I122*AU$57,0) + IF(AU$4>$E122,MIN(AU122,$I122-SUM($J122:AU122)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E122)+1)","v":"2006-03-31"},null,"£m 20/21 prices",null,203.36386369721032,null,{"$f":"IF(J$4=$E123, $I123*J$57,0) + IF(J$4>$E123,MIN(J123,$I123-SUM($J123:J123)))","v":0},{"$f":"IF(K$4=$E123, $I123*K$57,0) + IF(K$4>$E123,MIN(K123,$I123-SUM($J123:K123)))","v":0},{"$f":"IF(L$4=$E123, $I123*L$57,0) + IF(L$4>$E123,MIN(L123,$I123-SUM($J123:L123)))","v":0},{"$f":"IF(M$4=$E123, $I123*M$57,0) + IF(M$4>$E123,MIN(M123,$I123-SUM($J123:M123)))","v":0},{"$f":"IF(N$4=$E123, $I123*N$57,0) + IF(N$4>$E123,MIN(N123,$I123-SUM($J123:N123)))","v":0},{"$f":"IF(O$4=$E123, $I123*O$57,0) + IF(O$4>$E123,MIN(O123,$I123-SUM($J123:O123)))","v":0},{"$f":"IF(P$4=$E123, $I123*P$57,0) + IF(P$4>$E123,MIN(P123,$I123-SUM($J123:P123)))","v":0},{"$f":"IF(Q$4=$E123, $I123*Q$57,0) + IF(Q$4>$E123,MIN(Q123,$I123-SUM($J123:Q123)))","v":0},{"$f":"IF(R$4=$E123, $I123*R$57,0) + IF(R$4>$E123,MIN(R123,$I123-SUM($J123:R123)))","v":0},{"$f":"IF(S$4=$E123, $I123*S$57,0) + IF(S$4>$E123,MIN(S123,$I123-SUM($J123:S123)))","v":0},{"$f":"IF(T$4=$E123, $I123*T$57,0) + IF(T$4>$E123,MIN(T123,$I123-SUM($J123:T123)))","v":0},{"$f":"IF(U$4=$E123, $I123*U$57,0) + IF(U$4>$E123,MIN(U123,$I123-SUM($J123:U123)))","v":0},{"$f":"IF(V$4=$E123, $I123*V$57,0) + IF(V$4>$E123,MIN(V123,$I123-SUM($J123:V123)))","v":0},{"$f":"IF(W$4=$E123, $I123*W$57,0) + IF(W$4>$E123,MIN(W123,$I123-SUM($J123:W123)))","v":0},{"$f":"IF(X$4=$E123, $I123*X$57,0) + IF(X$4>$E123,MIN(X123,$I123-SUM($J123:X123)))","v":0},{"$f":"IF(Y$4=$E123, $I123*Y$57,0) + IF(Y$4>$E123,MIN(Y123,$I123-SUM($J123:Y123)))","v":0},{"$f":"IF(Z$4=$E123, $I123*Z$57,0) + IF(Z$4>$E123,MIN(Z123,$I123-SUM($J123:Z123)))","v":10.168193184860517},{"$f":"IF(AA$4=$E123, $I123*AA$57,0) + IF(AA$4>$E123,MIN(AA123,$I123-SUM($J123:AA123)))","v":10.168193184860517},{"$f":"IF(AB$4=$E123, $I123*AB$57,0) + IF(AB$4>$E123,MIN(AB123,$I123-SUM($J123:AB123)))","v":10.168193184860517},{"$f":"IF(AC$4=$E123, $I123*AC$57,0) + IF(AC$4>$E123,MIN(AC123,$I123-SUM($J123:AC123)))","v":10.168193184860517},{"$f":"IF(AD$4=$E123, $I123*AD$57,0) + IF(AD$4>$E123,MIN(AD123,$I123-SUM($J123:AD123)))","v":10.168193184860517},{"$f":"IF(AE$4=$E123, $I123*AE$57,0) + IF(AE$4>$E123,MIN(AE123,$I123-SUM($J123:AE123)))","v":10.168193184860517},{"$f":"IF(AF$4=$E123, $I123*AF$57,0) + IF(AF$4>$E123,MIN(AF123,$I123-SUM($J123:AF123)))","v":10.168193184860517},{"$f":"IF(AG$4=$E123, $I123*AG$57,0) + IF(AG$4>$E123,MIN(AG123,$I123-SUM($J123:AG123)))","v":10.168193184860517},{"$f":"IF(AH$4=$E123, $I123*AH$57,0) + IF(AH$4>$E123,MIN(AH123,$I123-SUM($J123:AH123)))","v":10.168193184860517},{"$f":"IF(AI$4=$E123, $I123*AI$57,0) + IF(AI$4>$E123,MIN(AI123,$I123-SUM($J123:AI123)))","v":10.168193184860517},{"$f":"IF(AJ$4=$E123, $I123*AJ$57,0) + IF(AJ$4>$E123,MIN(AJ123,$I123-SUM($J123:AJ123)))","v":10.168193184860517},{"$f":"IF(AK$4=$E123, $I123*AK$57,0) + IF(AK$4>$E123,MIN(AK123,$I123-SUM($J123:AK123)))","v":10.168193184860517},{"$f":"IF(AL$4=$E123, $I123*AL$57,0) + IF(AL$4>$E123,MIN(AL123,$I123-SUM($J123:AL123)))","v":10.168193184860517},{"$f":"IF(AM$4=$E123, $I123*AM$57,0) + IF(AM$4>$E123,MIN(AM123,$I123-SUM($J123:AM123)))","v":10.168193184860517},{"$f":"IF(AN$4=$E123, $I123*AN$57,0) + IF(AN$4>$E123,MIN(AN123,$I123-SUM($J123:AN123)))","v":10.168193184860517},{"$f":"IF(AO$4=$E123, $I123*AO$57,0) + IF(AO$4>$E123,MIN(AO123,$I123-SUM($J123:AO123)))","v":10.168193184860517},{"$f":"IF(AP$4=$E123, $I123*AP$57,0) + IF(AP$4>$E123,MIN(AP123,$I123-SUM($J123:AP123)))","v":10.168193184860517},{"$f":"IF(AQ$4=$E123, $I123*AQ$57,0) + IF(AQ$4>$E123,MIN(AQ123,$I123-SUM($J123:AQ123)))","v":10.168193184860517},{"$f":"IF(AR$4=$E123, $I123*AR$57,0) + IF(AR$4>$E123,MIN(AR123,$I123-SUM($J123:AR123)))","v":10.168193184860517},{"$f":"IF(AS$4=$E123, $I123*AS$57,0) + IF(AS$4>$E123,MIN(AS123,$I123-SUM($J123:AS123)))","v":10.168193184860517},{"$f":"IF(AT$4=$E123, $I123*AT$57,0) + IF(AT$4>$E123,MIN(AT123,$I123-SUM($J123:AT123)))","v":2.8421709430404007E-14},{"$f":"IF(AU$4=$E123, $I123*AU$57,0) + IF(AU$4>$E123,MIN(AU123,$I123-SUM($J123:AU123)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E123)+1)","v":"2007-03-31"},null,"£m 20/21 prices",null,128.05389332658407,null,{"$f":"IF(J$4=$E124, $I124*J$57,0) + IF(J$4>$E124,MIN(J124,$I124-SUM($J124:J124)))","v":0},{"$f":"IF(K$4=$E124, $I124*K$57,0) + IF(K$4>$E124,MIN(K124,$I124-SUM($J124:K124)))","v":0},{"$f":"IF(L$4=$E124, $I124*L$57,0) + IF(L$4>$E124,MIN(L124,$I124-SUM($J124:L124)))","v":0},{"$f":"IF(M$4=$E124, $I124*M$57,0) + IF(M$4>$E124,MIN(M124,$I124-SUM($J124:M124)))","v":0},{"$f":"IF(N$4=$E124, $I124*N$57,0) + IF(N$4>$E124,MIN(N124,$I124-SUM($J124:N124)))","v":0},{"$f":"IF(O$4=$E124, $I124*O$57,0) + IF(O$4>$E124,MIN(O124,$I124-SUM($J124:O124)))","v":0},{"$f":"IF(P$4=$E124, $I124*P$57,0) + IF(P$4>$E124,MIN(P124,$I124-SUM($J124:P124)))","v":0},{"$f":"IF(Q$4=$E124, $I124*Q$57,0) + IF(Q$4>$E124,MIN(Q124,$I124-SUM($J124:Q124)))","v":0},{"$f":"IF(R$4=$E124, $I124*R$57,0) + IF(R$4>$E124,MIN(R124,$I124-SUM($J124:R124)))","v":0},{"$f":"IF(S$4=$E124, $I124*S$57,0) + IF(S$4>$E124,MIN(S124,$I124-SUM($J124:S124)))","v":0},{"$f":"IF(T$4=$E124, $I124*T$57,0) + IF(T$4>$E124,MIN(T124,$I124-SUM($J124:T124)))","v":0},{"$f":"IF(U$4=$E124, $I124*U$57,0) + IF(U$4>$E124,MIN(U124,$I124-SUM($J124:U124)))","v":0},{"$f":"IF(V$4=$E124, $I124*V$57,0) + IF(V$4>$E124,MIN(V124,$I124-SUM($J124:V124)))","v":0},{"$f":"IF(W$4=$E124, $I124*W$57,0) + IF(W$4>$E124,MIN(W124,$I124-SUM($J124:W124)))","v":0},{"$f":"IF(X$4=$E124, $I124*X$57,0) + IF(X$4>$E124,MIN(X124,$I124-SUM($J124:X124)))","v":0},{"$f":"IF(Y$4=$E124, $I124*Y$57,0) + IF(Y$4>$E124,MIN(Y124,$I124-SUM($J124:Y124)))","v":0},{"$f":"IF(Z$4=$E124, $I124*Z$57,0) + IF(Z$4>$E124,MIN(Z124,$I124-SUM($J124:Z124)))","v":0},{"$f":"IF(AA$4=$E124, $I124*AA$57,0) + IF(AA$4>$E124,MIN(AA124,$I124-SUM($J124:AA124)))","v":6.4026946663292037},{"$f":"IF(AB$4=$E124, $I124*AB$57,0) + IF(AB$4>$E124,MIN(AB124,$I124-SUM($J124:AB124)))","v":6.4026946663292037},{"$f":"IF(AC$4=$E124, $I124*AC$57,0) + IF(AC$4>$E124,MIN(AC124,$I124-SUM($J124:AC124)))","v":6.4026946663292037},{"$f":"IF(AD$4=$E124, $I124*AD$57,0) + IF(AD$4>$E124,MIN(AD124,$I124-SUM($J124:AD124)))","v":6.4026946663292037},{"$f":"IF(AE$4=$E124, $I124*AE$57,0) + IF(AE$4>$E124,MIN(AE124,$I124-SUM($J124:AE124)))","v":6.4026946663292037},{"$f":"IF(AF$4=$E124, $I124*AF$57,0) + IF(AF$4>$E124,MIN(AF124,$I124-SUM($J124:AF124)))","v":6.4026946663292037},{"$f":"IF(AG$4=$E124, $I124*AG$57,0) + IF(AG$4>$E124,MIN(AG124,$I124-SUM($J124:AG124)))","v":6.4026946663292037},{"$f":"IF(AH$4=$E124, $I124*AH$57,0) + IF(AH$4>$E124,MIN(AH124,$I124-SUM($J124:AH124)))","v":6.4026946663292037},{"$f":"IF(AI$4=$E124, $I124*AI$57,0) + IF(AI$4>$E124,MIN(AI124,$I124-SUM($J124:AI124)))","v":6.4026946663292037},{"$f":"IF(AJ$4=$E124, $I124*AJ$57,0) + IF(AJ$4>$E124,MIN(AJ124,$I124-SUM($J124:AJ124)))","v":6.4026946663292037},{"$f":"IF(AK$4=$E124, $I124*AK$57,0) + IF(AK$4>$E124,MIN(AK124,$I124-SUM($J124:AK124)))","v":6.4026946663292037},{"$f":"IF(AL$4=$E124, $I124*AL$57,0) + IF(AL$4>$E124,MIN(AL124,$I124-SUM($J124:AL124)))","v":6.4026946663292037},{"$f":"IF(AM$4=$E124, $I124*AM$57,0) + IF(AM$4>$E124,MIN(AM124,$I124-SUM($J124:AM124)))","v":6.4026946663292037},{"$f":"IF(AN$4=$E124, $I124*AN$57,0) + IF(AN$4>$E124,MIN(AN124,$I124-SUM($J124:AN124)))","v":6.4026946663292037},{"$f":"IF(AO$4=$E124, $I124*AO$57,0) + IF(AO$4>$E124,MIN(AO124,$I124-SUM($J124:AO124)))","v":6.4026946663292037},{"$f":"IF(AP$4=$E124, $I124*AP$57,0) + IF(AP$4>$E124,MIN(AP124,$I124-SUM($J124:AP124)))","v":6.4026946663292037},{"$f":"IF(AQ$4=$E124, $I124*AQ$57,0) + IF(AQ$4>$E124,MIN(AQ124,$I124-SUM($J124:AQ124)))","v":6.4026946663292037},{"$f":"IF(AR$4=$E124, $I124*AR$57,0) + IF(AR$4>$E124,MIN(AR124,$I124-SUM($J124:AR124)))","v":6.4026946663292037},{"$f":"IF(AS$4=$E124, $I124*AS$57,0) + IF(AS$4>$E124,MIN(AS124,$I124-SUM($J124:AS124)))","v":6.4026946663292037},{"$f":"IF(AT$4=$E124, $I124*AT$57,0) + IF(AT$4>$E124,MIN(AT124,$I124-SUM($J124:AT124)))","v":6.402694666329154},{"$f":"IF(AU$4=$E124, $I124*AU$57,0) + IF(AU$4>$E124,MIN(AU124,$I124-SUM($J124:AU124)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E124)+1)","v":"2008-03-31"},null,"£m 20/21 prices",null,157.80709395436162,null,{"$f":"IF(J$4=$E125, $I125*J$57,0) + IF(J$4>$E125,MIN(J125,$I125-SUM($J125:J125)))","v":0},{"$f":"IF(K$4=$E125, $I125*K$57,0) + IF(K$4>$E125,MIN(K125,$I125-SUM($J125:K125)))","v":0},{"$f":"IF(L$4=$E125, $I125*L$57,0) + IF(L$4>$E125,MIN(L125,$I125-SUM($J125:L125)))","v":0},{"$f":"IF(M$4=$E125, $I125*M$57,0) + IF(M$4>$E125,MIN(M125,$I125-SUM($J125:M125)))","v":0},{"$f":"IF(N$4=$E125, $I125*N$57,0) + IF(N$4>$E125,MIN(N125,$I125-SUM($J125:N125)))","v":0},{"$f":"IF(O$4=$E125, $I125*O$57,0) + IF(O$4>$E125,MIN(O125,$I125-SUM($J125:O125)))","v":0},{"$f":"IF(P$4=$E125, $I125*P$57,0) + IF(P$4>$E125,MIN(P125,$I125-SUM($J125:P125)))","v":0},{"$f":"IF(Q$4=$E125, $I125*Q$57,0) + IF(Q$4>$E125,MIN(Q125,$I125-SUM($J125:Q125)))","v":0},{"$f":"IF(R$4=$E125, $I125*R$57,0) + IF(R$4>$E125,MIN(R125,$I125-SUM($J125:R125)))","v":0},{"$f":"IF(S$4=$E125, $I125*S$57,0) + IF(S$4>$E125,MIN(S125,$I125-SUM($J125:S125)))","v":0},{"$f":"IF(T$4=$E125, $I125*T$57,0) + IF(T$4>$E125,MIN(T125,$I125-SUM($J125:T125)))","v":0},{"$f":"IF(U$4=$E125, $I125*U$57,0) + IF(U$4>$E125,MIN(U125,$I125-SUM($J125:U125)))","v":0},{"$f":"IF(V$4=$E125, $I125*V$57,0) + IF(V$4>$E125,MIN(V125,$I125-SUM($J125:V125)))","v":0},{"$f":"IF(W$4=$E125, $I125*W$57,0) + IF(W$4>$E125,MIN(W125,$I125-SUM($J125:W125)))","v":0},{"$f":"IF(X$4=$E125, $I125*X$57,0) + IF(X$4>$E125,MIN(X125,$I125-SUM($J125:X125)))","v":0},{"$f":"IF(Y$4=$E125, $I125*Y$57,0) + IF(Y$4>$E125,MIN(Y125,$I125-SUM($J125:Y125)))","v":0},{"$f":"IF(Z$4=$E125, $I125*Z$57,0) + IF(Z$4>$E125,MIN(Z125,$I125-SUM($J125:Z125)))","v":0},{"$f":"IF(AA$4=$E125, $I125*AA$57,0) + IF(AA$4>$E125,MIN(AA125,$I125-SUM($J125:AA125)))","v":0},{"$f":"IF(AB$4=$E125, $I125*AB$57,0) + IF(AB$4>$E125,MIN(AB125,$I125-SUM($J125:AB125)))","v":7.890354697718081},{"$f":"IF(AC$4=$E125, $I125*AC$57,0) + IF(AC$4>$E125,MIN(AC125,$I125-SUM($J125:AC125)))","v":7.890354697718081},{"$f":"IF(AD$4=$E125, $I125*AD$57,0) + IF(AD$4>$E125,MIN(AD125,$I125-SUM($J125:AD125)))","v":7.890354697718081},{"$f":"IF(AE$4=$E125, $I125*AE$57,0) + IF(AE$4>$E125,MIN(AE125,$I125-SUM($J125:AE125)))","v":7.890354697718081},{"$f":"IF(AF$4=$E125, $I125*AF$57,0) + IF(AF$4>$E125,MIN(AF125,$I125-SUM($J125:AF125)))","v":7.890354697718081},{"$f":"IF(AG$4=$E125, $I125*AG$57,0) + IF(AG$4>$E125,MIN(AG125,$I125-SUM($J125:AG125)))","v":7.890354697718081},{"$f":"IF(AH$4=$E125, $I125*AH$57,0) + IF(AH$4>$E125,MIN(AH125,$I125-SUM($J125:AH125)))","v":7.890354697718081},{"$f":"IF(AI$4=$E125, $I125*AI$57,0) + IF(AI$4>$E125,MIN(AI125,$I125-SUM($J125:AI125)))","v":7.890354697718081},{"$f":"IF(AJ$4=$E125, $I125*AJ$57,0) + IF(AJ$4>$E125,MIN(AJ125,$I125-SUM($J125:AJ125)))","v":7.890354697718081},{"$f":"IF(AK$4=$E125, $I125*AK$57,0) + IF(AK$4>$E125,MIN(AK125,$I125-SUM($J125:AK125)))","v":7.890354697718081},{"$f":"IF(AL$4=$E125, $I125*AL$57,0) + IF(AL$4>$E125,MIN(AL125,$I125-SUM($J125:AL125)))","v":7.890354697718081},{"$f":"IF(AM$4=$E125, $I125*AM$57,0) + IF(AM$4>$E125,MIN(AM125,$I125-SUM($J125:AM125)))","v":7.890354697718081},{"$f":"IF(AN$4=$E125, $I125*AN$57,0) + IF(AN$4>$E125,MIN(AN125,$I125-SUM($J125:AN125)))","v":7.890354697718081},{"$f":"IF(AO$4=$E125, $I125*AO$57,0) + IF(AO$4>$E125,MIN(AO125,$I125-SUM($J125:AO125)))","v":7.890354697718081},{"$f":"IF(AP$4=$E125, $I125*AP$57,0) + IF(AP$4>$E125,MIN(AP125,$I125-SUM($J125:AP125)))","v":7.890354697718081},{"$f":"IF(AQ$4=$E125, $I125*AQ$57,0) + IF(AQ$4>$E125,MIN(AQ125,$I125-SUM($J125:AQ125)))","v":7.890354697718081},{"$f":"IF(AR$4=$E125, $I125*AR$57,0) + IF(AR$4>$E125,MIN(AR125,$I125-SUM($J125:AR125)))","v":7.890354697718081},{"$f":"IF(AS$4=$E125, $I125*AS$57,0) + IF(AS$4>$E125,MIN(AS125,$I125-SUM($J125:AS125)))","v":7.890354697718081},{"$f":"IF(AT$4=$E125, $I125*AT$57,0) + IF(AT$4>$E125,MIN(AT125,$I125-SUM($J125:AT125)))","v":7.890354697718081},{"$f":"IF(AU$4=$E125, $I125*AU$57,0) + IF(AU$4>$E125,MIN(AU125,$I125-SUM($J125:AU125)))","v":7.890354697718081}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E125)+1)","v":"2009-03-31"},null,"£m 20/21 prices",null,173.39101420035695,null,{"$f":"IF(J$4=$E126, $I126*J$57,0) + IF(J$4>$E126,MIN(J126,$I126-SUM($J126:J126)))","v":0},{"$f":"IF(K$4=$E126, $I126*K$57,0) + IF(K$4>$E126,MIN(K126,$I126-SUM($J126:K126)))","v":0},{"$f":"IF(L$4=$E126, $I126*L$57,0) + IF(L$4>$E126,MIN(L126,$I126-SUM($J126:L126)))","v":0},{"$f":"IF(M$4=$E126, $I126*M$57,0) + IF(M$4>$E126,MIN(M126,$I126-SUM($J126:M126)))","v":0},{"$f":"IF(N$4=$E126, $I126*N$57,0) + IF(N$4>$E126,MIN(N126,$I126-SUM($J126:N126)))","v":0},{"$f":"IF(O$4=$E126, $I126*O$57,0) + IF(O$4>$E126,MIN(O126,$I126-SUM($J126:O126)))","v":0},{"$f":"IF(P$4=$E126, $I126*P$57,0) + IF(P$4>$E126,MIN(P126,$I126-SUM($J126:P126)))","v":0},{"$f":"IF(Q$4=$E126, $I126*Q$57,0) + IF(Q$4>$E126,MIN(Q126,$I126-SUM($J126:Q126)))","v":0},{"$f":"IF(R$4=$E126, $I126*R$57,0) + IF(R$4>$E126,MIN(R126,$I126-SUM($J126:R126)))","v":0},{"$f":"IF(S$4=$E126, $I126*S$57,0) + IF(S$4>$E126,MIN(S126,$I126-SUM($J126:S126)))","v":0},{"$f":"IF(T$4=$E126, $I126*T$57,0) + IF(T$4>$E126,MIN(T126,$I126-SUM($J126:T126)))","v":0},{"$f":"IF(U$4=$E126, $I126*U$57,0) + IF(U$4>$E126,MIN(U126,$I126-SUM($J126:U126)))","v":0},{"$f":"IF(V$4=$E126, $I126*V$57,0) + IF(V$4>$E126,MIN(V126,$I126-SUM($J126:V126)))","v":0},{"$f":"IF(W$4=$E126, $I126*W$57,0) + IF(W$4>$E126,MIN(W126,$I126-SUM($J126:W126)))","v":0},{"$f":"IF(X$4=$E126, $I126*X$57,0) + IF(X$4>$E126,MIN(X126,$I126-SUM($J126:X126)))","v":0},{"$f":"IF(Y$4=$E126, $I126*Y$57,0) + IF(Y$4>$E126,MIN(Y126,$I126-SUM($J126:Y126)))","v":0},{"$f":"IF(Z$4=$E126, $I126*Z$57,0) + IF(Z$4>$E126,MIN(Z126,$I126-SUM($J126:Z126)))","v":0},{"$f":"IF(AA$4=$E126, $I126*AA$57,0) + IF(AA$4>$E126,MIN(AA126,$I126-SUM($J126:AA126)))","v":0},{"$f":"IF(AB$4=$E126, $I126*AB$57,0) + IF(AB$4>$E126,MIN(AB126,$I126-SUM($J126:AB126)))","v":0},{"$f":"IF(AC$4=$E126, $I126*AC$57,0) + IF(AC$4>$E126,MIN(AC126,$I126-SUM($J126:AC126)))","v":8.6695507100178482},{"$f":"IF(AD$4=$E126, $I126*AD$57,0) + IF(AD$4>$E126,MIN(AD126,$I126-SUM($J126:AD126)))","v":8.6695507100178482},{"$f":"IF(AE$4=$E126, $I126*AE$57,0) + IF(AE$4>$E126,MIN(AE126,$I126-SUM($J126:AE126)))","v":8.6695507100178482},{"$f":"IF(AF$4=$E126, $I126*AF$57,0) + IF(AF$4>$E126,MIN(AF126,$I126-SUM($J126:AF126)))","v":8.6695507100178482},{"$f":"IF(AG$4=$E126, $I126*AG$57,0) + IF(AG$4>$E126,MIN(AG126,$I126-SUM($J126:AG126)))","v":8.6695507100178482},{"$f":"IF(AH$4=$E126, $I126*AH$57,0) + IF(AH$4>$E126,MIN(AH126,$I126-SUM($J126:AH126)))","v":8.6695507100178482},{"$f":"IF(AI$4=$E126, $I126*AI$57,0) + IF(AI$4>$E126,MIN(AI126,$I126-SUM($J126:AI126)))","v":8.6695507100178482},{"$f":"IF(AJ$4=$E126, $I126*AJ$57,0) + IF(AJ$4>$E126,MIN(AJ126,$I126-SUM($J126:AJ126)))","v":8.6695507100178482},{"$f":"IF(AK$4=$E126, $I126*AK$57,0) + IF(AK$4>$E126,MIN(AK126,$I126-SUM($J126:AK126)))","v":8.6695507100178482},{"$f":"IF(AL$4=$E126, $I126*AL$57,0) + IF(AL$4>$E126,MIN(AL126,$I126-SUM($J126:AL126)))","v":8.6695507100178482},{"$f":"IF(AM$4=$E126, $I126*AM$57,0) + IF(AM$4>$E126,MIN(AM126,$I126-SUM($J126:AM126)))","v":8.6695507100178482},{"$f":"IF(AN$4=$E126, $I126*AN$57,0) + IF(AN$4>$E126,MIN(AN126,$I126-SUM($J126:AN126)))","v":8.6695507100178482},{"$f":"IF(AO$4=$E126, $I126*AO$57,0) + IF(AO$4>$E126,MIN(AO126,$I126-SUM($J126:AO126)))","v":8.6695507100178482},{"$f":"IF(AP$4=$E126, $I126*AP$57,0) + IF(AP$4>$E126,MIN(AP126,$I126-SUM($J126:AP126)))","v":8.6695507100178482},{"$f":"IF(AQ$4=$E126, $I126*AQ$57,0) + IF(AQ$4>$E126,MIN(AQ126,$I126-SUM($J126:AQ126)))","v":8.6695507100178482},{"$f":"IF(AR$4=$E126, $I126*AR$57,0) + IF(AR$4>$E126,MIN(AR126,$I126-SUM($J126:AR126)))","v":8.6695507100178482},{"$f":"IF(AS$4=$E126, $I126*AS$57,0) + IF(AS$4>$E126,MIN(AS126,$I126-SUM($J126:AS126)))","v":8.6695507100178482},{"$f":"IF(AT$4=$E126, $I126*AT$57,0) + IF(AT$4>$E126,MIN(AT126,$I126-SUM($J126:AT126)))","v":8.6695507100178482},{"$f":"IF(AU$4=$E126, $I126*AU$57,0) + IF(AU$4>$E126,MIN(AU126,$I126-SUM($J126:AU126)))","v":8.6695507100178482}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E126)+1)","v":"2010-03-31"},null,"£m 20/21 prices",null,158.41065966088121,null,{"$f":"IF(J$4=$E127, $I127*J$57,0) + IF(J$4>$E127,MIN(J127,$I127-SUM($J127:J127)))","v":0},{"$f":"IF(K$4=$E127, $I127*K$57,0) + IF(K$4>$E127,MIN(K127,$I127-SUM($J127:K127)))","v":0},{"$f":"IF(L$4=$E127, $I127*L$57,0) + IF(L$4>$E127,MIN(L127,$I127-SUM($J127:L127)))","v":0},{"$f":"IF(M$4=$E127, $I127*M$57,0) + IF(M$4>$E127,MIN(M127,$I127-SUM($J127:M127)))","v":0},{"$f":"IF(N$4=$E127, $I127*N$57,0) + IF(N$4>$E127,MIN(N127,$I127-SUM($J127:N127)))","v":0},{"$f":"IF(O$4=$E127, $I127*O$57,0) + IF(O$4>$E127,MIN(O127,$I127-SUM($J127:O127)))","v":0},{"$f":"IF(P$4=$E127, $I127*P$57,0) + IF(P$4>$E127,MIN(P127,$I127-SUM($J127:P127)))","v":0},{"$f":"IF(Q$4=$E127, $I127*Q$57,0) + IF(Q$4>$E127,MIN(Q127,$I127-SUM($J127:Q127)))","v":0},{"$f":"IF(R$4=$E127, $I127*R$57,0) + IF(R$4>$E127,MIN(R127,$I127-SUM($J127:R127)))","v":0},{"$f":"IF(S$4=$E127, $I127*S$57,0) + IF(S$4>$E127,MIN(S127,$I127-SUM($J127:S127)))","v":0},{"$f":"IF(T$4=$E127, $I127*T$57,0) + IF(T$4>$E127,MIN(T127,$I127-SUM($J127:T127)))","v":0},{"$f":"IF(U$4=$E127, $I127*U$57,0) + IF(U$4>$E127,MIN(U127,$I127-SUM($J127:U127)))","v":0},{"$f":"IF(V$4=$E127, $I127*V$57,0) + IF(V$4>$E127,MIN(V127,$I127-SUM($J127:V127)))","v":0},{"$f":"IF(W$4=$E127, $I127*W$57,0) + IF(W$4>$E127,MIN(W127,$I127-SUM($J127:W127)))","v":0},{"$f":"IF(X$4=$E127, $I127*X$57,0) + IF(X$4>$E127,MIN(X127,$I127-SUM($J127:X127)))","v":0},{"$f":"IF(Y$4=$E127, $I127*Y$57,0) + IF(Y$4>$E127,MIN(Y127,$I127-SUM($J127:Y127)))","v":0},{"$f":"IF(Z$4=$E127, $I127*Z$57,0) + IF(Z$4>$E127,MIN(Z127,$I127-SUM($J127:Z127)))","v":0},{"$f":"IF(AA$4=$E127, $I127*AA$57,0) + IF(AA$4>$E127,MIN(AA127,$I127-SUM($J127:AA127)))","v":0},{"$f":"IF(AB$4=$E127, $I127*AB$57,0) + IF(AB$4>$E127,MIN(AB127,$I127-SUM($J127:AB127)))","v":0},{"$f":"IF(AC$4=$E127, $I127*AC$57,0) + IF(AC$4>$E127,MIN(AC127,$I127-SUM($J127:AC127)))","v":0},{"$f":"IF(AD$4=$E127, $I127*AD$57,0) + IF(AD$4>$E127,MIN(AD127,$I127-SUM($J127:AD127)))","v":7.9205329830440609},{"$f":"IF(AE$4=$E127, $I127*AE$57,0) + IF(AE$4>$E127,MIN(AE127,$I127-SUM($J127:AE127)))","v":7.9205329830440609},{"$f":"IF(AF$4=$E127, $I127*AF$57,0) + IF(AF$4>$E127,MIN(AF127,$I127-SUM($J127:AF127)))","v":7.9205329830440609},{"$f":"IF(AG$4=$E127, $I127*AG$57,0) + IF(AG$4>$E127,MIN(AG127,$I127-SUM($J127:AG127)))","v":7.9205329830440609},{"$f":"IF(AH$4=$E127, $I127*AH$57,0) + IF(AH$4>$E127,MIN(AH127,$I127-SUM($J127:AH127)))","v":7.9205329830440609},{"$f":"IF(AI$4=$E127, $I127*AI$57,0) + IF(AI$4>$E127,MIN(AI127,$I127-SUM($J127:AI127)))","v":7.9205329830440609},{"$f":"IF(AJ$4=$E127, $I127*AJ$57,0) + IF(AJ$4>$E127,MIN(AJ127,$I127-SUM($J127:AJ127)))","v":7.9205329830440609},{"$f":"IF(AK$4=$E127, $I127*AK$57,0) + IF(AK$4>$E127,MIN(AK127,$I127-SUM($J127:AK127)))","v":7.9205329830440609},{"$f":"IF(AL$4=$E127, $I127*AL$57,0) + IF(AL$4>$E127,MIN(AL127,$I127-SUM($J127:AL127)))","v":7.9205329830440609},{"$f":"IF(AM$4=$E127, $I127*AM$57,0) + IF(AM$4>$E127,MIN(AM127,$I127-SUM($J127:AM127)))","v":7.9205329830440609},{"$f":"IF(AN$4=$E127, $I127*AN$57,0) + IF(AN$4>$E127,MIN(AN127,$I127-SUM($J127:AN127)))","v":7.9205329830440609},{"$f":"IF(AO$4=$E127, $I127*AO$57,0) + IF(AO$4>$E127,MIN(AO127,$I127-SUM($J127:AO127)))","v":7.9205329830440609},{"$f":"IF(AP$4=$E127, $I127*AP$57,0) + IF(AP$4>$E127,MIN(AP127,$I127-SUM($J127:AP127)))","v":7.9205329830440609},{"$f":"IF(AQ$4=$E127, $I127*AQ$57,0) + IF(AQ$4>$E127,MIN(AQ127,$I127-SUM($J127:AQ127)))","v":7.9205329830440609},{"$f":"IF(AR$4=$E127, $I127*AR$57,0) + IF(AR$4>$E127,MIN(AR127,$I127-SUM($J127:AR127)))","v":7.9205329830440609},{"$f":"IF(AS$4=$E127, $I127*AS$57,0) + IF(AS$4>$E127,MIN(AS127,$I127-SUM($J127:AS127)))","v":7.9205329830440609},{"$f":"IF(AT$4=$E127, $I127*AT$57,0) + IF(AT$4>$E127,MIN(AT127,$I127-SUM($J127:AT127)))","v":7.9205329830440609},{"$f":"IF(AU$4=$E127, $I127*AU$57,0) + IF(AU$4>$E127,MIN(AU127,$I127-SUM($J127:AU127)))","v":7.9205329830440609}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E127)+1)","v":"2011-03-31"},null,"£m 20/21 prices",null,153.73959941493774,null,{"$f":"IF(J$4=$E128, $I128*J$57,0) + IF(J$4>$E128,MIN(J128,$I128-SUM($J128:J128)))","v":0},{"$f":"IF(K$4=$E128, $I128*K$57,0) + IF(K$4>$E128,MIN(K128,$I128-SUM($J128:K128)))","v":0},{"$f":"IF(L$4=$E128, $I128*L$57,0) + IF(L$4>$E128,MIN(L128,$I128-SUM($J128:L128)))","v":0},{"$f":"IF(M$4=$E128, $I128*M$57,0) + IF(M$4>$E128,MIN(M128,$I128-SUM($J128:M128)))","v":0},{"$f":"IF(N$4=$E128, $I128*N$57,0) + IF(N$4>$E128,MIN(N128,$I128-SUM($J128:N128)))","v":0},{"$f":"IF(O$4=$E128, $I128*O$57,0) + IF(O$4>$E128,MIN(O128,$I128-SUM($J128:O128)))","v":0},{"$f":"IF(P$4=$E128, $I128*P$57,0) + IF(P$4>$E128,MIN(P128,$I128-SUM($J128:P128)))","v":0},{"$f":"IF(Q$4=$E128, $I128*Q$57,0) + IF(Q$4>$E128,MIN(Q128,$I128-SUM($J128:Q128)))","v":0},{"$f":"IF(R$4=$E128, $I128*R$57,0) + IF(R$4>$E128,MIN(R128,$I128-SUM($J128:R128)))","v":0},{"$f":"IF(S$4=$E128, $I128*S$57,0) + IF(S$4>$E128,MIN(S128,$I128-SUM($J128:S128)))","v":0},{"$f":"IF(T$4=$E128, $I128*T$57,0) + IF(T$4>$E128,MIN(T128,$I128-SUM($J128:T128)))","v":0},{"$f":"IF(U$4=$E128, $I128*U$57,0) + IF(U$4>$E128,MIN(U128,$I128-SUM($J128:U128)))","v":0},{"$f":"IF(V$4=$E128, $I128*V$57,0) + IF(V$4>$E128,MIN(V128,$I128-SUM($J128:V128)))","v":0},{"$f":"IF(W$4=$E128, $I128*W$57,0) + IF(W$4>$E128,MIN(W128,$I128-SUM($J128:W128)))","v":0},{"$f":"IF(X$4=$E128, $I128*X$57,0) + IF(X$4>$E128,MIN(X128,$I128-SUM($J128:X128)))","v":0},{"$f":"IF(Y$4=$E128, $I128*Y$57,0) + IF(Y$4>$E128,MIN(Y128,$I128-SUM($J128:Y128)))","v":0},{"$f":"IF(Z$4=$E128, $I128*Z$57,0) + IF(Z$4>$E128,MIN(Z128,$I128-SUM($J128:Z128)))","v":0},{"$f":"IF(AA$4=$E128, $I128*AA$57,0) + IF(AA$4>$E128,MIN(AA128,$I128-SUM($J128:AA128)))","v":0},{"$f":"IF(AB$4=$E128, $I128*AB$57,0) + IF(AB$4>$E128,MIN(AB128,$I128-SUM($J128:AB128)))","v":0},{"$f":"IF(AC$4=$E128, $I128*AC$57,0) + IF(AC$4>$E128,MIN(AC128,$I128-SUM($J128:AC128)))","v":0},{"$f":"IF(AD$4=$E128, $I128*AD$57,0) + IF(AD$4>$E128,MIN(AD128,$I128-SUM($J128:AD128)))","v":0},{"$f":"IF(AE$4=$E128, $I128*AE$57,0) + IF(AE$4>$E128,MIN(AE128,$I128-SUM($J128:AE128)))","v":7.6869799707468873},{"$f":"IF(AF$4=$E128, $I128*AF$57,0) + IF(AF$4>$E128,MIN(AF128,$I128-SUM($J128:AF128)))","v":7.6869799707468873},{"$f":"IF(AG$4=$E128, $I128*AG$57,0) + IF(AG$4>$E128,MIN(AG128,$I128-SUM($J128:AG128)))","v":7.6869799707468873},{"$f":"IF(AH$4=$E128, $I128*AH$57,0) + IF(AH$4>$E128,MIN(AH128,$I128-SUM($J128:AH128)))","v":7.6869799707468873},{"$f":"IF(AI$4=$E128, $I128*AI$57,0) + IF(AI$4>$E128,MIN(AI128,$I128-SUM($J128:AI128)))","v":7.6869799707468873},{"$f":"IF(AJ$4=$E128, $I128*AJ$57,0) + IF(AJ$4>$E128,MIN(AJ128,$I128-SUM($J128:AJ128)))","v":7.6869799707468873},{"$f":"IF(AK$4=$E128, $I128*AK$57,0) + IF(AK$4>$E128,MIN(AK128,$I128-SUM($J128:AK128)))","v":7.6869799707468873},{"$f":"IF(AL$4=$E128, $I128*AL$57,0) + IF(AL$4>$E128,MIN(AL128,$I128-SUM($J128:AL128)))","v":7.6869799707468873},{"$f":"IF(AM$4=$E128, $I128*AM$57,0) + IF(AM$4>$E128,MIN(AM128,$I128-SUM($J128:AM128)))","v":7.6869799707468873},{"$f":"IF(AN$4=$E128, $I128*AN$57,0) + IF(AN$4>$E128,MIN(AN128,$I128-SUM($J128:AN128)))","v":7.6869799707468873},{"$f":"IF(AO$4=$E128, $I128*AO$57,0) + IF(AO$4>$E128,MIN(AO128,$I128-SUM($J128:AO128)))","v":7.6869799707468873},{"$f":"IF(AP$4=$E128, $I128*AP$57,0) + IF(AP$4>$E128,MIN(AP128,$I128-SUM($J128:AP128)))","v":7.6869799707468873},{"$f":"IF(AQ$4=$E128, $I128*AQ$57,0) + IF(AQ$4>$E128,MIN(AQ128,$I128-SUM($J128:AQ128)))","v":7.6869799707468873},{"$f":"IF(AR$4=$E128, $I128*AR$57,0) + IF(AR$4>$E128,MIN(AR128,$I128-SUM($J128:AR128)))","v":7.6869799707468873},{"$f":"IF(AS$4=$E128, $I128*AS$57,0) + IF(AS$4>$E128,MIN(AS128,$I128-SUM($J128:AS128)))","v":7.6869799707468873},{"$f":"IF(AT$4=$E128, $I128*AT$57,0) + IF(AT$4>$E128,MIN(AT128,$I128-SUM($J128:AT128)))","v":7.6869799707468873},{"$f":"IF(AU$4=$E128, $I128*AU$57,0) + IF(AU$4>$E128,MIN(AU128,$I128-SUM($J128:AU128)))","v":7.6869799707468873}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E128)+1)","v":"2012-03-31"},null,"£m 20/21 prices",null,189.52738762176125,null,{"$f":"IF(J$4=$E129, $I129*J$57,0) + IF(J$4>$E129,MIN(J129,$I129-SUM($J129:J129)))","v":0},{"$f":"IF(K$4=$E129, $I129*K$57,0) + IF(K$4>$E129,MIN(K129,$I129-SUM($J129:K129)))","v":0},{"$f":"IF(L$4=$E129, $I129*L$57,0) + IF(L$4>$E129,MIN(L129,$I129-SUM($J129:L129)))","v":0},{"$f":"IF(M$4=$E129, $I129*M$57,0) + IF(M$4>$E129,MIN(M129,$I129-SUM($J129:M129)))","v":0},{"$f":"IF(N$4=$E129, $I129*N$57,0) + IF(N$4>$E129,MIN(N129,$I129-SUM($J129:N129)))","v":0},{"$f":"IF(O$4=$E129, $I129*O$57,0) + IF(O$4>$E129,MIN(O129,$I129-SUM($J129:O129)))","v":0},{"$f":"IF(P$4=$E129, $I129*P$57,0) + IF(P$4>$E129,MIN(P129,$I129-SUM($J129:P129)))","v":0},{"$f":"IF(Q$4=$E129, $I129*Q$57,0) + IF(Q$4>$E129,MIN(Q129,$I129-SUM($J129:Q129)))","v":0},{"$f":"IF(R$4=$E129, $I129*R$57,0) + IF(R$4>$E129,MIN(R129,$I129-SUM($J129:R129)))","v":0},{"$f":"IF(S$4=$E129, $I129*S$57,0) + IF(S$4>$E129,MIN(S129,$I129-SUM($J129:S129)))","v":0},{"$f":"IF(T$4=$E129, $I129*T$57,0) + IF(T$4>$E129,MIN(T129,$I129-SUM($J129:T129)))","v":0},{"$f":"IF(U$4=$E129, $I129*U$57,0) + IF(U$4>$E129,MIN(U129,$I129-SUM($J129:U129)))","v":0},{"$f":"IF(V$4=$E129, $I129*V$57,0) + IF(V$4>$E129,MIN(V129,$I129-SUM($J129:V129)))","v":0},{"$f":"IF(W$4=$E129, $I129*W$57,0) + IF(W$4>$E129,MIN(W129,$I129-SUM($J129:W129)))","v":0},{"$f":"IF(X$4=$E129, $I129*X$57,0) + IF(X$4>$E129,MIN(X129,$I129-SUM($J129:X129)))","v":0},{"$f":"IF(Y$4=$E129, $I129*Y$57,0) + IF(Y$4>$E129,MIN(Y129,$I129-SUM($J129:Y129)))","v":0},{"$f":"IF(Z$4=$E129, $I129*Z$57,0) + IF(Z$4>$E129,MIN(Z129,$I129-SUM($J129:Z129)))","v":0},{"$f":"IF(AA$4=$E129, $I129*AA$57,0) + IF(AA$4>$E129,MIN(AA129,$I129-SUM($J129:AA129)))","v":0},{"$f":"IF(AB$4=$E129, $I129*AB$57,0) + IF(AB$4>$E129,MIN(AB129,$I129-SUM($J129:AB129)))","v":0},{"$f":"IF(AC$4=$E129, $I129*AC$57,0) + IF(AC$4>$E129,MIN(AC129,$I129-SUM($J129:AC129)))","v":0},{"$f":"IF(AD$4=$E129, $I129*AD$57,0) + IF(AD$4>$E129,MIN(AD129,$I129-SUM($J129:AD129)))","v":0},{"$f":"IF(AE$4=$E129, $I129*AE$57,0) + IF(AE$4>$E129,MIN(AE129,$I129-SUM($J129:AE129)))","v":0},{"$f":"IF(AF$4=$E129, $I129*AF$57,0) + IF(AF$4>$E129,MIN(AF129,$I129-SUM($J129:AF129)))","v":9.4763693810880625},{"$f":"IF(AG$4=$E129, $I129*AG$57,0) + IF(AG$4>$E129,MIN(AG129,$I129-SUM($J129:AG129)))","v":9.4763693810880625},{"$f":"IF(AH$4=$E129, $I129*AH$57,0) + IF(AH$4>$E129,MIN(AH129,$I129-SUM($J129:AH129)))","v":9.4763693810880625},{"$f":"IF(AI$4=$E129, $I129*AI$57,0) + IF(AI$4>$E129,MIN(AI129,$I129-SUM($J129:AI129)))","v":9.4763693810880625},{"$f":"IF(AJ$4=$E129, $I129*AJ$57,0) + IF(AJ$4>$E129,MIN(AJ129,$I129-SUM($J129:AJ129)))","v":9.4763693810880625},{"$f":"IF(AK$4=$E129, $I129*AK$57,0) + IF(AK$4>$E129,MIN(AK129,$I129-SUM($J129:AK129)))","v":9.4763693810880625},{"$f":"IF(AL$4=$E129, $I129*AL$57,0) + IF(AL$4>$E129,MIN(AL129,$I129-SUM($J129:AL129)))","v":9.4763693810880625},{"$f":"IF(AM$4=$E129, $I129*AM$57,0) + IF(AM$4>$E129,MIN(AM129,$I129-SUM($J129:AM129)))","v":9.4763693810880625},{"$f":"IF(AN$4=$E129, $I129*AN$57,0) + IF(AN$4>$E129,MIN(AN129,$I129-SUM($J129:AN129)))","v":9.4763693810880625},{"$f":"IF(AO$4=$E129, $I129*AO$57,0) + IF(AO$4>$E129,MIN(AO129,$I129-SUM($J129:AO129)))","v":9.4763693810880625},{"$f":"IF(AP$4=$E129, $I129*AP$57,0) + IF(AP$4>$E129,MIN(AP129,$I129-SUM($J129:AP129)))","v":9.4763693810880625},{"$f":"IF(AQ$4=$E129, $I129*AQ$57,0) + IF(AQ$4>$E129,MIN(AQ129,$I129-SUM($J129:AQ129)))","v":9.4763693810880625},{"$f":"IF(AR$4=$E129, $I129*AR$57,0) + IF(AR$4>$E129,MIN(AR129,$I129-SUM($J129:AR129)))","v":9.4763693810880625},{"$f":"IF(AS$4=$E129, $I129*AS$57,0) + IF(AS$4>$E129,MIN(AS129,$I129-SUM($J129:AS129)))","v":9.4763693810880625},{"$f":"IF(AT$4=$E129, $I129*AT$57,0) + IF(AT$4>$E129,MIN(AT129,$I129-SUM($J129:AT129)))","v":9.4763693810880625},{"$f":"IF(AU$4=$E129, $I129*AU$57,0) + IF(AU$4>$E129,MIN(AU129,$I129-SUM($J129:AU129)))","v":9.4763693810880625}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E129)+1)","v":"2013-03-31"},null,"£m 20/21 prices",null,198.81414272608728,null,{"$f":"IF(J$4=$E130, $I130*J$57,0) + IF(J$4>$E130,MIN(J130,$I130-SUM($J130:J130)))","v":0},{"$f":"IF(K$4=$E130, $I130*K$57,0) + IF(K$4>$E130,MIN(K130,$I130-SUM($J130:K130)))","v":0},{"$f":"IF(L$4=$E130, $I130*L$57,0) + IF(L$4>$E130,MIN(L130,$I130-SUM($J130:L130)))","v":0},{"$f":"IF(M$4=$E130, $I130*M$57,0) + IF(M$4>$E130,MIN(M130,$I130-SUM($J130:M130)))","v":0},{"$f":"IF(N$4=$E130, $I130*N$57,0) + IF(N$4>$E130,MIN(N130,$I130-SUM($J130:N130)))","v":0},{"$f":"IF(O$4=$E130, $I130*O$57,0) + IF(O$4>$E130,MIN(O130,$I130-SUM($J130:O130)))","v":0},{"$f":"IF(P$4=$E130, $I130*P$57,0) + IF(P$4>$E130,MIN(P130,$I130-SUM($J130:P130)))","v":0},{"$f":"IF(Q$4=$E130, $I130*Q$57,0) + IF(Q$4>$E130,MIN(Q130,$I130-SUM($J130:Q130)))","v":0},{"$f":"IF(R$4=$E130, $I130*R$57,0) + IF(R$4>$E130,MIN(R130,$I130-SUM($J130:R130)))","v":0},{"$f":"IF(S$4=$E130, $I130*S$57,0) + IF(S$4>$E130,MIN(S130,$I130-SUM($J130:S130)))","v":0},{"$f":"IF(T$4=$E130, $I130*T$57,0) + IF(T$4>$E130,MIN(T130,$I130-SUM($J130:T130)))","v":0},{"$f":"IF(U$4=$E130, $I130*U$57,0) + IF(U$4>$E130,MIN(U130,$I130-SUM($J130:U130)))","v":0},{"$f":"IF(V$4=$E130, $I130*V$57,0) + IF(V$4>$E130,MIN(V130,$I130-SUM($J130:V130)))","v":0},{"$f":"IF(W$4=$E130, $I130*W$57,0) + IF(W$4>$E130,MIN(W130,$I130-SUM($J130:W130)))","v":0},{"$f":"IF(X$4=$E130, $I130*X$57,0) + IF(X$4>$E130,MIN(X130,$I130-SUM($J130:X130)))","v":0},{"$f":"IF(Y$4=$E130, $I130*Y$57,0) + IF(Y$4>$E130,MIN(Y130,$I130-SUM($J130:Y130)))","v":0},{"$f":"IF(Z$4=$E130, $I130*Z$57,0) + IF(Z$4>$E130,MIN(Z130,$I130-SUM($J130:Z130)))","v":0},{"$f":"IF(AA$4=$E130, $I130*AA$57,0) + IF(AA$4>$E130,MIN(AA130,$I130-SUM($J130:AA130)))","v":0},{"$f":"IF(AB$4=$E130, $I130*AB$57,0) + IF(AB$4>$E130,MIN(AB130,$I130-SUM($J130:AB130)))","v":0},{"$f":"IF(AC$4=$E130, $I130*AC$57,0) + IF(AC$4>$E130,MIN(AC130,$I130-SUM($J130:AC130)))","v":0},{"$f":"IF(AD$4=$E130, $I130*AD$57,0) + IF(AD$4>$E130,MIN(AD130,$I130-SUM($J130:AD130)))","v":0},{"$f":"IF(AE$4=$E130, $I130*AE$57,0) + IF(AE$4>$E130,MIN(AE130,$I130-SUM($J130:AE130)))","v":0},{"$f":"IF(AF$4=$E130, $I130*AF$57,0) + IF(AF$4>$E130,MIN(AF130,$I130-SUM($J130:AF130)))","v":0},{"$f":"IF(AG$4=$E130, $I130*AG$57,0) + IF(AG$4>$E130,MIN(AG130,$I130-SUM($J130:AG130)))","v":9.9407071363043649},{"$f":"IF(AH$4=$E130, $I130*AH$57,0) + IF(AH$4>$E130,MIN(AH130,$I130-SUM($J130:AH130)))","v":9.9407071363043649},{"$f":"IF(AI$4=$E130, $I130*AI$57,0) + IF(AI$4>$E130,MIN(AI130,$I130-SUM($J130:AI130)))","v":9.9407071363043649},{"$f":"IF(AJ$4=$E130, $I130*AJ$57,0) + IF(AJ$4>$E130,MIN(AJ130,$I130-SUM($J130:AJ130)))","v":9.9407071363043649},{"$f":"IF(AK$4=$E130, $I130*AK$57,0) + IF(AK$4>$E130,MIN(AK130,$I130-SUM($J130:AK130)))","v":9.9407071363043649},{"$f":"IF(AL$4=$E130, $I130*AL$57,0) + IF(AL$4>$E130,MIN(AL130,$I130-SUM($J130:AL130)))","v":9.9407071363043649},{"$f":"IF(AM$4=$E130, $I130*AM$57,0) + IF(AM$4>$E130,MIN(AM130,$I130-SUM($J130:AM130)))","v":9.9407071363043649},{"$f":"IF(AN$4=$E130, $I130*AN$57,0) + IF(AN$4>$E130,MIN(AN130,$I130-SUM($J130:AN130)))","v":9.9407071363043649},{"$f":"IF(AO$4=$E130, $I130*AO$57,0) + IF(AO$4>$E130,MIN(AO130,$I130-SUM($J130:AO130)))","v":9.9407071363043649},{"$f":"IF(AP$4=$E130, $I130*AP$57,0) + IF(AP$4>$E130,MIN(AP130,$I130-SUM($J130:AP130)))","v":9.9407071363043649},{"$f":"IF(AQ$4=$E130, $I130*AQ$57,0) + IF(AQ$4>$E130,MIN(AQ130,$I130-SUM($J130:AQ130)))","v":9.9407071363043649},{"$f":"IF(AR$4=$E130, $I130*AR$57,0) + IF(AR$4>$E130,MIN(AR130,$I130-SUM($J130:AR130)))","v":9.9407071363043649},{"$f":"IF(AS$4=$E130, $I130*AS$57,0) + IF(AS$4>$E130,MIN(AS130,$I130-SUM($J130:AS130)))","v":9.9407071363043649},{"$f":"IF(AT$4=$E130, $I130*AT$57,0) + IF(AT$4>$E130,MIN(AT130,$I130-SUM($J130:AT130)))","v":9.9407071363043649},{"$f":"IF(AU$4=$E130, $I130*AU$57,0) + IF(AU$4>$E130,MIN(AU130,$I130-SUM($J130:AU130)))","v":9.9407071363043649}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E130)+1)","v":"2014-03-31"},null,"£m 20/21 prices",null,203.50779726060745,null,{"$f":"IF(J$4=$E131, $I131*J$57,0) + IF(J$4>$E131,MIN(J131,$I131-SUM($J131:J131)))","v":0},{"$f":"IF(K$4=$E131, $I131*K$57,0) + IF(K$4>$E131,MIN(K131,$I131-SUM($J131:K131)))","v":0},{"$f":"IF(L$4=$E131, $I131*L$57,0) + IF(L$4>$E131,MIN(L131,$I131-SUM($J131:L131)))","v":0},{"$f":"IF(M$4=$E131, $I131*M$57,0) + IF(M$4>$E131,MIN(M131,$I131-SUM($J131:M131)))","v":0},{"$f":"IF(N$4=$E131, $I131*N$57,0) + IF(N$4>$E131,MIN(N131,$I131-SUM($J131:N131)))","v":0},{"$f":"IF(O$4=$E131, $I131*O$57,0) + IF(O$4>$E131,MIN(O131,$I131-SUM($J131:O131)))","v":0},{"$f":"IF(P$4=$E131, $I131*P$57,0) + IF(P$4>$E131,MIN(P131,$I131-SUM($J131:P131)))","v":0},{"$f":"IF(Q$4=$E131, $I131*Q$57,0) + IF(Q$4>$E131,MIN(Q131,$I131-SUM($J131:Q131)))","v":0},{"$f":"IF(R$4=$E131, $I131*R$57,0) + IF(R$4>$E131,MIN(R131,$I131-SUM($J131:R131)))","v":0},{"$f":"IF(S$4=$E131, $I131*S$57,0) + IF(S$4>$E131,MIN(S131,$I131-SUM($J131:S131)))","v":0},{"$f":"IF(T$4=$E131, $I131*T$57,0) + IF(T$4>$E131,MIN(T131,$I131-SUM($J131:T131)))","v":0},{"$f":"IF(U$4=$E131, $I131*U$57,0) + IF(U$4>$E131,MIN(U131,$I131-SUM($J131:U131)))","v":0},{"$f":"IF(V$4=$E131, $I131*V$57,0) + IF(V$4>$E131,MIN(V131,$I131-SUM($J131:V131)))","v":0},{"$f":"IF(W$4=$E131, $I131*W$57,0) + IF(W$4>$E131,MIN(W131,$I131-SUM($J131:W131)))","v":0},{"$f":"IF(X$4=$E131, $I131*X$57,0) + IF(X$4>$E131,MIN(X131,$I131-SUM($J131:X131)))","v":0},{"$f":"IF(Y$4=$E131, $I131*Y$57,0) + IF(Y$4>$E131,MIN(Y131,$I131-SUM($J131:Y131)))","v":0},{"$f":"IF(Z$4=$E131, $I131*Z$57,0) + IF(Z$4>$E131,MIN(Z131,$I131-SUM($J131:Z131)))","v":0},{"$f":"IF(AA$4=$E131, $I131*AA$57,0) + IF(AA$4>$E131,MIN(AA131,$I131-SUM($J131:AA131)))","v":0},{"$f":"IF(AB$4=$E131, $I131*AB$57,0) + IF(AB$4>$E131,MIN(AB131,$I131-SUM($J131:AB131)))","v":0},{"$f":"IF(AC$4=$E131, $I131*AC$57,0) + IF(AC$4>$E131,MIN(AC131,$I131-SUM($J131:AC131)))","v":0},{"$f":"IF(AD$4=$E131, $I131*AD$57,0) + IF(AD$4>$E131,MIN(AD131,$I131-SUM($J131:AD131)))","v":0},{"$f":"IF(AE$4=$E131, $I131*AE$57,0) + IF(AE$4>$E131,MIN(AE131,$I131-SUM($J131:AE131)))","v":0},{"$f":"IF(AF$4=$E131, $I131*AF$57,0) + IF(AF$4>$E131,MIN(AF131,$I131-SUM($J131:AF131)))","v":0},{"$f":"IF(AG$4=$E131, $I131*AG$57,0) + IF(AG$4>$E131,MIN(AG131,$I131-SUM($J131:AG131)))","v":0},{"$f":"IF(AH$4=$E131, $I131*AH$57,0) + IF(AH$4>$E131,MIN(AH131,$I131-SUM($J131:AH131)))","v":10.175389863030373},{"$f":"IF(AI$4=$E131, $I131*AI$57,0) + IF(AI$4>$E131,MIN(AI131,$I131-SUM($J131:AI131)))","v":10.175389863030373},{"$f":"IF(AJ$4=$E131, $I131*AJ$57,0) + IF(AJ$4>$E131,MIN(AJ131,$I131-SUM($J131:AJ131)))","v":10.175389863030373},{"$f":"IF(AK$4=$E131, $I131*AK$57,0) + IF(AK$4>$E131,MIN(AK131,$I131-SUM($J131:AK131)))","v":10.175389863030373},{"$f":"IF(AL$4=$E131, $I131*AL$57,0) + IF(AL$4>$E131,MIN(AL131,$I131-SUM($J131:AL131)))","v":10.175389863030373},{"$f":"IF(AM$4=$E131, $I131*AM$57,0) + IF(AM$4>$E131,MIN(AM131,$I131-SUM($J131:AM131)))","v":10.175389863030373},{"$f":"IF(AN$4=$E131, $I131*AN$57,0) + IF(AN$4>$E131,MIN(AN131,$I131-SUM($J131:AN131)))","v":10.175389863030373},{"$f":"IF(AO$4=$E131, $I131*AO$57,0) + IF(AO$4>$E131,MIN(AO131,$I131-SUM($J131:AO131)))","v":10.175389863030373},{"$f":"IF(AP$4=$E131, $I131*AP$57,0) + IF(AP$4>$E131,MIN(AP131,$I131-SUM($J131:AP131)))","v":10.175389863030373},{"$f":"IF(AQ$4=$E131, $I131*AQ$57,0) + IF(AQ$4>$E131,MIN(AQ131,$I131-SUM($J131:AQ131)))","v":10.175389863030373},{"$f":"IF(AR$4=$E131, $I131*AR$57,0) + IF(AR$4>$E131,MIN(AR131,$I131-SUM($J131:AR131)))","v":10.175389863030373},{"$f":"IF(AS$4=$E131, $I131*AS$57,0) + IF(AS$4>$E131,MIN(AS131,$I131-SUM($J131:AS131)))","v":10.175389863030373},{"$f":"IF(AT$4=$E131, $I131*AT$57,0) + IF(AT$4>$E131,MIN(AT131,$I131-SUM($J131:AT131)))","v":10.175389863030373},{"$f":"IF(AU$4=$E131, $I131*AU$57,0) + IF(AU$4>$E131,MIN(AU131,$I131-SUM($J131:AU131)))","v":10.175389863030373}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E131)+1)","v":"2015-03-31"},null,"£m 20/21 prices",null,221.25861676212187,null,{"$f":"IF(J$4=$E132, $I132*J$57,0) + IF(J$4>$E132,MIN(J132,$I132-SUM($J132:J132)))","v":0},{"$f":"IF(K$4=$E132, $I132*K$57,0) + IF(K$4>$E132,MIN(K132,$I132-SUM($J132:K132)))","v":0},{"$f":"IF(L$4=$E132, $I132*L$57,0) + IF(L$4>$E132,MIN(L132,$I132-SUM($J132:L132)))","v":0},{"$f":"IF(M$4=$E132, $I132*M$57,0) + IF(M$4>$E132,MIN(M132,$I132-SUM($J132:M132)))","v":0},{"$f":"IF(N$4=$E132, $I132*N$57,0) + IF(N$4>$E132,MIN(N132,$I132-SUM($J132:N132)))","v":0},{"$f":"IF(O$4=$E132, $I132*O$57,0) + IF(O$4>$E132,MIN(O132,$I132-SUM($J132:O132)))","v":0},{"$f":"IF(P$4=$E132, $I132*P$57,0) + IF(P$4>$E132,MIN(P132,$I132-SUM($J132:P132)))","v":0},{"$f":"IF(Q$4=$E132, $I132*Q$57,0) + IF(Q$4>$E132,MIN(Q132,$I132-SUM($J132:Q132)))","v":0},{"$f":"IF(R$4=$E132, $I132*R$57,0) + IF(R$4>$E132,MIN(R132,$I132-SUM($J132:R132)))","v":0},{"$f":"IF(S$4=$E132, $I132*S$57,0) + IF(S$4>$E132,MIN(S132,$I132-SUM($J132:S132)))","v":0},{"$f":"IF(T$4=$E132, $I132*T$57,0) + IF(T$4>$E132,MIN(T132,$I132-SUM($J132:T132)))","v":0},{"$f":"IF(U$4=$E132, $I132*U$57,0) + IF(U$4>$E132,MIN(U132,$I132-SUM($J132:U132)))","v":0},{"$f":"IF(V$4=$E132, $I132*V$57,0) + IF(V$4>$E132,MIN(V132,$I132-SUM($J132:V132)))","v":0},{"$f":"IF(W$4=$E132, $I132*W$57,0) + IF(W$4>$E132,MIN(W132,$I132-SUM($J132:W132)))","v":0},{"$f":"IF(X$4=$E132, $I132*X$57,0) + IF(X$4>$E132,MIN(X132,$I132-SUM($J132:X132)))","v":0},{"$f":"IF(Y$4=$E132, $I132*Y$57,0) + IF(Y$4>$E132,MIN(Y132,$I132-SUM($J132:Y132)))","v":0},{"$f":"IF(Z$4=$E132, $I132*Z$57,0) + IF(Z$4>$E132,MIN(Z132,$I132-SUM($J132:Z132)))","v":0},{"$f":"IF(AA$4=$E132, $I132*AA$57,0) + IF(AA$4>$E132,MIN(AA132,$I132-SUM($J132:AA132)))","v":0},{"$f":"IF(AB$4=$E132, $I132*AB$57,0) + IF(AB$4>$E132,MIN(AB132,$I132-SUM($J132:AB132)))","v":0},{"$f":"IF(AC$4=$E132, $I132*AC$57,0) + IF(AC$4>$E132,MIN(AC132,$I132-SUM($J132:AC132)))","v":0},{"$f":"IF(AD$4=$E132, $I132*AD$57,0) + IF(AD$4>$E132,MIN(AD132,$I132-SUM($J132:AD132)))","v":0},{"$f":"IF(AE$4=$E132, $I132*AE$57,0) + IF(AE$4>$E132,MIN(AE132,$I132-SUM($J132:AE132)))","v":0},{"$f":"IF(AF$4=$E132, $I132*AF$57,0) + IF(AF$4>$E132,MIN(AF132,$I132-SUM($J132:AF132)))","v":0},{"$f":"IF(AG$4=$E132, $I132*AG$57,0) + IF(AG$4>$E132,MIN(AG132,$I132-SUM($J132:AG132)))","v":0},{"$f":"IF(AH$4=$E132, $I132*AH$57,0) + IF(AH$4>$E132,MIN(AH132,$I132-SUM($J132:AH132)))","v":0},{"$f":"IF(AI$4=$E132, $I132*AI$57,0) + IF(AI$4>$E132,MIN(AI132,$I132-SUM($J132:AI132)))","v":11.062930838106094},{"$f":"IF(AJ$4=$E132, $I132*AJ$57,0) + IF(AJ$4>$E132,MIN(AJ132,$I132-SUM($J132:AJ132)))","v":11.062930838106094},{"$f":"IF(AK$4=$E132, $I132*AK$57,0) + IF(AK$4>$E132,MIN(AK132,$I132-SUM($J132:AK132)))","v":11.062930838106094},{"$f":"IF(AL$4=$E132, $I132*AL$57,0) + IF(AL$4>$E132,MIN(AL132,$I132-SUM($J132:AL132)))","v":11.062930838106094},{"$f":"IF(AM$4=$E132, $I132*AM$57,0) + IF(AM$4>$E132,MIN(AM132,$I132-SUM($J132:AM132)))","v":11.062930838106094},{"$f":"IF(AN$4=$E132, $I132*AN$57,0) + IF(AN$4>$E132,MIN(AN132,$I132-SUM($J132:AN132)))","v":11.062930838106094},{"$f":"IF(AO$4=$E132, $I132*AO$57,0) + IF(AO$4>$E132,MIN(AO132,$I132-SUM($J132:AO132)))","v":11.062930838106094},{"$f":"IF(AP$4=$E132, $I132*AP$57,0) + IF(AP$4>$E132,MIN(AP132,$I132-SUM($J132:AP132)))","v":11.062930838106094},{"$f":"IF(AQ$4=$E132, $I132*AQ$57,0) + IF(AQ$4>$E132,MIN(AQ132,$I132-SUM($J132:AQ132)))","v":11.062930838106094},{"$f":"IF(AR$4=$E132, $I132*AR$57,0) + IF(AR$4>$E132,MIN(AR132,$I132-SUM($J132:AR132)))","v":11.062930838106094},{"$f":"IF(AS$4=$E132, $I132*AS$57,0) + IF(AS$4>$E132,MIN(AS132,$I132-SUM($J132:AS132)))","v":11.062930838106094},{"$f":"IF(AT$4=$E132, $I132*AT$57,0) + IF(AT$4>$E132,MIN(AT132,$I132-SUM($J132:AT132)))","v":11.062930838106094},{"$f":"IF(AU$4=$E132, $I132*AU$57,0) + IF(AU$4>$E132,MIN(AU132,$I132-SUM($J132:AU132)))","v":11.062930838106094}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E132)+1)","v":"2016-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E133, $I133*J$57,0) + IF(J$4>$E133,MIN(J133,$I133-SUM($J133:J133)))","v":0},{"$f":"IF(K$4=$E133, $I133*K$57,0) + IF(K$4>$E133,MIN(K133,$I133-SUM($J133:K133)))","v":0},{"$f":"IF(L$4=$E133, $I133*L$57,0) + IF(L$4>$E133,MIN(L133,$I133-SUM($J133:L133)))","v":0},{"$f":"IF(M$4=$E133, $I133*M$57,0) + IF(M$4>$E133,MIN(M133,$I133-SUM($J133:M133)))","v":0},{"$f":"IF(N$4=$E133, $I133*N$57,0) + IF(N$4>$E133,MIN(N133,$I133-SUM($J133:N133)))","v":0},{"$f":"IF(O$4=$E133, $I133*O$57,0) + IF(O$4>$E133,MIN(O133,$I133-SUM($J133:O133)))","v":0},{"$f":"IF(P$4=$E133, $I133*P$57,0) + IF(P$4>$E133,MIN(P133,$I133-SUM($J133:P133)))","v":0},{"$f":"IF(Q$4=$E133, $I133*Q$57,0) + IF(Q$4>$E133,MIN(Q133,$I133-SUM($J133:Q133)))","v":0},{"$f":"IF(R$4=$E133, $I133*R$57,0) + IF(R$4>$E133,MIN(R133,$I133-SUM($J133:R133)))","v":0},{"$f":"IF(S$4=$E133, $I133*S$57,0) + IF(S$4>$E133,MIN(S133,$I133-SUM($J133:S133)))","v":0},{"$f":"IF(T$4=$E133, $I133*T$57,0) + IF(T$4>$E133,MIN(T133,$I133-SUM($J133:T133)))","v":0},{"$f":"IF(U$4=$E133, $I133*U$57,0) + IF(U$4>$E133,MIN(U133,$I133-SUM($J133:U133)))","v":0},{"$f":"IF(V$4=$E133, $I133*V$57,0) + IF(V$4>$E133,MIN(V133,$I133-SUM($J133:V133)))","v":0},{"$f":"IF(W$4=$E133, $I133*W$57,0) + IF(W$4>$E133,MIN(W133,$I133-SUM($J133:W133)))","v":0},{"$f":"IF(X$4=$E133, $I133*X$57,0) + IF(X$4>$E133,MIN(X133,$I133-SUM($J133:X133)))","v":0},{"$f":"IF(Y$4=$E133, $I133*Y$57,0) + IF(Y$4>$E133,MIN(Y133,$I133-SUM($J133:Y133)))","v":0},{"$f":"IF(Z$4=$E133, $I133*Z$57,0) + IF(Z$4>$E133,MIN(Z133,$I133-SUM($J133:Z133)))","v":0},{"$f":"IF(AA$4=$E133, $I133*AA$57,0) + IF(AA$4>$E133,MIN(AA133,$I133-SUM($J133:AA133)))","v":0},{"$f":"IF(AB$4=$E133, $I133*AB$57,0) + IF(AB$4>$E133,MIN(AB133,$I133-SUM($J133:AB133)))","v":0},{"$f":"IF(AC$4=$E133, $I133*AC$57,0) + IF(AC$4>$E133,MIN(AC133,$I133-SUM($J133:AC133)))","v":0},{"$f":"IF(AD$4=$E133, $I133*AD$57,0) + IF(AD$4>$E133,MIN(AD133,$I133-SUM($J133:AD133)))","v":0},{"$f":"IF(AE$4=$E133, $I133*AE$57,0) + IF(AE$4>$E133,MIN(AE133,$I133-SUM($J133:AE133)))","v":0},{"$f":"IF(AF$4=$E133, $I133*AF$57,0) + IF(AF$4>$E133,MIN(AF133,$I133-SUM($J133:AF133)))","v":0},{"$f":"IF(AG$4=$E133, $I133*AG$57,0) + IF(AG$4>$E133,MIN(AG133,$I133-SUM($J133:AG133)))","v":0},{"$f":"IF(AH$4=$E133, $I133*AH$57,0) + IF(AH$4>$E133,MIN(AH133,$I133-SUM($J133:AH133)))","v":0},{"$f":"IF(AI$4=$E133, $I133*AI$57,0) + IF(AI$4>$E133,MIN(AI133,$I133-SUM($J133:AI133)))","v":0},{"$f":"IF(AJ$4=$E133, $I133*AJ$57,0) + IF(AJ$4>$E133,MIN(AJ133,$I133-SUM($J133:AJ133)))","v":0},{"$f":"IF(AK$4=$E133, $I133*AK$57,0) + IF(AK$4>$E133,MIN(AK133,$I133-SUM($J133:AK133)))","v":0},{"$f":"IF(AL$4=$E133, $I133*AL$57,0) + IF(AL$4>$E133,MIN(AL133,$I133-SUM($J133:AL133)))","v":0},{"$f":"IF(AM$4=$E133, $I133*AM$57,0) + IF(AM$4>$E133,MIN(AM133,$I133-SUM($J133:AM133)))","v":0},{"$f":"IF(AN$4=$E133, $I133*AN$57,0) + IF(AN$4>$E133,MIN(AN133,$I133-SUM($J133:AN133)))","v":0},{"$f":"IF(AO$4=$E133, $I133*AO$57,0) + IF(AO$4>$E133,MIN(AO133,$I133-SUM($J133:AO133)))","v":0},{"$f":"IF(AP$4=$E133, $I133*AP$57,0) + IF(AP$4>$E133,MIN(AP133,$I133-SUM($J133:AP133)))","v":0},{"$f":"IF(AQ$4=$E133, $I133*AQ$57,0) + IF(AQ$4>$E133,MIN(AQ133,$I133-SUM($J133:AQ133)))","v":0},{"$f":"IF(AR$4=$E133, $I133*AR$57,0) + IF(AR$4>$E133,MIN(AR133,$I133-SUM($J133:AR133)))","v":0},{"$f":"IF(AS$4=$E133, $I133*AS$57,0) + IF(AS$4>$E133,MIN(AS133,$I133-SUM($J133:AS133)))","v":0},{"$f":"IF(AT$4=$E133, $I133*AT$57,0) + IF(AT$4>$E133,MIN(AT133,$I133-SUM($J133:AT133)))","v":0},{"$f":"IF(AU$4=$E133, $I133*AU$57,0) + IF(AU$4>$E133,MIN(AU133,$I133-SUM($J133:AU133)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E133)+1)","v":"2017-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E134, $I134*J$57,0) + IF(J$4>$E134,MIN(J134,$I134-SUM($J134:J134)))","v":0},{"$f":"IF(K$4=$E134, $I134*K$57,0) + IF(K$4>$E134,MIN(K134,$I134-SUM($J134:K134)))","v":0},{"$f":"IF(L$4=$E134, $I134*L$57,0) + IF(L$4>$E134,MIN(L134,$I134-SUM($J134:L134)))","v":0},{"$f":"IF(M$4=$E134, $I134*M$57,0) + IF(M$4>$E134,MIN(M134,$I134-SUM($J134:M134)))","v":0},{"$f":"IF(N$4=$E134, $I134*N$57,0) + IF(N$4>$E134,MIN(N134,$I134-SUM($J134:N134)))","v":0},{"$f":"IF(O$4=$E134, $I134*O$57,0) + IF(O$4>$E134,MIN(O134,$I134-SUM($J134:O134)))","v":0},{"$f":"IF(P$4=$E134, $I134*P$57,0) + IF(P$4>$E134,MIN(P134,$I134-SUM($J134:P134)))","v":0},{"$f":"IF(Q$4=$E134, $I134*Q$57,0) + IF(Q$4>$E134,MIN(Q134,$I134-SUM($J134:Q134)))","v":0},{"$f":"IF(R$4=$E134, $I134*R$57,0) + IF(R$4>$E134,MIN(R134,$I134-SUM($J134:R134)))","v":0},{"$f":"IF(S$4=$E134, $I134*S$57,0) + IF(S$4>$E134,MIN(S134,$I134-SUM($J134:S134)))","v":0},{"$f":"IF(T$4=$E134, $I134*T$57,0) + IF(T$4>$E134,MIN(T134,$I134-SUM($J134:T134)))","v":0},{"$f":"IF(U$4=$E134, $I134*U$57,0) + IF(U$4>$E134,MIN(U134,$I134-SUM($J134:U134)))","v":0},{"$f":"IF(V$4=$E134, $I134*V$57,0) + IF(V$4>$E134,MIN(V134,$I134-SUM($J134:V134)))","v":0},{"$f":"IF(W$4=$E134, $I134*W$57,0) + IF(W$4>$E134,MIN(W134,$I134-SUM($J134:W134)))","v":0},{"$f":"IF(X$4=$E134, $I134*X$57,0) + IF(X$4>$E134,MIN(X134,$I134-SUM($J134:X134)))","v":0},{"$f":"IF(Y$4=$E134, $I134*Y$57,0) + IF(Y$4>$E134,MIN(Y134,$I134-SUM($J134:Y134)))","v":0},{"$f":"IF(Z$4=$E134, $I134*Z$57,0) + IF(Z$4>$E134,MIN(Z134,$I134-SUM($J134:Z134)))","v":0},{"$f":"IF(AA$4=$E134, $I134*AA$57,0) + IF(AA$4>$E134,MIN(AA134,$I134-SUM($J134:AA134)))","v":0},{"$f":"IF(AB$4=$E134, $I134*AB$57,0) + IF(AB$4>$E134,MIN(AB134,$I134-SUM($J134:AB134)))","v":0},{"$f":"IF(AC$4=$E134, $I134*AC$57,0) + IF(AC$4>$E134,MIN(AC134,$I134-SUM($J134:AC134)))","v":0},{"$f":"IF(AD$4=$E134, $I134*AD$57,0) + IF(AD$4>$E134,MIN(AD134,$I134-SUM($J134:AD134)))","v":0},{"$f":"IF(AE$4=$E134, $I134*AE$57,0) + IF(AE$4>$E134,MIN(AE134,$I134-SUM($J134:AE134)))","v":0},{"$f":"IF(AF$4=$E134, $I134*AF$57,0) + IF(AF$4>$E134,MIN(AF134,$I134-SUM($J134:AF134)))","v":0},{"$f":"IF(AG$4=$E134, $I134*AG$57,0) + IF(AG$4>$E134,MIN(AG134,$I134-SUM($J134:AG134)))","v":0},{"$f":"IF(AH$4=$E134, $I134*AH$57,0) + IF(AH$4>$E134,MIN(AH134,$I134-SUM($J134:AH134)))","v":0},{"$f":"IF(AI$4=$E134, $I134*AI$57,0) + IF(AI$4>$E134,MIN(AI134,$I134-SUM($J134:AI134)))","v":0},{"$f":"IF(AJ$4=$E134, $I134*AJ$57,0) + IF(AJ$4>$E134,MIN(AJ134,$I134-SUM($J134:AJ134)))","v":0},{"$f":"IF(AK$4=$E134, $I134*AK$57,0) + IF(AK$4>$E134,MIN(AK134,$I134-SUM($J134:AK134)))","v":0},{"$f":"IF(AL$4=$E134, $I134*AL$57,0) + IF(AL$4>$E134,MIN(AL134,$I134-SUM($J134:AL134)))","v":0},{"$f":"IF(AM$4=$E134, $I134*AM$57,0) + IF(AM$4>$E134,MIN(AM134,$I134-SUM($J134:AM134)))","v":0},{"$f":"IF(AN$4=$E134, $I134*AN$57,0) + IF(AN$4>$E134,MIN(AN134,$I134-SUM($J134:AN134)))","v":0},{"$f":"IF(AO$4=$E134, $I134*AO$57,0) + IF(AO$4>$E134,MIN(AO134,$I134-SUM($J134:AO134)))","v":0},{"$f":"IF(AP$4=$E134, $I134*AP$57,0) + IF(AP$4>$E134,MIN(AP134,$I134-SUM($J134:AP134)))","v":0},{"$f":"IF(AQ$4=$E134, $I134*AQ$57,0) + IF(AQ$4>$E134,MIN(AQ134,$I134-SUM($J134:AQ134)))","v":0},{"$f":"IF(AR$4=$E134, $I134*AR$57,0) + IF(AR$4>$E134,MIN(AR134,$I134-SUM($J134:AR134)))","v":0},{"$f":"IF(AS$4=$E134, $I134*AS$57,0) + IF(AS$4>$E134,MIN(AS134,$I134-SUM($J134:AS134)))","v":0},{"$f":"IF(AT$4=$E134, $I134*AT$57,0) + IF(AT$4>$E134,MIN(AT134,$I134-SUM($J134:AT134)))","v":0},{"$f":"IF(AU$4=$E134, $I134*AU$57,0) + IF(AU$4>$E134,MIN(AU134,$I134-SUM($J134:AU134)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E134)+1)","v":"2018-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E135, $I135*J$57,0) + IF(J$4>$E135,MIN(J135,$I135-SUM($J135:J135)))","v":0},{"$f":"IF(K$4=$E135, $I135*K$57,0) + IF(K$4>$E135,MIN(K135,$I135-SUM($J135:K135)))","v":0},{"$f":"IF(L$4=$E135, $I135*L$57,0) + IF(L$4>$E135,MIN(L135,$I135-SUM($J135:L135)))","v":0},{"$f":"IF(M$4=$E135, $I135*M$57,0) + IF(M$4>$E135,MIN(M135,$I135-SUM($J135:M135)))","v":0},{"$f":"IF(N$4=$E135, $I135*N$57,0) + IF(N$4>$E135,MIN(N135,$I135-SUM($J135:N135)))","v":0},{"$f":"IF(O$4=$E135, $I135*O$57,0) + IF(O$4>$E135,MIN(O135,$I135-SUM($J135:O135)))","v":0},{"$f":"IF(P$4=$E135, $I135*P$57,0) + IF(P$4>$E135,MIN(P135,$I135-SUM($J135:P135)))","v":0},{"$f":"IF(Q$4=$E135, $I135*Q$57,0) + IF(Q$4>$E135,MIN(Q135,$I135-SUM($J135:Q135)))","v":0},{"$f":"IF(R$4=$E135, $I135*R$57,0) + IF(R$4>$E135,MIN(R135,$I135-SUM($J135:R135)))","v":0},{"$f":"IF(S$4=$E135, $I135*S$57,0) + IF(S$4>$E135,MIN(S135,$I135-SUM($J135:S135)))","v":0},{"$f":"IF(T$4=$E135, $I135*T$57,0) + IF(T$4>$E135,MIN(T135,$I135-SUM($J135:T135)))","v":0},{"$f":"IF(U$4=$E135, $I135*U$57,0) + IF(U$4>$E135,MIN(U135,$I135-SUM($J135:U135)))","v":0},{"$f":"IF(V$4=$E135, $I135*V$57,0) + IF(V$4>$E135,MIN(V135,$I135-SUM($J135:V135)))","v":0},{"$f":"IF(W$4=$E135, $I135*W$57,0) + IF(W$4>$E135,MIN(W135,$I135-SUM($J135:W135)))","v":0},{"$f":"IF(X$4=$E135, $I135*X$57,0) + IF(X$4>$E135,MIN(X135,$I135-SUM($J135:X135)))","v":0},{"$f":"IF(Y$4=$E135, $I135*Y$57,0) + IF(Y$4>$E135,MIN(Y135,$I135-SUM($J135:Y135)))","v":0},{"$f":"IF(Z$4=$E135, $I135*Z$57,0) + IF(Z$4>$E135,MIN(Z135,$I135-SUM($J135:Z135)))","v":0},{"$f":"IF(AA$4=$E135, $I135*AA$57,0) + IF(AA$4>$E135,MIN(AA135,$I135-SUM($J135:AA135)))","v":0},{"$f":"IF(AB$4=$E135, $I135*AB$57,0) + IF(AB$4>$E135,MIN(AB135,$I135-SUM($J135:AB135)))","v":0},{"$f":"IF(AC$4=$E135, $I135*AC$57,0) + IF(AC$4>$E135,MIN(AC135,$I135-SUM($J135:AC135)))","v":0},{"$f":"IF(AD$4=$E135, $I135*AD$57,0) + IF(AD$4>$E135,MIN(AD135,$I135-SUM($J135:AD135)))","v":0},{"$f":"IF(AE$4=$E135, $I135*AE$57,0) + IF(AE$4>$E135,MIN(AE135,$I135-SUM($J135:AE135)))","v":0},{"$f":"IF(AF$4=$E135, $I135*AF$57,0) + IF(AF$4>$E135,MIN(AF135,$I135-SUM($J135:AF135)))","v":0},{"$f":"IF(AG$4=$E135, $I135*AG$57,0) + IF(AG$4>$E135,MIN(AG135,$I135-SUM($J135:AG135)))","v":0},{"$f":"IF(AH$4=$E135, $I135*AH$57,0) + IF(AH$4>$E135,MIN(AH135,$I135-SUM($J135:AH135)))","v":0},{"$f":"IF(AI$4=$E135, $I135*AI$57,0) + IF(AI$4>$E135,MIN(AI135,$I135-SUM($J135:AI135)))","v":0},{"$f":"IF(AJ$4=$E135, $I135*AJ$57,0) + IF(AJ$4>$E135,MIN(AJ135,$I135-SUM($J135:AJ135)))","v":0},{"$f":"IF(AK$4=$E135, $I135*AK$57,0) + IF(AK$4>$E135,MIN(AK135,$I135-SUM($J135:AK135)))","v":0},{"$f":"IF(AL$4=$E135, $I135*AL$57,0) + IF(AL$4>$E135,MIN(AL135,$I135-SUM($J135:AL135)))","v":0},{"$f":"IF(AM$4=$E135, $I135*AM$57,0) + IF(AM$4>$E135,MIN(AM135,$I135-SUM($J135:AM135)))","v":0},{"$f":"IF(AN$4=$E135, $I135*AN$57,0) + IF(AN$4>$E135,MIN(AN135,$I135-SUM($J135:AN135)))","v":0},{"$f":"IF(AO$4=$E135, $I135*AO$57,0) + IF(AO$4>$E135,MIN(AO135,$I135-SUM($J135:AO135)))","v":0},{"$f":"IF(AP$4=$E135, $I135*AP$57,0) + IF(AP$4>$E135,MIN(AP135,$I135-SUM($J135:AP135)))","v":0},{"$f":"IF(AQ$4=$E135, $I135*AQ$57,0) + IF(AQ$4>$E135,MIN(AQ135,$I135-SUM($J135:AQ135)))","v":0},{"$f":"IF(AR$4=$E135, $I135*AR$57,0) + IF(AR$4>$E135,MIN(AR135,$I135-SUM($J135:AR135)))","v":0},{"$f":"IF(AS$4=$E135, $I135*AS$57,0) + IF(AS$4>$E135,MIN(AS135,$I135-SUM($J135:AS135)))","v":0},{"$f":"IF(AT$4=$E135, $I135*AT$57,0) + IF(AT$4>$E135,MIN(AT135,$I135-SUM($J135:AT135)))","v":0},{"$f":"IF(AU$4=$E135, $I135*AU$57,0) + IF(AU$4>$E135,MIN(AU135,$I135-SUM($J135:AU135)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E135)+1)","v":"2019-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E136, $I136*J$57,0) + IF(J$4>$E136,MIN(J136,$I136-SUM($J136:J136)))","v":0},{"$f":"IF(K$4=$E136, $I136*K$57,0) + IF(K$4>$E136,MIN(K136,$I136-SUM($J136:K136)))","v":0},{"$f":"IF(L$4=$E136, $I136*L$57,0) + IF(L$4>$E136,MIN(L136,$I136-SUM($J136:L136)))","v":0},{"$f":"IF(M$4=$E136, $I136*M$57,0) + IF(M$4>$E136,MIN(M136,$I136-SUM($J136:M136)))","v":0},{"$f":"IF(N$4=$E136, $I136*N$57,0) + IF(N$4>$E136,MIN(N136,$I136-SUM($J136:N136)))","v":0},{"$f":"IF(O$4=$E136, $I136*O$57,0) + IF(O$4>$E136,MIN(O136,$I136-SUM($J136:O136)))","v":0},{"$f":"IF(P$4=$E136, $I136*P$57,0) + IF(P$4>$E136,MIN(P136,$I136-SUM($J136:P136)))","v":0},{"$f":"IF(Q$4=$E136, $I136*Q$57,0) + IF(Q$4>$E136,MIN(Q136,$I136-SUM($J136:Q136)))","v":0},{"$f":"IF(R$4=$E136, $I136*R$57,0) + IF(R$4>$E136,MIN(R136,$I136-SUM($J136:R136)))","v":0},{"$f":"IF(S$4=$E136, $I136*S$57,0) + IF(S$4>$E136,MIN(S136,$I136-SUM($J136:S136)))","v":0},{"$f":"IF(T$4=$E136, $I136*T$57,0) + IF(T$4>$E136,MIN(T136,$I136-SUM($J136:T136)))","v":0},{"$f":"IF(U$4=$E136, $I136*U$57,0) + IF(U$4>$E136,MIN(U136,$I136-SUM($J136:U136)))","v":0},{"$f":"IF(V$4=$E136, $I136*V$57,0) + IF(V$4>$E136,MIN(V136,$I136-SUM($J136:V136)))","v":0},{"$f":"IF(W$4=$E136, $I136*W$57,0) + IF(W$4>$E136,MIN(W136,$I136-SUM($J136:W136)))","v":0},{"$f":"IF(X$4=$E136, $I136*X$57,0) + IF(X$4>$E136,MIN(X136,$I136-SUM($J136:X136)))","v":0},{"$f":"IF(Y$4=$E136, $I136*Y$57,0) + IF(Y$4>$E136,MIN(Y136,$I136-SUM($J136:Y136)))","v":0},{"$f":"IF(Z$4=$E136, $I136*Z$57,0) + IF(Z$4>$E136,MIN(Z136,$I136-SUM($J136:Z136)))","v":0},{"$f":"IF(AA$4=$E136, $I136*AA$57,0) + IF(AA$4>$E136,MIN(AA136,$I136-SUM($J136:AA136)))","v":0},{"$f":"IF(AB$4=$E136, $I136*AB$57,0) + IF(AB$4>$E136,MIN(AB136,$I136-SUM($J136:AB136)))","v":0},{"$f":"IF(AC$4=$E136, $I136*AC$57,0) + IF(AC$4>$E136,MIN(AC136,$I136-SUM($J136:AC136)))","v":0},{"$f":"IF(AD$4=$E136, $I136*AD$57,0) + IF(AD$4>$E136,MIN(AD136,$I136-SUM($J136:AD136)))","v":0},{"$f":"IF(AE$4=$E136, $I136*AE$57,0) + IF(AE$4>$E136,MIN(AE136,$I136-SUM($J136:AE136)))","v":0},{"$f":"IF(AF$4=$E136, $I136*AF$57,0) + IF(AF$4>$E136,MIN(AF136,$I136-SUM($J136:AF136)))","v":0},{"$f":"IF(AG$4=$E136, $I136*AG$57,0) + IF(AG$4>$E136,MIN(AG136,$I136-SUM($J136:AG136)))","v":0},{"$f":"IF(AH$4=$E136, $I136*AH$57,0) + IF(AH$4>$E136,MIN(AH136,$I136-SUM($J136:AH136)))","v":0},{"$f":"IF(AI$4=$E136, $I136*AI$57,0) + IF(AI$4>$E136,MIN(AI136,$I136-SUM($J136:AI136)))","v":0},{"$f":"IF(AJ$4=$E136, $I136*AJ$57,0) + IF(AJ$4>$E136,MIN(AJ136,$I136-SUM($J136:AJ136)))","v":0},{"$f":"IF(AK$4=$E136, $I136*AK$57,0) + IF(AK$4>$E136,MIN(AK136,$I136-SUM($J136:AK136)))","v":0},{"$f":"IF(AL$4=$E136, $I136*AL$57,0) + IF(AL$4>$E136,MIN(AL136,$I136-SUM($J136:AL136)))","v":0},{"$f":"IF(AM$4=$E136, $I136*AM$57,0) + IF(AM$4>$E136,MIN(AM136,$I136-SUM($J136:AM136)))","v":0},{"$f":"IF(AN$4=$E136, $I136*AN$57,0) + IF(AN$4>$E136,MIN(AN136,$I136-SUM($J136:AN136)))","v":0},{"$f":"IF(AO$4=$E136, $I136*AO$57,0) + IF(AO$4>$E136,MIN(AO136,$I136-SUM($J136:AO136)))","v":0},{"$f":"IF(AP$4=$E136, $I136*AP$57,0) + IF(AP$4>$E136,MIN(AP136,$I136-SUM($J136:AP136)))","v":0},{"$f":"IF(AQ$4=$E136, $I136*AQ$57,0) + IF(AQ$4>$E136,MIN(AQ136,$I136-SUM($J136:AQ136)))","v":0},{"$f":"IF(AR$4=$E136, $I136*AR$57,0) + IF(AR$4>$E136,MIN(AR136,$I136-SUM($J136:AR136)))","v":0},{"$f":"IF(AS$4=$E136, $I136*AS$57,0) + IF(AS$4>$E136,MIN(AS136,$I136-SUM($J136:AS136)))","v":0},{"$f":"IF(AT$4=$E136, $I136*AT$57,0) + IF(AT$4>$E136,MIN(AT136,$I136-SUM($J136:AT136)))","v":0},{"$f":"IF(AU$4=$E136, $I136*AU$57,0) + IF(AU$4>$E136,MIN(AU136,$I136-SUM($J136:AU136)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E136)+1)","v":"2020-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E137, $I137*J$57,0) + IF(J$4>$E137,MIN(J137,$I137-SUM($J137:J137)))","v":0},{"$f":"IF(K$4=$E137, $I137*K$57,0) + IF(K$4>$E137,MIN(K137,$I137-SUM($J137:K137)))","v":0},{"$f":"IF(L$4=$E137, $I137*L$57,0) + IF(L$4>$E137,MIN(L137,$I137-SUM($J137:L137)))","v":0},{"$f":"IF(M$4=$E137, $I137*M$57,0) + IF(M$4>$E137,MIN(M137,$I137-SUM($J137:M137)))","v":0},{"$f":"IF(N$4=$E137, $I137*N$57,0) + IF(N$4>$E137,MIN(N137,$I137-SUM($J137:N137)))","v":0},{"$f":"IF(O$4=$E137, $I137*O$57,0) + IF(O$4>$E137,MIN(O137,$I137-SUM($J137:O137)))","v":0},{"$f":"IF(P$4=$E137, $I137*P$57,0) + IF(P$4>$E137,MIN(P137,$I137-SUM($J137:P137)))","v":0},{"$f":"IF(Q$4=$E137, $I137*Q$57,0) + IF(Q$4>$E137,MIN(Q137,$I137-SUM($J137:Q137)))","v":0},{"$f":"IF(R$4=$E137, $I137*R$57,0) + IF(R$4>$E137,MIN(R137,$I137-SUM($J137:R137)))","v":0},{"$f":"IF(S$4=$E137, $I137*S$57,0) + IF(S$4>$E137,MIN(S137,$I137-SUM($J137:S137)))","v":0},{"$f":"IF(T$4=$E137, $I137*T$57,0) + IF(T$4>$E137,MIN(T137,$I137-SUM($J137:T137)))","v":0},{"$f":"IF(U$4=$E137, $I137*U$57,0) + IF(U$4>$E137,MIN(U137,$I137-SUM($J137:U137)))","v":0},{"$f":"IF(V$4=$E137, $I137*V$57,0) + IF(V$4>$E137,MIN(V137,$I137-SUM($J137:V137)))","v":0},{"$f":"IF(W$4=$E137, $I137*W$57,0) + IF(W$4>$E137,MIN(W137,$I137-SUM($J137:W137)))","v":0},{"$f":"IF(X$4=$E137, $I137*X$57,0) + IF(X$4>$E137,MIN(X137,$I137-SUM($J137:X137)))","v":0},{"$f":"IF(Y$4=$E137, $I137*Y$57,0) + IF(Y$4>$E137,MIN(Y137,$I137-SUM($J137:Y137)))","v":0},{"$f":"IF(Z$4=$E137, $I137*Z$57,0) + IF(Z$4>$E137,MIN(Z137,$I137-SUM($J137:Z137)))","v":0},{"$f":"IF(AA$4=$E137, $I137*AA$57,0) + IF(AA$4>$E137,MIN(AA137,$I137-SUM($J137:AA137)))","v":0},{"$f":"IF(AB$4=$E137, $I137*AB$57,0) + IF(AB$4>$E137,MIN(AB137,$I137-SUM($J137:AB137)))","v":0},{"$f":"IF(AC$4=$E137, $I137*AC$57,0) + IF(AC$4>$E137,MIN(AC137,$I137-SUM($J137:AC137)))","v":0},{"$f":"IF(AD$4=$E137, $I137*AD$57,0) + IF(AD$4>$E137,MIN(AD137,$I137-SUM($J137:AD137)))","v":0},{"$f":"IF(AE$4=$E137, $I137*AE$57,0) + IF(AE$4>$E137,MIN(AE137,$I137-SUM($J137:AE137)))","v":0},{"$f":"IF(AF$4=$E137, $I137*AF$57,0) + IF(AF$4>$E137,MIN(AF137,$I137-SUM($J137:AF137)))","v":0},{"$f":"IF(AG$4=$E137, $I137*AG$57,0) + IF(AG$4>$E137,MIN(AG137,$I137-SUM($J137:AG137)))","v":0},{"$f":"IF(AH$4=$E137, $I137*AH$57,0) + IF(AH$4>$E137,MIN(AH137,$I137-SUM($J137:AH137)))","v":0},{"$f":"IF(AI$4=$E137, $I137*AI$57,0) + IF(AI$4>$E137,MIN(AI137,$I137-SUM($J137:AI137)))","v":0},{"$f":"IF(AJ$4=$E137, $I137*AJ$57,0) + IF(AJ$4>$E137,MIN(AJ137,$I137-SUM($J137:AJ137)))","v":0},{"$f":"IF(AK$4=$E137, $I137*AK$57,0) + IF(AK$4>$E137,MIN(AK137,$I137-SUM($J137:AK137)))","v":0},{"$f":"IF(AL$4=$E137, $I137*AL$57,0) + IF(AL$4>$E137,MIN(AL137,$I137-SUM($J137:AL137)))","v":0},{"$f":"IF(AM$4=$E137, $I137*AM$57,0) + IF(AM$4>$E137,MIN(AM137,$I137-SUM($J137:AM137)))","v":0},{"$f":"IF(AN$4=$E137, $I137*AN$57,0) + IF(AN$4>$E137,MIN(AN137,$I137-SUM($J137:AN137)))","v":0},{"$f":"IF(AO$4=$E137, $I137*AO$57,0) + IF(AO$4>$E137,MIN(AO137,$I137-SUM($J137:AO137)))","v":0},{"$f":"IF(AP$4=$E137, $I137*AP$57,0) + IF(AP$4>$E137,MIN(AP137,$I137-SUM($J137:AP137)))","v":0},{"$f":"IF(AQ$4=$E137, $I137*AQ$57,0) + IF(AQ$4>$E137,MIN(AQ137,$I137-SUM($J137:AQ137)))","v":0},{"$f":"IF(AR$4=$E137, $I137*AR$57,0) + IF(AR$4>$E137,MIN(AR137,$I137-SUM($J137:AR137)))","v":0},{"$f":"IF(AS$4=$E137, $I137*AS$57,0) + IF(AS$4>$E137,MIN(AS137,$I137-SUM($J137:AS137)))","v":0},{"$f":"IF(AT$4=$E137, $I137*AT$57,0) + IF(AT$4>$E137,MIN(AT137,$I137-SUM($J137:AT137)))","v":0},{"$f":"IF(AU$4=$E137, $I137*AU$57,0) + IF(AU$4>$E137,MIN(AU137,$I137-SUM($J137:AU137)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E137)+1)","v":"2021-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E138, $I138*J$57,0) + IF(J$4>$E138,MIN(J138,$I138-SUM($J138:J138)))","v":0},{"$f":"IF(K$4=$E138, $I138*K$57,0) + IF(K$4>$E138,MIN(K138,$I138-SUM($J138:K138)))","v":0},{"$f":"IF(L$4=$E138, $I138*L$57,0) + IF(L$4>$E138,MIN(L138,$I138-SUM($J138:L138)))","v":0},{"$f":"IF(M$4=$E138, $I138*M$57,0) + IF(M$4>$E138,MIN(M138,$I138-SUM($J138:M138)))","v":0},{"$f":"IF(N$4=$E138, $I138*N$57,0) + IF(N$4>$E138,MIN(N138,$I138-SUM($J138:N138)))","v":0},{"$f":"IF(O$4=$E138, $I138*O$57,0) + IF(O$4>$E138,MIN(O138,$I138-SUM($J138:O138)))","v":0},{"$f":"IF(P$4=$E138, $I138*P$57,0) + IF(P$4>$E138,MIN(P138,$I138-SUM($J138:P138)))","v":0},{"$f":"IF(Q$4=$E138, $I138*Q$57,0) + IF(Q$4>$E138,MIN(Q138,$I138-SUM($J138:Q138)))","v":0},{"$f":"IF(R$4=$E138, $I138*R$57,0) + IF(R$4>$E138,MIN(R138,$I138-SUM($J138:R138)))","v":0},{"$f":"IF(S$4=$E138, $I138*S$57,0) + IF(S$4>$E138,MIN(S138,$I138-SUM($J138:S138)))","v":0},{"$f":"IF(T$4=$E138, $I138*T$57,0) + IF(T$4>$E138,MIN(T138,$I138-SUM($J138:T138)))","v":0},{"$f":"IF(U$4=$E138, $I138*U$57,0) + IF(U$4>$E138,MIN(U138,$I138-SUM($J138:U138)))","v":0},{"$f":"IF(V$4=$E138, $I138*V$57,0) + IF(V$4>$E138,MIN(V138,$I138-SUM($J138:V138)))","v":0},{"$f":"IF(W$4=$E138, $I138*W$57,0) + IF(W$4>$E138,MIN(W138,$I138-SUM($J138:W138)))","v":0},{"$f":"IF(X$4=$E138, $I138*X$57,0) + IF(X$4>$E138,MIN(X138,$I138-SUM($J138:X138)))","v":0},{"$f":"IF(Y$4=$E138, $I138*Y$57,0) + IF(Y$4>$E138,MIN(Y138,$I138-SUM($J138:Y138)))","v":0},{"$f":"IF(Z$4=$E138, $I138*Z$57,0) + IF(Z$4>$E138,MIN(Z138,$I138-SUM($J138:Z138)))","v":0},{"$f":"IF(AA$4=$E138, $I138*AA$57,0) + IF(AA$4>$E138,MIN(AA138,$I138-SUM($J138:AA138)))","v":0},{"$f":"IF(AB$4=$E138, $I138*AB$57,0) + IF(AB$4>$E138,MIN(AB138,$I138-SUM($J138:AB138)))","v":0},{"$f":"IF(AC$4=$E138, $I138*AC$57,0) + IF(AC$4>$E138,MIN(AC138,$I138-SUM($J138:AC138)))","v":0},{"$f":"IF(AD$4=$E138, $I138*AD$57,0) + IF(AD$4>$E138,MIN(AD138,$I138-SUM($J138:AD138)))","v":0},{"$f":"IF(AE$4=$E138, $I138*AE$57,0) + IF(AE$4>$E138,MIN(AE138,$I138-SUM($J138:AE138)))","v":0},{"$f":"IF(AF$4=$E138, $I138*AF$57,0) + IF(AF$4>$E138,MIN(AF138,$I138-SUM($J138:AF138)))","v":0},{"$f":"IF(AG$4=$E138, $I138*AG$57,0) + IF(AG$4>$E138,MIN(AG138,$I138-SUM($J138:AG138)))","v":0},{"$f":"IF(AH$4=$E138, $I138*AH$57,0) + IF(AH$4>$E138,MIN(AH138,$I138-SUM($J138:AH138)))","v":0},{"$f":"IF(AI$4=$E138, $I138*AI$57,0) + IF(AI$4>$E138,MIN(AI138,$I138-SUM($J138:AI138)))","v":0},{"$f":"IF(AJ$4=$E138, $I138*AJ$57,0) + IF(AJ$4>$E138,MIN(AJ138,$I138-SUM($J138:AJ138)))","v":0},{"$f":"IF(AK$4=$E138, $I138*AK$57,0) + IF(AK$4>$E138,MIN(AK138,$I138-SUM($J138:AK138)))","v":0},{"$f":"IF(AL$4=$E138, $I138*AL$57,0) + IF(AL$4>$E138,MIN(AL138,$I138-SUM($J138:AL138)))","v":0},{"$f":"IF(AM$4=$E138, $I138*AM$57,0) + IF(AM$4>$E138,MIN(AM138,$I138-SUM($J138:AM138)))","v":0},{"$f":"IF(AN$4=$E138, $I138*AN$57,0) + IF(AN$4>$E138,MIN(AN138,$I138-SUM($J138:AN138)))","v":0},{"$f":"IF(AO$4=$E138, $I138*AO$57,0) + IF(AO$4>$E138,MIN(AO138,$I138-SUM($J138:AO138)))","v":0},{"$f":"IF(AP$4=$E138, $I138*AP$57,0) + IF(AP$4>$E138,MIN(AP138,$I138-SUM($J138:AP138)))","v":0},{"$f":"IF(AQ$4=$E138, $I138*AQ$57,0) + IF(AQ$4>$E138,MIN(AQ138,$I138-SUM($J138:AQ138)))","v":0},{"$f":"IF(AR$4=$E138, $I138*AR$57,0) + IF(AR$4>$E138,MIN(AR138,$I138-SUM($J138:AR138)))","v":0},{"$f":"IF(AS$4=$E138, $I138*AS$57,0) + IF(AS$4>$E138,MIN(AS138,$I138-SUM($J138:AS138)))","v":0},{"$f":"IF(AT$4=$E138, $I138*AT$57,0) + IF(AT$4>$E138,MIN(AT138,$I138-SUM($J138:AT138)))","v":0},{"$f":"IF(AU$4=$E138, $I138*AU$57,0) + IF(AU$4>$E138,MIN(AU138,$I138-SUM($J138:AU138)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E138)+1)","v":"2022-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E139, $I139*J$57,0) + IF(J$4>$E139,MIN(J139,$I139-SUM($J139:J139)))","v":0},{"$f":"IF(K$4=$E139, $I139*K$57,0) + IF(K$4>$E139,MIN(K139,$I139-SUM($J139:K139)))","v":0},{"$f":"IF(L$4=$E139, $I139*L$57,0) + IF(L$4>$E139,MIN(L139,$I139-SUM($J139:L139)))","v":0},{"$f":"IF(M$4=$E139, $I139*M$57,0) + IF(M$4>$E139,MIN(M139,$I139-SUM($J139:M139)))","v":0},{"$f":"IF(N$4=$E139, $I139*N$57,0) + IF(N$4>$E139,MIN(N139,$I139-SUM($J139:N139)))","v":0},{"$f":"IF(O$4=$E139, $I139*O$57,0) + IF(O$4>$E139,MIN(O139,$I139-SUM($J139:O139)))","v":0},{"$f":"IF(P$4=$E139, $I139*P$57,0) + IF(P$4>$E139,MIN(P139,$I139-SUM($J139:P139)))","v":0},{"$f":"IF(Q$4=$E139, $I139*Q$57,0) + IF(Q$4>$E139,MIN(Q139,$I139-SUM($J139:Q139)))","v":0},{"$f":"IF(R$4=$E139, $I139*R$57,0) + IF(R$4>$E139,MIN(R139,$I139-SUM($J139:R139)))","v":0},{"$f":"IF(S$4=$E139, $I139*S$57,0) + IF(S$4>$E139,MIN(S139,$I139-SUM($J139:S139)))","v":0},{"$f":"IF(T$4=$E139, $I139*T$57,0) + IF(T$4>$E139,MIN(T139,$I139-SUM($J139:T139)))","v":0},{"$f":"IF(U$4=$E139, $I139*U$57,0) + IF(U$4>$E139,MIN(U139,$I139-SUM($J139:U139)))","v":0},{"$f":"IF(V$4=$E139, $I139*V$57,0) + IF(V$4>$E139,MIN(V139,$I139-SUM($J139:V139)))","v":0},{"$f":"IF(W$4=$E139, $I139*W$57,0) + IF(W$4>$E139,MIN(W139,$I139-SUM($J139:W139)))","v":0},{"$f":"IF(X$4=$E139, $I139*X$57,0) + IF(X$4>$E139,MIN(X139,$I139-SUM($J139:X139)))","v":0},{"$f":"IF(Y$4=$E139, $I139*Y$57,0) + IF(Y$4>$E139,MIN(Y139,$I139-SUM($J139:Y139)))","v":0},{"$f":"IF(Z$4=$E139, $I139*Z$57,0) + IF(Z$4>$E139,MIN(Z139,$I139-SUM($J139:Z139)))","v":0},{"$f":"IF(AA$4=$E139, $I139*AA$57,0) + IF(AA$4>$E139,MIN(AA139,$I139-SUM($J139:AA139)))","v":0},{"$f":"IF(AB$4=$E139, $I139*AB$57,0) + IF(AB$4>$E139,MIN(AB139,$I139-SUM($J139:AB139)))","v":0},{"$f":"IF(AC$4=$E139, $I139*AC$57,0) + IF(AC$4>$E139,MIN(AC139,$I139-SUM($J139:AC139)))","v":0},{"$f":"IF(AD$4=$E139, $I139*AD$57,0) + IF(AD$4>$E139,MIN(AD139,$I139-SUM($J139:AD139)))","v":0},{"$f":"IF(AE$4=$E139, $I139*AE$57,0) + IF(AE$4>$E139,MIN(AE139,$I139-SUM($J139:AE139)))","v":0},{"$f":"IF(AF$4=$E139, $I139*AF$57,0) + IF(AF$4>$E139,MIN(AF139,$I139-SUM($J139:AF139)))","v":0},{"$f":"IF(AG$4=$E139, $I139*AG$57,0) + IF(AG$4>$E139,MIN(AG139,$I139-SUM($J139:AG139)))","v":0},{"$f":"IF(AH$4=$E139, $I139*AH$57,0) + IF(AH$4>$E139,MIN(AH139,$I139-SUM($J139:AH139)))","v":0},{"$f":"IF(AI$4=$E139, $I139*AI$57,0) + IF(AI$4>$E139,MIN(AI139,$I139-SUM($J139:AI139)))","v":0},{"$f":"IF(AJ$4=$E139, $I139*AJ$57,0) + IF(AJ$4>$E139,MIN(AJ139,$I139-SUM($J139:AJ139)))","v":0},{"$f":"IF(AK$4=$E139, $I139*AK$57,0) + IF(AK$4>$E139,MIN(AK139,$I139-SUM($J139:AK139)))","v":0},{"$f":"IF(AL$4=$E139, $I139*AL$57,0) + IF(AL$4>$E139,MIN(AL139,$I139-SUM($J139:AL139)))","v":0},{"$f":"IF(AM$4=$E139, $I139*AM$57,0) + IF(AM$4>$E139,MIN(AM139,$I139-SUM($J139:AM139)))","v":0},{"$f":"IF(AN$4=$E139, $I139*AN$57,0) + IF(AN$4>$E139,MIN(AN139,$I139-SUM($J139:AN139)))","v":0},{"$f":"IF(AO$4=$E139, $I139*AO$57,0) + IF(AO$4>$E139,MIN(AO139,$I139-SUM($J139:AO139)))","v":0},{"$f":"IF(AP$4=$E139, $I139*AP$57,0) + IF(AP$4>$E139,MIN(AP139,$I139-SUM($J139:AP139)))","v":0},{"$f":"IF(AQ$4=$E139, $I139*AQ$57,0) + IF(AQ$4>$E139,MIN(AQ139,$I139-SUM($J139:AQ139)))","v":0},{"$f":"IF(AR$4=$E139, $I139*AR$57,0) + IF(AR$4>$E139,MIN(AR139,$I139-SUM($J139:AR139)))","v":0},{"$f":"IF(AS$4=$E139, $I139*AS$57,0) + IF(AS$4>$E139,MIN(AS139,$I139-SUM($J139:AS139)))","v":0},{"$f":"IF(AT$4=$E139, $I139*AT$57,0) + IF(AT$4>$E139,MIN(AT139,$I139-SUM($J139:AT139)))","v":0},{"$f":"IF(AU$4=$E139, $I139*AU$57,0) + IF(AU$4>$E139,MIN(AU139,$I139-SUM($J139:AU139)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E139)+1)","v":"2023-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E140, $I140*J$57,0) + IF(J$4>$E140,MIN(J140,$I140-SUM($J140:J140)))","v":0},{"$f":"IF(K$4=$E140, $I140*K$57,0) + IF(K$4>$E140,MIN(K140,$I140-SUM($J140:K140)))","v":0},{"$f":"IF(L$4=$E140, $I140*L$57,0) + IF(L$4>$E140,MIN(L140,$I140-SUM($J140:L140)))","v":0},{"$f":"IF(M$4=$E140, $I140*M$57,0) + IF(M$4>$E140,MIN(M140,$I140-SUM($J140:M140)))","v":0},{"$f":"IF(N$4=$E140, $I140*N$57,0) + IF(N$4>$E140,MIN(N140,$I140-SUM($J140:N140)))","v":0},{"$f":"IF(O$4=$E140, $I140*O$57,0) + IF(O$4>$E140,MIN(O140,$I140-SUM($J140:O140)))","v":0},{"$f":"IF(P$4=$E140, $I140*P$57,0) + IF(P$4>$E140,MIN(P140,$I140-SUM($J140:P140)))","v":0},{"$f":"IF(Q$4=$E140, $I140*Q$57,0) + IF(Q$4>$E140,MIN(Q140,$I140-SUM($J140:Q140)))","v":0},{"$f":"IF(R$4=$E140, $I140*R$57,0) + IF(R$4>$E140,MIN(R140,$I140-SUM($J140:R140)))","v":0},{"$f":"IF(S$4=$E140, $I140*S$57,0) + IF(S$4>$E140,MIN(S140,$I140-SUM($J140:S140)))","v":0},{"$f":"IF(T$4=$E140, $I140*T$57,0) + IF(T$4>$E140,MIN(T140,$I140-SUM($J140:T140)))","v":0},{"$f":"IF(U$4=$E140, $I140*U$57,0) + IF(U$4>$E140,MIN(U140,$I140-SUM($J140:U140)))","v":0},{"$f":"IF(V$4=$E140, $I140*V$57,0) + IF(V$4>$E140,MIN(V140,$I140-SUM($J140:V140)))","v":0},{"$f":"IF(W$4=$E140, $I140*W$57,0) + IF(W$4>$E140,MIN(W140,$I140-SUM($J140:W140)))","v":0},{"$f":"IF(X$4=$E140, $I140*X$57,0) + IF(X$4>$E140,MIN(X140,$I140-SUM($J140:X140)))","v":0},{"$f":"IF(Y$4=$E140, $I140*Y$57,0) + IF(Y$4>$E140,MIN(Y140,$I140-SUM($J140:Y140)))","v":0},{"$f":"IF(Z$4=$E140, $I140*Z$57,0) + IF(Z$4>$E140,MIN(Z140,$I140-SUM($J140:Z140)))","v":0},{"$f":"IF(AA$4=$E140, $I140*AA$57,0) + IF(AA$4>$E140,MIN(AA140,$I140-SUM($J140:AA140)))","v":0},{"$f":"IF(AB$4=$E140, $I140*AB$57,0) + IF(AB$4>$E140,MIN(AB140,$I140-SUM($J140:AB140)))","v":0},{"$f":"IF(AC$4=$E140, $I140*AC$57,0) + IF(AC$4>$E140,MIN(AC140,$I140-SUM($J140:AC140)))","v":0},{"$f":"IF(AD$4=$E140, $I140*AD$57,0) + IF(AD$4>$E140,MIN(AD140,$I140-SUM($J140:AD140)))","v":0},{"$f":"IF(AE$4=$E140, $I140*AE$57,0) + IF(AE$4>$E140,MIN(AE140,$I140-SUM($J140:AE140)))","v":0},{"$f":"IF(AF$4=$E140, $I140*AF$57,0) + IF(AF$4>$E140,MIN(AF140,$I140-SUM($J140:AF140)))","v":0},{"$f":"IF(AG$4=$E140, $I140*AG$57,0) + IF(AG$4>$E140,MIN(AG140,$I140-SUM($J140:AG140)))","v":0},{"$f":"IF(AH$4=$E140, $I140*AH$57,0) + IF(AH$4>$E140,MIN(AH140,$I140-SUM($J140:AH140)))","v":0},{"$f":"IF(AI$4=$E140, $I140*AI$57,0) + IF(AI$4>$E140,MIN(AI140,$I140-SUM($J140:AI140)))","v":0},{"$f":"IF(AJ$4=$E140, $I140*AJ$57,0) + IF(AJ$4>$E140,MIN(AJ140,$I140-SUM($J140:AJ140)))","v":0},{"$f":"IF(AK$4=$E140, $I140*AK$57,0) + IF(AK$4>$E140,MIN(AK140,$I140-SUM($J140:AK140)))","v":0},{"$f":"IF(AL$4=$E140, $I140*AL$57,0) + IF(AL$4>$E140,MIN(AL140,$I140-SUM($J140:AL140)))","v":0},{"$f":"IF(AM$4=$E140, $I140*AM$57,0) + IF(AM$4>$E140,MIN(AM140,$I140-SUM($J140:AM140)))","v":0},{"$f":"IF(AN$4=$E140, $I140*AN$57,0) + IF(AN$4>$E140,MIN(AN140,$I140-SUM($J140:AN140)))","v":0},{"$f":"IF(AO$4=$E140, $I140*AO$57,0) + IF(AO$4>$E140,MIN(AO140,$I140-SUM($J140:AO140)))","v":0},{"$f":"IF(AP$4=$E140, $I140*AP$57,0) + IF(AP$4>$E140,MIN(AP140,$I140-SUM($J140:AP140)))","v":0},{"$f":"IF(AQ$4=$E140, $I140*AQ$57,0) + IF(AQ$4>$E140,MIN(AQ140,$I140-SUM($J140:AQ140)))","v":0},{"$f":"IF(AR$4=$E140, $I140*AR$57,0) + IF(AR$4>$E140,MIN(AR140,$I140-SUM($J140:AR140)))","v":0},{"$f":"IF(AS$4=$E140, $I140*AS$57,0) + IF(AS$4>$E140,MIN(AS140,$I140-SUM($J140:AS140)))","v":0},{"$f":"IF(AT$4=$E140, $I140*AT$57,0) + IF(AT$4>$E140,MIN(AT140,$I140-SUM($J140:AT140)))","v":0},{"$f":"IF(AU$4=$E140, $I140*AU$57,0) + IF(AU$4>$E140,MIN(AU140,$I140-SUM($J140:AU140)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E140)+1)","v":"2024-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E141, $I141*J$57,0) + IF(J$4>$E141,MIN(J141,$I141-SUM($J141:J141)))","v":0},{"$f":"IF(K$4=$E141, $I141*K$57,0) + IF(K$4>$E141,MIN(K141,$I141-SUM($J141:K141)))","v":0},{"$f":"IF(L$4=$E141, $I141*L$57,0) + IF(L$4>$E141,MIN(L141,$I141-SUM($J141:L141)))","v":0},{"$f":"IF(M$4=$E141, $I141*M$57,0) + IF(M$4>$E141,MIN(M141,$I141-SUM($J141:M141)))","v":0},{"$f":"IF(N$4=$E141, $I141*N$57,0) + IF(N$4>$E141,MIN(N141,$I141-SUM($J141:N141)))","v":0},{"$f":"IF(O$4=$E141, $I141*O$57,0) + IF(O$4>$E141,MIN(O141,$I141-SUM($J141:O141)))","v":0},{"$f":"IF(P$4=$E141, $I141*P$57,0) + IF(P$4>$E141,MIN(P141,$I141-SUM($J141:P141)))","v":0},{"$f":"IF(Q$4=$E141, $I141*Q$57,0) + IF(Q$4>$E141,MIN(Q141,$I141-SUM($J141:Q141)))","v":0},{"$f":"IF(R$4=$E141, $I141*R$57,0) + IF(R$4>$E141,MIN(R141,$I141-SUM($J141:R141)))","v":0},{"$f":"IF(S$4=$E141, $I141*S$57,0) + IF(S$4>$E141,MIN(S141,$I141-SUM($J141:S141)))","v":0},{"$f":"IF(T$4=$E141, $I141*T$57,0) + IF(T$4>$E141,MIN(T141,$I141-SUM($J141:T141)))","v":0},{"$f":"IF(U$4=$E141, $I141*U$57,0) + IF(U$4>$E141,MIN(U141,$I141-SUM($J141:U141)))","v":0},{"$f":"IF(V$4=$E141, $I141*V$57,0) + IF(V$4>$E141,MIN(V141,$I141-SUM($J141:V141)))","v":0},{"$f":"IF(W$4=$E141, $I141*W$57,0) + IF(W$4>$E141,MIN(W141,$I141-SUM($J141:W141)))","v":0},{"$f":"IF(X$4=$E141, $I141*X$57,0) + IF(X$4>$E141,MIN(X141,$I141-SUM($J141:X141)))","v":0},{"$f":"IF(Y$4=$E141, $I141*Y$57,0) + IF(Y$4>$E141,MIN(Y141,$I141-SUM($J141:Y141)))","v":0},{"$f":"IF(Z$4=$E141, $I141*Z$57,0) + IF(Z$4>$E141,MIN(Z141,$I141-SUM($J141:Z141)))","v":0},{"$f":"IF(AA$4=$E141, $I141*AA$57,0) + IF(AA$4>$E141,MIN(AA141,$I141-SUM($J141:AA141)))","v":0},{"$f":"IF(AB$4=$E141, $I141*AB$57,0) + IF(AB$4>$E141,MIN(AB141,$I141-SUM($J141:AB141)))","v":0},{"$f":"IF(AC$4=$E141, $I141*AC$57,0) + IF(AC$4>$E141,MIN(AC141,$I141-SUM($J141:AC141)))","v":0},{"$f":"IF(AD$4=$E141, $I141*AD$57,0) + IF(AD$4>$E141,MIN(AD141,$I141-SUM($J141:AD141)))","v":0},{"$f":"IF(AE$4=$E141, $I141*AE$57,0) + IF(AE$4>$E141,MIN(AE141,$I141-SUM($J141:AE141)))","v":0},{"$f":"IF(AF$4=$E141, $I141*AF$57,0) + IF(AF$4>$E141,MIN(AF141,$I141-SUM($J141:AF141)))","v":0},{"$f":"IF(AG$4=$E141, $I141*AG$57,0) + IF(AG$4>$E141,MIN(AG141,$I141-SUM($J141:AG141)))","v":0},{"$f":"IF(AH$4=$E141, $I141*AH$57,0) + IF(AH$4>$E141,MIN(AH141,$I141-SUM($J141:AH141)))","v":0},{"$f":"IF(AI$4=$E141, $I141*AI$57,0) + IF(AI$4>$E141,MIN(AI141,$I141-SUM($J141:AI141)))","v":0},{"$f":"IF(AJ$4=$E141, $I141*AJ$57,0) + IF(AJ$4>$E141,MIN(AJ141,$I141-SUM($J141:AJ141)))","v":0},{"$f":"IF(AK$4=$E141, $I141*AK$57,0) + IF(AK$4>$E141,MIN(AK141,$I141-SUM($J141:AK141)))","v":0},{"$f":"IF(AL$4=$E141, $I141*AL$57,0) + IF(AL$4>$E141,MIN(AL141,$I141-SUM($J141:AL141)))","v":0},{"$f":"IF(AM$4=$E141, $I141*AM$57,0) + IF(AM$4>$E141,MIN(AM141,$I141-SUM($J141:AM141)))","v":0},{"$f":"IF(AN$4=$E141, $I141*AN$57,0) + IF(AN$4>$E141,MIN(AN141,$I141-SUM($J141:AN141)))","v":0},{"$f":"IF(AO$4=$E141, $I141*AO$57,0) + IF(AO$4>$E141,MIN(AO141,$I141-SUM($J141:AO141)))","v":0},{"$f":"IF(AP$4=$E141, $I141*AP$57,0) + IF(AP$4>$E141,MIN(AP141,$I141-SUM($J141:AP141)))","v":0},{"$f":"IF(AQ$4=$E141, $I141*AQ$57,0) + IF(AQ$4>$E141,MIN(AQ141,$I141-SUM($J141:AQ141)))","v":0},{"$f":"IF(AR$4=$E141, $I141*AR$57,0) + IF(AR$4>$E141,MIN(AR141,$I141-SUM($J141:AR141)))","v":0},{"$f":"IF(AS$4=$E141, $I141*AS$57,0) + IF(AS$4>$E141,MIN(AS141,$I141-SUM($J141:AS141)))","v":0},{"$f":"IF(AT$4=$E141, $I141*AT$57,0) + IF(AT$4>$E141,MIN(AT141,$I141-SUM($J141:AT141)))","v":0},{"$f":"IF(AU$4=$E141, $I141*AU$57,0) + IF(AU$4>$E141,MIN(AU141,$I141-SUM($J141:AU141)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E141)+1)","v":"2025-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E142, $I142*J$57,0) + IF(J$4>$E142,MIN(J142,$I142-SUM($J142:J142)))","v":0},{"$f":"IF(K$4=$E142, $I142*K$57,0) + IF(K$4>$E142,MIN(K142,$I142-SUM($J142:K142)))","v":0},{"$f":"IF(L$4=$E142, $I142*L$57,0) + IF(L$4>$E142,MIN(L142,$I142-SUM($J142:L142)))","v":0},{"$f":"IF(M$4=$E142, $I142*M$57,0) + IF(M$4>$E142,MIN(M142,$I142-SUM($J142:M142)))","v":0},{"$f":"IF(N$4=$E142, $I142*N$57,0) + IF(N$4>$E142,MIN(N142,$I142-SUM($J142:N142)))","v":0},{"$f":"IF(O$4=$E142, $I142*O$57,0) + IF(O$4>$E142,MIN(O142,$I142-SUM($J142:O142)))","v":0},{"$f":"IF(P$4=$E142, $I142*P$57,0) + IF(P$4>$E142,MIN(P142,$I142-SUM($J142:P142)))","v":0},{"$f":"IF(Q$4=$E142, $I142*Q$57,0) + IF(Q$4>$E142,MIN(Q142,$I142-SUM($J142:Q142)))","v":0},{"$f":"IF(R$4=$E142, $I142*R$57,0) + IF(R$4>$E142,MIN(R142,$I142-SUM($J142:R142)))","v":0},{"$f":"IF(S$4=$E142, $I142*S$57,0) + IF(S$4>$E142,MIN(S142,$I142-SUM($J142:S142)))","v":0},{"$f":"IF(T$4=$E142, $I142*T$57,0) + IF(T$4>$E142,MIN(T142,$I142-SUM($J142:T142)))","v":0},{"$f":"IF(U$4=$E142, $I142*U$57,0) + IF(U$4>$E142,MIN(U142,$I142-SUM($J142:U142)))","v":0},{"$f":"IF(V$4=$E142, $I142*V$57,0) + IF(V$4>$E142,MIN(V142,$I142-SUM($J142:V142)))","v":0},{"$f":"IF(W$4=$E142, $I142*W$57,0) + IF(W$4>$E142,MIN(W142,$I142-SUM($J142:W142)))","v":0},{"$f":"IF(X$4=$E142, $I142*X$57,0) + IF(X$4>$E142,MIN(X142,$I142-SUM($J142:X142)))","v":0},{"$f":"IF(Y$4=$E142, $I142*Y$57,0) + IF(Y$4>$E142,MIN(Y142,$I142-SUM($J142:Y142)))","v":0},{"$f":"IF(Z$4=$E142, $I142*Z$57,0) + IF(Z$4>$E142,MIN(Z142,$I142-SUM($J142:Z142)))","v":0},{"$f":"IF(AA$4=$E142, $I142*AA$57,0) + IF(AA$4>$E142,MIN(AA142,$I142-SUM($J142:AA142)))","v":0},{"$f":"IF(AB$4=$E142, $I142*AB$57,0) + IF(AB$4>$E142,MIN(AB142,$I142-SUM($J142:AB142)))","v":0},{"$f":"IF(AC$4=$E142, $I142*AC$57,0) + IF(AC$4>$E142,MIN(AC142,$I142-SUM($J142:AC142)))","v":0},{"$f":"IF(AD$4=$E142, $I142*AD$57,0) + IF(AD$4>$E142,MIN(AD142,$I142-SUM($J142:AD142)))","v":0},{"$f":"IF(AE$4=$E142, $I142*AE$57,0) + IF(AE$4>$E142,MIN(AE142,$I142-SUM($J142:AE142)))","v":0},{"$f":"IF(AF$4=$E142, $I142*AF$57,0) + IF(AF$4>$E142,MIN(AF142,$I142-SUM($J142:AF142)))","v":0},{"$f":"IF(AG$4=$E142, $I142*AG$57,0) + IF(AG$4>$E142,MIN(AG142,$I142-SUM($J142:AG142)))","v":0},{"$f":"IF(AH$4=$E142, $I142*AH$57,0) + IF(AH$4>$E142,MIN(AH142,$I142-SUM($J142:AH142)))","v":0},{"$f":"IF(AI$4=$E142, $I142*AI$57,0) + IF(AI$4>$E142,MIN(AI142,$I142-SUM($J142:AI142)))","v":0},{"$f":"IF(AJ$4=$E142, $I142*AJ$57,0) + IF(AJ$4>$E142,MIN(AJ142,$I142-SUM($J142:AJ142)))","v":0},{"$f":"IF(AK$4=$E142, $I142*AK$57,0) + IF(AK$4>$E142,MIN(AK142,$I142-SUM($J142:AK142)))","v":0},{"$f":"IF(AL$4=$E142, $I142*AL$57,0) + IF(AL$4>$E142,MIN(AL142,$I142-SUM($J142:AL142)))","v":0},{"$f":"IF(AM$4=$E142, $I142*AM$57,0) + IF(AM$4>$E142,MIN(AM142,$I142-SUM($J142:AM142)))","v":0},{"$f":"IF(AN$4=$E142, $I142*AN$57,0) + IF(AN$4>$E142,MIN(AN142,$I142-SUM($J142:AN142)))","v":0},{"$f":"IF(AO$4=$E142, $I142*AO$57,0) + IF(AO$4>$E142,MIN(AO142,$I142-SUM($J142:AO142)))","v":0},{"$f":"IF(AP$4=$E142, $I142*AP$57,0) + IF(AP$4>$E142,MIN(AP142,$I142-SUM($J142:AP142)))","v":0},{"$f":"IF(AQ$4=$E142, $I142*AQ$57,0) + IF(AQ$4>$E142,MIN(AQ142,$I142-SUM($J142:AQ142)))","v":0},{"$f":"IF(AR$4=$E142, $I142*AR$57,0) + IF(AR$4>$E142,MIN(AR142,$I142-SUM($J142:AR142)))","v":0},{"$f":"IF(AS$4=$E142, $I142*AS$57,0) + IF(AS$4>$E142,MIN(AS142,$I142-SUM($J142:AS142)))","v":0},{"$f":"IF(AT$4=$E142, $I142*AT$57,0) + IF(AT$4>$E142,MIN(AT142,$I142-SUM($J142:AT142)))","v":0},{"$f":"IF(AU$4=$E142, $I142*AU$57,0) + IF(AU$4>$E142,MIN(AU142,$I142-SUM($J142:AU142)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E142)+1)","v":"2026-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E143, $I143*J$57,0) + IF(J$4>$E143,MIN(J143,$I143-SUM($J143:J143)))","v":0},{"$f":"IF(K$4=$E143, $I143*K$57,0) + IF(K$4>$E143,MIN(K143,$I143-SUM($J143:K143)))","v":0},{"$f":"IF(L$4=$E143, $I143*L$57,0) + IF(L$4>$E143,MIN(L143,$I143-SUM($J143:L143)))","v":0},{"$f":"IF(M$4=$E143, $I143*M$57,0) + IF(M$4>$E143,MIN(M143,$I143-SUM($J143:M143)))","v":0},{"$f":"IF(N$4=$E143, $I143*N$57,0) + IF(N$4>$E143,MIN(N143,$I143-SUM($J143:N143)))","v":0},{"$f":"IF(O$4=$E143, $I143*O$57,0) + IF(O$4>$E143,MIN(O143,$I143-SUM($J143:O143)))","v":0},{"$f":"IF(P$4=$E143, $I143*P$57,0) + IF(P$4>$E143,MIN(P143,$I143-SUM($J143:P143)))","v":0},{"$f":"IF(Q$4=$E143, $I143*Q$57,0) + IF(Q$4>$E143,MIN(Q143,$I143-SUM($J143:Q143)))","v":0},{"$f":"IF(R$4=$E143, $I143*R$57,0) + IF(R$4>$E143,MIN(R143,$I143-SUM($J143:R143)))","v":0},{"$f":"IF(S$4=$E143, $I143*S$57,0) + IF(S$4>$E143,MIN(S143,$I143-SUM($J143:S143)))","v":0},{"$f":"IF(T$4=$E143, $I143*T$57,0) + IF(T$4>$E143,MIN(T143,$I143-SUM($J143:T143)))","v":0},{"$f":"IF(U$4=$E143, $I143*U$57,0) + IF(U$4>$E143,MIN(U143,$I143-SUM($J143:U143)))","v":0},{"$f":"IF(V$4=$E143, $I143*V$57,0) + IF(V$4>$E143,MIN(V143,$I143-SUM($J143:V143)))","v":0},{"$f":"IF(W$4=$E143, $I143*W$57,0) + IF(W$4>$E143,MIN(W143,$I143-SUM($J143:W143)))","v":0},{"$f":"IF(X$4=$E143, $I143*X$57,0) + IF(X$4>$E143,MIN(X143,$I143-SUM($J143:X143)))","v":0},{"$f":"IF(Y$4=$E143, $I143*Y$57,0) + IF(Y$4>$E143,MIN(Y143,$I143-SUM($J143:Y143)))","v":0},{"$f":"IF(Z$4=$E143, $I143*Z$57,0) + IF(Z$4>$E143,MIN(Z143,$I143-SUM($J143:Z143)))","v":0},{"$f":"IF(AA$4=$E143, $I143*AA$57,0) + IF(AA$4>$E143,MIN(AA143,$I143-SUM($J143:AA143)))","v":0},{"$f":"IF(AB$4=$E143, $I143*AB$57,0) + IF(AB$4>$E143,MIN(AB143,$I143-SUM($J143:AB143)))","v":0},{"$f":"IF(AC$4=$E143, $I143*AC$57,0) + IF(AC$4>$E143,MIN(AC143,$I143-SUM($J143:AC143)))","v":0},{"$f":"IF(AD$4=$E143, $I143*AD$57,0) + IF(AD$4>$E143,MIN(AD143,$I143-SUM($J143:AD143)))","v":0},{"$f":"IF(AE$4=$E143, $I143*AE$57,0) + IF(AE$4>$E143,MIN(AE143,$I143-SUM($J143:AE143)))","v":0},{"$f":"IF(AF$4=$E143, $I143*AF$57,0) + IF(AF$4>$E143,MIN(AF143,$I143-SUM($J143:AF143)))","v":0},{"$f":"IF(AG$4=$E143, $I143*AG$57,0) + IF(AG$4>$E143,MIN(AG143,$I143-SUM($J143:AG143)))","v":0},{"$f":"IF(AH$4=$E143, $I143*AH$57,0) + IF(AH$4>$E143,MIN(AH143,$I143-SUM($J143:AH143)))","v":0},{"$f":"IF(AI$4=$E143, $I143*AI$57,0) + IF(AI$4>$E143,MIN(AI143,$I143-SUM($J143:AI143)))","v":0},{"$f":"IF(AJ$4=$E143, $I143*AJ$57,0) + IF(AJ$4>$E143,MIN(AJ143,$I143-SUM($J143:AJ143)))","v":0},{"$f":"IF(AK$4=$E143, $I143*AK$57,0) + IF(AK$4>$E143,MIN(AK143,$I143-SUM($J143:AK143)))","v":0},{"$f":"IF(AL$4=$E143, $I143*AL$57,0) + IF(AL$4>$E143,MIN(AL143,$I143-SUM($J143:AL143)))","v":0},{"$f":"IF(AM$4=$E143, $I143*AM$57,0) + IF(AM$4>$E143,MIN(AM143,$I143-SUM($J143:AM143)))","v":0},{"$f":"IF(AN$4=$E143, $I143*AN$57,0) + IF(AN$4>$E143,MIN(AN143,$I143-SUM($J143:AN143)))","v":0},{"$f":"IF(AO$4=$E143, $I143*AO$57,0) + IF(AO$4>$E143,MIN(AO143,$I143-SUM($J143:AO143)))","v":0},{"$f":"IF(AP$4=$E143, $I143*AP$57,0) + IF(AP$4>$E143,MIN(AP143,$I143-SUM($J143:AP143)))","v":0},{"$f":"IF(AQ$4=$E143, $I143*AQ$57,0) + IF(AQ$4>$E143,MIN(AQ143,$I143-SUM($J143:AQ143)))","v":0},{"$f":"IF(AR$4=$E143, $I143*AR$57,0) + IF(AR$4>$E143,MIN(AR143,$I143-SUM($J143:AR143)))","v":0},{"$f":"IF(AS$4=$E143, $I143*AS$57,0) + IF(AS$4>$E143,MIN(AS143,$I143-SUM($J143:AS143)))","v":0},{"$f":"IF(AT$4=$E143, $I143*AT$57,0) + IF(AT$4>$E143,MIN(AT143,$I143-SUM($J143:AT143)))","v":0},{"$f":"IF(AU$4=$E143, $I143*AU$57,0) + IF(AU$4>$E143,MIN(AU143,$I143-SUM($J143:AU143)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E143)+1)","v":"2027-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E144, $I144*J$57,0) + IF(J$4>$E144,MIN(J144,$I144-SUM($J144:J144)))","v":0},{"$f":"IF(K$4=$E144, $I144*K$57,0) + IF(K$4>$E144,MIN(K144,$I144-SUM($J144:K144)))","v":0},{"$f":"IF(L$4=$E144, $I144*L$57,0) + IF(L$4>$E144,MIN(L144,$I144-SUM($J144:L144)))","v":0},{"$f":"IF(M$4=$E144, $I144*M$57,0) + IF(M$4>$E144,MIN(M144,$I144-SUM($J144:M144)))","v":0},{"$f":"IF(N$4=$E144, $I144*N$57,0) + IF(N$4>$E144,MIN(N144,$I144-SUM($J144:N144)))","v":0},{"$f":"IF(O$4=$E144, $I144*O$57,0) + IF(O$4>$E144,MIN(O144,$I144-SUM($J144:O144)))","v":0},{"$f":"IF(P$4=$E144, $I144*P$57,0) + IF(P$4>$E144,MIN(P144,$I144-SUM($J144:P144)))","v":0},{"$f":"IF(Q$4=$E144, $I144*Q$57,0) + IF(Q$4>$E144,MIN(Q144,$I144-SUM($J144:Q144)))","v":0},{"$f":"IF(R$4=$E144, $I144*R$57,0) + IF(R$4>$E144,MIN(R144,$I144-SUM($J144:R144)))","v":0},{"$f":"IF(S$4=$E144, $I144*S$57,0) + IF(S$4>$E144,MIN(S144,$I144-SUM($J144:S144)))","v":0},{"$f":"IF(T$4=$E144, $I144*T$57,0) + IF(T$4>$E144,MIN(T144,$I144-SUM($J144:T144)))","v":0},{"$f":"IF(U$4=$E144, $I144*U$57,0) + IF(U$4>$E144,MIN(U144,$I144-SUM($J144:U144)))","v":0},{"$f":"IF(V$4=$E144, $I144*V$57,0) + IF(V$4>$E144,MIN(V144,$I144-SUM($J144:V144)))","v":0},{"$f":"IF(W$4=$E144, $I144*W$57,0) + IF(W$4>$E144,MIN(W144,$I144-SUM($J144:W144)))","v":0},{"$f":"IF(X$4=$E144, $I144*X$57,0) + IF(X$4>$E144,MIN(X144,$I144-SUM($J144:X144)))","v":0},{"$f":"IF(Y$4=$E144, $I144*Y$57,0) + IF(Y$4>$E144,MIN(Y144,$I144-SUM($J144:Y144)))","v":0},{"$f":"IF(Z$4=$E144, $I144*Z$57,0) + IF(Z$4>$E144,MIN(Z144,$I144-SUM($J144:Z144)))","v":0},{"$f":"IF(AA$4=$E144, $I144*AA$57,0) + IF(AA$4>$E144,MIN(AA144,$I144-SUM($J144:AA144)))","v":0},{"$f":"IF(AB$4=$E144, $I144*AB$57,0) + IF(AB$4>$E144,MIN(AB144,$I144-SUM($J144:AB144)))","v":0},{"$f":"IF(AC$4=$E144, $I144*AC$57,0) + IF(AC$4>$E144,MIN(AC144,$I144-SUM($J144:AC144)))","v":0},{"$f":"IF(AD$4=$E144, $I144*AD$57,0) + IF(AD$4>$E144,MIN(AD144,$I144-SUM($J144:AD144)))","v":0},{"$f":"IF(AE$4=$E144, $I144*AE$57,0) + IF(AE$4>$E144,MIN(AE144,$I144-SUM($J144:AE144)))","v":0},{"$f":"IF(AF$4=$E144, $I144*AF$57,0) + IF(AF$4>$E144,MIN(AF144,$I144-SUM($J144:AF144)))","v":0},{"$f":"IF(AG$4=$E144, $I144*AG$57,0) + IF(AG$4>$E144,MIN(AG144,$I144-SUM($J144:AG144)))","v":0},{"$f":"IF(AH$4=$E144, $I144*AH$57,0) + IF(AH$4>$E144,MIN(AH144,$I144-SUM($J144:AH144)))","v":0},{"$f":"IF(AI$4=$E144, $I144*AI$57,0) + IF(AI$4>$E144,MIN(AI144,$I144-SUM($J144:AI144)))","v":0},{"$f":"IF(AJ$4=$E144, $I144*AJ$57,0) + IF(AJ$4>$E144,MIN(AJ144,$I144-SUM($J144:AJ144)))","v":0},{"$f":"IF(AK$4=$E144, $I144*AK$57,0) + IF(AK$4>$E144,MIN(AK144,$I144-SUM($J144:AK144)))","v":0},{"$f":"IF(AL$4=$E144, $I144*AL$57,0) + IF(AL$4>$E144,MIN(AL144,$I144-SUM($J144:AL144)))","v":0},{"$f":"IF(AM$4=$E144, $I144*AM$57,0) + IF(AM$4>$E144,MIN(AM144,$I144-SUM($J144:AM144)))","v":0},{"$f":"IF(AN$4=$E144, $I144*AN$57,0) + IF(AN$4>$E144,MIN(AN144,$I144-SUM($J144:AN144)))","v":0},{"$f":"IF(AO$4=$E144, $I144*AO$57,0) + IF(AO$4>$E144,MIN(AO144,$I144-SUM($J144:AO144)))","v":0},{"$f":"IF(AP$4=$E144, $I144*AP$57,0) + IF(AP$4>$E144,MIN(AP144,$I144-SUM($J144:AP144)))","v":0},{"$f":"IF(AQ$4=$E144, $I144*AQ$57,0) + IF(AQ$4>$E144,MIN(AQ144,$I144-SUM($J144:AQ144)))","v":0},{"$f":"IF(AR$4=$E144, $I144*AR$57,0) + IF(AR$4>$E144,MIN(AR144,$I144-SUM($J144:AR144)))","v":0},{"$f":"IF(AS$4=$E144, $I144*AS$57,0) + IF(AS$4>$E144,MIN(AS144,$I144-SUM($J144:AS144)))","v":0},{"$f":"IF(AT$4=$E144, $I144*AT$57,0) + IF(AT$4>$E144,MIN(AT144,$I144-SUM($J144:AT144)))","v":0},{"$f":"IF(AU$4=$E144, $I144*AU$57,0) + IF(AU$4>$E144,MIN(AU144,$I144-SUM($J144:AU144)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$107:E144)+1)","v":"2028-03-31"},null,"£m 20/21 prices",null,0,null,{"$f":"IF(J$4=$E145, $I145*J$57,0) + IF(J$4>$E145,MIN(J145,$I145-SUM($J145:J145)))","v":0},{"$f":"IF(K$4=$E145, $I145*K$57,0) + IF(K$4>$E145,MIN(K145,$I145-SUM($J145:K145)))","v":0},{"$f":"IF(L$4=$E145, $I145*L$57,0) + IF(L$4>$E145,MIN(L145,$I145-SUM($J145:L145)))","v":0},{"$f":"IF(M$4=$E145, $I145*M$57,0) + IF(M$4>$E145,MIN(M145,$I145-SUM($J145:M145)))","v":0},{"$f":"IF(N$4=$E145, $I145*N$57,0) + IF(N$4>$E145,MIN(N145,$I145-SUM($J145:N145)))","v":0},{"$f":"IF(O$4=$E145, $I145*O$57,0) + IF(O$4>$E145,MIN(O145,$I145-SUM($J145:O145)))","v":0},{"$f":"IF(P$4=$E145, $I145*P$57,0) + IF(P$4>$E145,MIN(P145,$I145-SUM($J145:P145)))","v":0},{"$f":"IF(Q$4=$E145, $I145*Q$57,0) + IF(Q$4>$E145,MIN(Q145,$I145-SUM($J145:Q145)))","v":0},{"$f":"IF(R$4=$E145, $I145*R$57,0) + IF(R$4>$E145,MIN(R145,$I145-SUM($J145:R145)))","v":0},{"$f":"IF(S$4=$E145, $I145*S$57,0) + IF(S$4>$E145,MIN(S145,$I145-SUM($J145:S145)))","v":0},{"$f":"IF(T$4=$E145, $I145*T$57,0) + IF(T$4>$E145,MIN(T145,$I145-SUM($J145:T145)))","v":0},{"$f":"IF(U$4=$E145, $I145*U$57,0) + IF(U$4>$E145,MIN(U145,$I145-SUM($J145:U145)))","v":0},{"$f":"IF(V$4=$E145, $I145*V$57,0) + IF(V$4>$E145,MIN(V145,$I145-SUM($J145:V145)))","v":0},{"$f":"IF(W$4=$E145, $I145*W$57,0) + IF(W$4>$E145,MIN(W145,$I145-SUM($J145:W145)))","v":0},{"$f":"IF(X$4=$E145, $I145*X$57,0) + IF(X$4>$E145,MIN(X145,$I145-SUM($J145:X145)))","v":0},{"$f":"IF(Y$4=$E145, $I145*Y$57,0) + IF(Y$4>$E145,MIN(Y145,$I145-SUM($J145:Y145)))","v":0},{"$f":"IF(Z$4=$E145, $I145*Z$57,0) + IF(Z$4>$E145,MIN(Z145,$I145-SUM($J145:Z145)))","v":0},{"$f":"IF(AA$4=$E145, $I145*AA$57,0) + IF(AA$4>$E145,MIN(AA145,$I145-SUM($J145:AA145)))","v":0},{"$f":"IF(AB$4=$E145, $I145*AB$57,0) + IF(AB$4>$E145,MIN(AB145,$I145-SUM($J145:AB145)))","v":0},{"$f":"IF(AC$4=$E145, $I145*AC$57,0) + IF(AC$4>$E145,MIN(AC145,$I145-SUM($J145:AC145)))","v":0},{"$f":"IF(AD$4=$E145, $I145*AD$57,0) + IF(AD$4>$E145,MIN(AD145,$I145-SUM($J145:AD145)))","v":0},{"$f":"IF(AE$4=$E145, $I145*AE$57,0) + IF(AE$4>$E145,MIN(AE145,$I145-SUM($J145:AE145)))","v":0},{"$f":"IF(AF$4=$E145, $I145*AF$57,0) + IF(AF$4>$E145,MIN(AF145,$I145-SUM($J145:AF145)))","v":0},{"$f":"IF(AG$4=$E145, $I145*AG$57,0) + IF(AG$4>$E145,MIN(AG145,$I145-SUM($J145:AG145)))","v":0},{"$f":"IF(AH$4=$E145, $I145*AH$57,0) + IF(AH$4>$E145,MIN(AH145,$I145-SUM($J145:AH145)))","v":0},{"$f":"IF(AI$4=$E145, $I145*AI$57,0) + IF(AI$4>$E145,MIN(AI145,$I145-SUM($J145:AI145)))","v":0},{"$f":"IF(AJ$4=$E145, $I145*AJ$57,0) + IF(AJ$4>$E145,MIN(AJ145,$I145-SUM($J145:AJ145)))","v":0},{"$f":"IF(AK$4=$E145, $I145*AK$57,0) + IF(AK$4>$E145,MIN(AK145,$I145-SUM($J145:AK145)))","v":0},{"$f":"IF(AL$4=$E145, $I145*AL$57,0) + IF(AL$4>$E145,MIN(AL145,$I145-SUM($J145:AL145)))","v":0},{"$f":"IF(AM$4=$E145, $I145*AM$57,0) + IF(AM$4>$E145,MIN(AM145,$I145-SUM($J145:AM145)))","v":0},{"$f":"IF(AN$4=$E145, $I145*AN$57,0) + IF(AN$4>$E145,MIN(AN145,$I145-SUM($J145:AN145)))","v":0},{"$f":"IF(AO$4=$E145, $I145*AO$57,0) + IF(AO$4>$E145,MIN(AO145,$I145-SUM($J145:AO145)))","v":0},{"$f":"IF(AP$4=$E145, $I145*AP$57,0) + IF(AP$4>$E145,MIN(AP145,$I145-SUM($J145:AP145)))","v":0},{"$f":"IF(AQ$4=$E145, $I145*AQ$57,0) + IF(AQ$4>$E145,MIN(AQ145,$I145-SUM($J145:AQ145)))","v":0},{"$f":"IF(AR$4=$E145, $I145*AR$57,0) + IF(AR$4>$E145,MIN(AR145,$I145-SUM($J145:AR145)))","v":0},{"$f":"IF(AS$4=$E145, $I145*AS$57,0) + IF(AS$4>$E145,MIN(AS145,$I145-SUM($J145:AS145)))","v":0},{"$f":"IF(AT$4=$E145, $I145*AT$57,0) + IF(AT$4>$E145,MIN(AT145,$I145-SUM($J145:AT145)))","v":0},{"$f":"IF(AU$4=$E145, $I145*AU$57,0) + IF(AU$4>$E145,MIN(AU145,$I145-SUM($J145:AU145)))","v":0}]
[]
[null,null,"Accelerated RAV differential post-vesting depreciation (post-vesting, pre-RIIO additions)"]
[null,null,"Note: The RAV differential accumulated from the straight line and sum-of-digit schedules above is released after the start of RIIO over an input smoothing profile."]
[]
[null,null,null,null,"RAV differential accruing",null,null,null,null,null,{"$f":"K17*1","v":1},1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Smoothing period",null,"years",null,{"$f":"MainInputs!I239","v":15}]
[null,null,null,null,"Smoothing profile for recovery of backlog depreciation",null,"%",null,null,null,{"$f":"(1-K150) * IF(COUNTIF($J152:J152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":0},{"$f":"(1-L150) * IF(COUNTIF($J152:K152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":0},{"$f":"(1-M150) * IF(COUNTIF($J152:L152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":0},{"$f":"(1-N150) * IF(COUNTIF($J152:M152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":0},{"$f":"(1-O150) * IF(COUNTIF($J152:N152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":0},{"$f":"(1-P150) * IF(COUNTIF($J152:O152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":0},{"$f":"(1-Q150) * IF(COUNTIF($J152:P152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":0},{"$f":"(1-R150) * IF(COUNTIF($J152:Q152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":0},{"$f":"(1-S150) * IF(COUNTIF($J152:R152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":0},{"$f":"(1-T150) * IF(COUNTIF($J152:S152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":0},{"$f":"(1-U150) * IF(COUNTIF($J152:T152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":0},{"$f":"(1-V150) * IF(COUNTIF($J152:U152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":0},{"$f":"(1-W150) * IF(COUNTIF($J152:V152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":6.6666666666666666E-2},{"$f":"(1-X150) * IF(COUNTIF($J152:W152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":6.6666666666666666E-2},{"$f":"(1-Y150) * IF(COUNTIF($J152:X152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":6.6666666666666666E-2},{"$f":"(1-Z150) * IF(COUNTIF($J152:Y152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":6.6666666666666666E-2},{"$f":"(1-AA150) * IF(COUNTIF($J152:Z152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":6.6666666666666666E-2},{"$f":"(1-AB150) * IF(COUNTIF($J152:AA152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":6.6666666666666666E-2},{"$f":"(1-AC150) * IF(COUNTIF($J152:AB152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":6.6666666666666666E-2},{"$f":"(1-AD150) * IF(COUNTIF($J152:AC152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":6.6666666666666666E-2},{"$f":"(1-AE150) * IF(COUNTIF($J152:AD152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":6.6666666666666666E-2},{"$f":"(1-AF150) * IF(COUNTIF($J152:AE152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":6.6666666666666666E-2},{"$f":"(1-AG150) * IF(COUNTIF($J152:AF152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":6.6666666666666666E-2},{"$f":"(1-AH150) * IF(COUNTIF($J152:AG152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":6.6666666666666666E-2},{"$f":"(1-AI150) * IF(COUNTIF($J152:AH152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":6.6666666666666666E-2},{"$f":"(1-AJ150) * IF(COUNTIF($J152:AI152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":6.6666666666666666E-2},{"$f":"(1-AK150) * IF(COUNTIF($J152:AJ152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":6.6666666666666666E-2},{"$f":"(1-AL150) * IF(COUNTIF($J152:AK152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":0},{"$f":"(1-AM150) * IF(COUNTIF($J152:AL152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":0},{"$f":"(1-AN150) * IF(COUNTIF($J152:AM152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":0},{"$f":"(1-AO150) * IF(COUNTIF($J152:AN152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":0},{"$f":"(1-AP150) * IF(COUNTIF($J152:AO152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":0},{"$f":"(1-AQ150) * IF(COUNTIF($J152:AP152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":0},{"$f":"(1-AR150) * IF(COUNTIF($J152:AQ152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":0},{"$f":"(1-AS150) * IF(COUNTIF($J152:AR152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":0},{"$f":"(1-AT150) * IF(COUNTIF($J152:AS152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":0},{"$f":"(1-AU150) * IF(COUNTIF($J152:AT152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":0},{"$f":"(1-AV150) * IF(COUNTIF($J152:AU152,\">\"&0)<=$I151-1,1,0) * (1/$I151)","v":0}]
[]
[null,null,null,null,{"$f":"E65","v":"1991-03-31"},null,"£m 20/21 prices",null,{"$f":"SUMPRODUCT(K108:AV108,$K$150:$AV$150) - SUMPRODUCT(K65:AV65,$K$150:$AV$150)","v":6.2662972044826493},null,{"$f":"K$152 * $I154","v":0},0,{"$f":"M$152 * $I154","v":0},{"$f":"N$152 * $I154","v":0},0,0,0,0,0,0,0,0,0.41775314696550997,0.41775314696550997,0.41775314696550997,0.41775314696550997,0.41775314696550997,0.41775314696550997,0.41775314696550997,0.41775314696550997,0.41775314696550997,0.41775314696550997,0.41775314696550997,0.41775314696550997,0.41775314696550997,0.41775314696550997,0.41775314696550997,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"1992-03-31",null,"£m 20/21 prices",null,13.945655525914756,null,0,0,{"$f":"M$152 * $I155","v":0},0,0,0,0,0,0,0,0,0,0.92971036839431698,0.92971036839431698,0.92971036839431698,0.92971036839431698,0.92971036839431698,0.92971036839431698,0.92971036839431698,0.92971036839431698,0.92971036839431698,0.92971036839431698,0.92971036839431698,0.92971036839431698,0.92971036839431698,0.92971036839431698,0.92971036839431698,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"1993-03-31",null,"£m 20/21 prices",null,25.967772358599881,null,0,0,0,0,0,0,0,0,0,0,0,0,1.7311848239066587,1.7311848239066587,1.7311848239066587,1.7311848239066587,1.7311848239066587,1.7311848239066587,1.7311848239066587,1.7311848239066587,1.7311848239066587,1.7311848239066587,1.7311848239066587,1.7311848239066587,1.7311848239066587,1.7311848239066587,1.7311848239066587,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"1994-03-31",null,"£m 20/21 prices",null,20.803810789852662,null,0,0,0,0,0,0,0,0,0,0,0,0,1.3869207193235107,1.3869207193235107,1.3869207193235107,1.3869207193235107,1.3869207193235107,1.3869207193235107,1.3869207193235107,1.3869207193235107,1.3869207193235107,1.3869207193235107,1.3869207193235107,1.3869207193235107,1.3869207193235107,1.3869207193235107,1.3869207193235107,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"1995-03-31",null,"£m 20/21 prices",null,18.047971700514076,null,0,0,0,{"$f":"N$152 * $I158","v":0},0,0,0,0,0,0,0,0,1.2031981133676051,1.2031981133676051,1.2031981133676051,1.2031981133676051,1.2031981133676051,1.2031981133676051,1.2031981133676051,1.2031981133676051,1.2031981133676051,1.2031981133676051,1.2031981133676051,1.2031981133676051,1.2031981133676051,1.2031981133676051,1.2031981133676051,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"1996-03-31",null,"£m 20/21 prices",null,15.846999541914805,null,0,0,0,0,0,0,0,0,0,0,0,0,1.0564666361276536,1.0564666361276536,1.0564666361276536,1.0564666361276536,1.0564666361276536,1.0564666361276536,1.0564666361276536,1.0564666361276536,1.0564666361276536,1.0564666361276536,1.0564666361276536,1.0564666361276536,1.0564666361276536,1.0564666361276536,1.0564666361276536,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"1997-03-31",null,"£m 20/21 prices",null,13.797691011050926,null,0,0,0,0,0,0,0,0,0,0,0,0,0.91984606740339503,0.91984606740339503,0.91984606740339503,0.91984606740339503,0.91984606740339503,0.91984606740339503,0.91984606740339503,0.91984606740339503,0.91984606740339503,0.91984606740339503,0.91984606740339503,0.91984606740339503,0.91984606740339503,0.91984606740339503,0.91984606740339503,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"1998-03-31",null,"£m 20/21 prices",null,13.449974401120961,null,0,0,0,{"$f":"N$152 * $I161","v":0},0,0,0,0,0,0,0,0,0.89666496007473073,0.89666496007473073,0.89666496007473073,0.89666496007473073,0.89666496007473073,0.89666496007473073,0.89666496007473073,0.89666496007473073,0.89666496007473073,0.89666496007473073,0.89666496007473073,0.89666496007473073,0.89666496007473073,0.89666496007473073,0.89666496007473073,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"1999-03-31",null,"£m 20/21 prices",null,10.801425421996978,null,0,0,0,0,0,0,0,0,0,0,0,0,0.72009502813313186,0.72009502813313186,0.72009502813313186,0.72009502813313186,0.72009502813313186,0.72009502813313186,{"$f":"AC$152 * $I162","v":0.72009502813313186},0.72009502813313186,0.72009502813313186,0.72009502813313186,0.72009502813313186,0.72009502813313186,0.72009502813313186,0.72009502813313186,0.72009502813313186,0,0,0,0,0,0,0,{"$f":"AS$152 * $I162","v":0},0,0,0]
[null,null,null,null,"2000-03-31",null,"£m 20/21 prices",null,6.6185204791648129,null,0,0,0,0,0,0,0,0,0,0,0,0,0.44123469861098752,0.44123469861098752,0.44123469861098752,0.44123469861098752,0.44123469861098752,0.44123469861098752,0.44123469861098752,0.44123469861098752,0.44123469861098752,0.44123469861098752,0.44123469861098752,0.44123469861098752,0.44123469861098752,0.44123469861098752,0.44123469861098752,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2001-03-31",null,"£m 20/21 prices",null,2.8735269465398856,null,0,0,0,0,0,0,0,0,0,0,0,0,0.19156846310265904,0.19156846310265904,0.19156846310265904,0.19156846310265904,0.19156846310265904,0.19156846310265904,0.19156846310265904,0.19156846310265904,0.19156846310265904,0.19156846310265904,0.19156846310265904,0.19156846310265904,0.19156846310265904,0.19156846310265904,0.19156846310265904,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2002-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2003-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2004-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2005-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2006-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2007-03-31",null,"£m 20/21 prices",null,0,null,{"$f":"K$152 * $I170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2008-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2009-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2010-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2011-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2012-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2013-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2014-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"U$152 * $I177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015-03-31",null,"£m 20/21 prices",null,0,null,{"$f":"K$152 * $I178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR$152 * $I178","v":0},0,0,0,0]
[null,null,null,null,"2016-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK$152 * $I179","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2017-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2018-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2019-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2020-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2021-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2022-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2023-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2024-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2025-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2026-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2027-03-31",null,"£m 20/21 prices",null,0,null,{"$f":"K$152 * $I190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA$152 * $I190","v":0},0,{"$f":"AC$152 * $I190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2028-03-31",null,"£m 20/21 prices",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"RIIO-1 depreciation calculations"]
[null,"Note: This section is used to calculate depreciation on RIIO-1 additions (i.e. before RIIO-1). Depreciation profile used is straight line"]
[]
[null,null,"Depreciation parameters (RIIO-1 additions)"]
[]
[null,null,null,null,"Post-vesting asset life (RIIO-1)",null,"years",null,null,null,{"$f":"K$17 * K54 + K$18 * K56","v":33.299999999999997},33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,20,20,20,20,20,20,20,20,20,20,20,20,20,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45,45,45,45,45,45]
[null,null,null,null,"Annual depreciation factor",null,"%",null,null,null,{"$f":"K$17 * K55 + K$18 * K57","v":3.0030030030030033E-2},3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,3.0030030030030033E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,4.3243243243243246E-2,3.8095238095238099E-2,3.4042553191489362E-2,3.0769230769230771E-2,2.8070175438596492E-2,2.5806451612903226E-2,2.3880597014925373E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2]
[]
[null,null,null,null,"Depreciation values applied (RIIO-1 additions)",null,"£m 20/21 prices",null,null,null,{"$f":"K206","v":0},{"$f":"L206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2904235884603903,14.945498712965652,21.289495808459602,27.121487924654428,32.252592752601331,36.935640113720225,41.43848743665874,45.655999554218738,45.655999554218738,45.655999554218738,45.655999554218738,45.655999554218738]
[]
[null,null,"SL depreciation calculation (RIIO-1)"]
[]
[null,null,null,null,"Total applicable depreciation",null,"£m 20/21 prices",null,null,null,{"$f":"SUM(K208:K245)","v":0},{"$f":"SUM(L208:L245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ208:AJ245)","v":0},8.2904235884603903,14.945498712965652,21.289495808459602,27.121487924654428,32.252592752601331,36.935640113720225,41.43848743665874,45.655999554218738,45.655999554218738,45.655999554218738,45.655999554218738,45.655999554218738]
[]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E207)+1)","v":"1991-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E208,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E208, $I208*J$200,0) + IF(J$4>$E208,MIN(J208,$I208-SUM($J208:J208)))","v":0},{"$f":"IF(K$4=$E208, $I208*K$200,0) + IF(K$4>$E208,MIN(K208,$I208-SUM($J208:K208)))","v":0},{"$f":"IF(L$4=$E208, $I208*L$200,0) + IF(L$4>$E208,MIN(L208,$I208-SUM($J208:L208)))","v":0},{"$f":"IF(M$4=$E208, $I208*M$200,0) + IF(M$4>$E208,MIN(M208,$I208-SUM($J208:M208)))","v":0},{"$f":"IF(N$4=$E208, $I208*N$200,0) + IF(N$4>$E208,MIN(N208,$I208-SUM($J208:N208)))","v":0},{"$f":"IF(O$4=$E208, $I208*O$200,0) + IF(O$4>$E208,MIN(O208,$I208-SUM($J208:O208)))","v":0},{"$f":"IF(P$4=$E208, $I208*P$200,0) + IF(P$4>$E208,MIN(P208,$I208-SUM($J208:P208)))","v":0},{"$f":"IF(Q$4=$E208, $I208*Q$200,0) + IF(Q$4>$E208,MIN(Q208,$I208-SUM($J208:Q208)))","v":0},{"$f":"IF(R$4=$E208, $I208*R$200,0) + IF(R$4>$E208,MIN(R208,$I208-SUM($J208:R208)))","v":0},{"$f":"IF(S$4=$E208, $I208*S$200,0) + IF(S$4>$E208,MIN(S208,$I208-SUM($J208:S208)))","v":0},{"$f":"IF(T$4=$E208, $I208*T$200,0) + IF(T$4>$E208,MIN(T208,$I208-SUM($J208:T208)))","v":0},{"$f":"IF(U$4=$E208, $I208*U$200,0) + IF(U$4>$E208,MIN(U208,$I208-SUM($J208:U208)))","v":0},{"$f":"IF(V$4=$E208, $I208*V$200,0) + IF(V$4>$E208,MIN(V208,$I208-SUM($J208:V208)))","v":0},{"$f":"IF(W$4=$E208, $I208*W$200,0) + IF(W$4>$E208,MIN(W208,$I208-SUM($J208:W208)))","v":0},{"$f":"IF(X$4=$E208, $I208*X$200,0) + IF(X$4>$E208,MIN(X208,$I208-SUM($J208:X208)))","v":0},{"$f":"IF(Y$4=$E208, $I208*Y$200,0) + IF(Y$4>$E208,MIN(Y208,$I208-SUM($J208:Y208)))","v":0},{"$f":"IF(Z$4=$E208, $I208*Z$200,0) + IF(Z$4>$E208,MIN(Z208,$I208-SUM($J208:Z208)))","v":0},{"$f":"IF(AA$4=$E208, $I208*AA$200,0) + IF(AA$4>$E208,MIN(AA208,$I208-SUM($J208:AA208)))","v":0},{"$f":"IF(AB$4=$E208, $I208*AB$200,0) + IF(AB$4>$E208,MIN(AB208,$I208-SUM($J208:AB208)))","v":0},{"$f":"IF(AC$4=$E208, $I208*AC$200,0) + IF(AC$4>$E208,MIN(AC208,$I208-SUM($J208:AC208)))","v":0},{"$f":"IF(AD$4=$E208, $I208*AD$200,0) + IF(AD$4>$E208,MIN(AD208,$I208-SUM($J208:AD208)))","v":0},{"$f":"IF(AE$4=$E208, $I208*AE$200,0) + IF(AE$4>$E208,MIN(AE208,$I208-SUM($J208:AE208)))","v":0},{"$f":"IF(AF$4=$E208, $I208*AF$200,0) + IF(AF$4>$E208,MIN(AF208,$I208-SUM($J208:AF208)))","v":0},{"$f":"IF(AG$4=$E208, $I208*AG$200,0) + IF(AG$4>$E208,MIN(AG208,$I208-SUM($J208:AG208)))","v":0},{"$f":"IF(AH$4=$E208, $I208*AH$200,0) + IF(AH$4>$E208,MIN(AH208,$I208-SUM($J208:AH208)))","v":0},{"$f":"IF(AI$4=$E208, $I208*AI$200,0) + IF(AI$4>$E208,MIN(AI208,$I208-SUM($J208:AI208)))","v":0},{"$f":"IF(AJ$4=$E208, $I208*AJ$200,0) + IF(AJ$4>$E208,MIN(AJ208,$I208-SUM($J208:AJ208)))","v":0},{"$f":"IF(AK$4=$E208, $I208*AK$200,0) + IF(AK$4>$E208,MIN(AK208,$I208-SUM($J208:AK208)))","v":0},{"$f":"IF(AL$4=$E208, $I208*AL$200,0) + IF(AL$4>$E208,MIN(AL208,$I208-SUM($J208:AL208)))","v":0},{"$f":"IF(AM$4=$E208, $I208*AM$200,0) + IF(AM$4>$E208,MIN(AM208,$I208-SUM($J208:AM208)))","v":0},{"$f":"IF(AN$4=$E208, $I208*AN$200,0) + IF(AN$4>$E208,MIN(AN208,$I208-SUM($J208:AN208)))","v":0},{"$f":"IF(AO$4=$E208, $I208*AO$200,0) + IF(AO$4>$E208,MIN(AO208,$I208-SUM($J208:AO208)))","v":0},{"$f":"IF(AP$4=$E208, $I208*AP$200,0) + IF(AP$4>$E208,MIN(AP208,$I208-SUM($J208:AP208)))","v":0},{"$f":"IF(AQ$4=$E208, $I208*AQ$200,0) + IF(AQ$4>$E208,MIN(AQ208,$I208-SUM($J208:AQ208)))","v":0},{"$f":"IF(AR$4=$E208, $I208*AR$200,0) + IF(AR$4>$E208,MIN(AR208,$I208-SUM($J208:AR208)))","v":0},{"$f":"IF(AS$4=$E208, $I208*AS$200,0) + IF(AS$4>$E208,MIN(AS208,$I208-SUM($J208:AS208)))","v":0},{"$f":"IF(AT$4=$E208, $I208*AT$200,0) + IF(AT$4>$E208,MIN(AT208,$I208-SUM($J208:AT208)))","v":0},{"$f":"IF(AU$4=$E208, $I208*AU$200,0) + IF(AU$4>$E208,MIN(AU208,$I208-SUM($J208:AU208)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E208)+1)","v":"1992-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E209,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E209, $I209*J$200,0) + IF(J$4>$E209,MIN(J209,$I209-SUM($J209:J209)))","v":0},{"$f":"IF(K$4=$E209, $I209*K$200,0) + IF(K$4>$E209,MIN(K209,$I209-SUM($J209:K209)))","v":0},{"$f":"IF(L$4=$E209, $I209*L$200,0) + IF(L$4>$E209,MIN(L209,$I209-SUM($J209:L209)))","v":0},{"$f":"IF(M$4=$E209, $I209*M$200,0) + IF(M$4>$E209,MIN(M209,$I209-SUM($J209:M209)))","v":0},{"$f":"IF(N$4=$E209, $I209*N$200,0) + IF(N$4>$E209,MIN(N209,$I209-SUM($J209:N209)))","v":0},{"$f":"IF(O$4=$E209, $I209*O$200,0) + IF(O$4>$E209,MIN(O209,$I209-SUM($J209:O209)))","v":0},{"$f":"IF(P$4=$E209, $I209*P$200,0) + IF(P$4>$E209,MIN(P209,$I209-SUM($J209:P209)))","v":0},{"$f":"IF(Q$4=$E209, $I209*Q$200,0) + IF(Q$4>$E209,MIN(Q209,$I209-SUM($J209:Q209)))","v":0},{"$f":"IF(R$4=$E209, $I209*R$200,0) + IF(R$4>$E209,MIN(R209,$I209-SUM($J209:R209)))","v":0},{"$f":"IF(S$4=$E209, $I209*S$200,0) + IF(S$4>$E209,MIN(S209,$I209-SUM($J209:S209)))","v":0},{"$f":"IF(T$4=$E209, $I209*T$200,0) + IF(T$4>$E209,MIN(T209,$I209-SUM($J209:T209)))","v":0},{"$f":"IF(U$4=$E209, $I209*U$200,0) + IF(U$4>$E209,MIN(U209,$I209-SUM($J209:U209)))","v":0},{"$f":"IF(V$4=$E209, $I209*V$200,0) + IF(V$4>$E209,MIN(V209,$I209-SUM($J209:V209)))","v":0},{"$f":"IF(W$4=$E209, $I209*W$200,0) + IF(W$4>$E209,MIN(W209,$I209-SUM($J209:W209)))","v":0},{"$f":"IF(X$4=$E209, $I209*X$200,0) + IF(X$4>$E209,MIN(X209,$I209-SUM($J209:X209)))","v":0},{"$f":"IF(Y$4=$E209, $I209*Y$200,0) + IF(Y$4>$E209,MIN(Y209,$I209-SUM($J209:Y209)))","v":0},{"$f":"IF(Z$4=$E209, $I209*Z$200,0) + IF(Z$4>$E209,MIN(Z209,$I209-SUM($J209:Z209)))","v":0},{"$f":"IF(AA$4=$E209, $I209*AA$200,0) + IF(AA$4>$E209,MIN(AA209,$I209-SUM($J209:AA209)))","v":0},{"$f":"IF(AB$4=$E209, $I209*AB$200,0) + IF(AB$4>$E209,MIN(AB209,$I209-SUM($J209:AB209)))","v":0},{"$f":"IF(AC$4=$E209, $I209*AC$200,0) + IF(AC$4>$E209,MIN(AC209,$I209-SUM($J209:AC209)))","v":0},{"$f":"IF(AD$4=$E209, $I209*AD$200,0) + IF(AD$4>$E209,MIN(AD209,$I209-SUM($J209:AD209)))","v":0},{"$f":"IF(AE$4=$E209, $I209*AE$200,0) + IF(AE$4>$E209,MIN(AE209,$I209-SUM($J209:AE209)))","v":0},{"$f":"IF(AF$4=$E209, $I209*AF$200,0) + IF(AF$4>$E209,MIN(AF209,$I209-SUM($J209:AF209)))","v":0},{"$f":"IF(AG$4=$E209, $I209*AG$200,0) + IF(AG$4>$E209,MIN(AG209,$I209-SUM($J209:AG209)))","v":0},{"$f":"IF(AH$4=$E209, $I209*AH$200,0) + IF(AH$4>$E209,MIN(AH209,$I209-SUM($J209:AH209)))","v":0},{"$f":"IF(AI$4=$E209, $I209*AI$200,0) + IF(AI$4>$E209,MIN(AI209,$I209-SUM($J209:AI209)))","v":0},{"$f":"IF(AJ$4=$E209, $I209*AJ$200,0) + IF(AJ$4>$E209,MIN(AJ209,$I209-SUM($J209:AJ209)))","v":0},{"$f":"IF(AK$4=$E209, $I209*AK$200,0) + IF(AK$4>$E209,MIN(AK209,$I209-SUM($J209:AK209)))","v":0},{"$f":"IF(AL$4=$E209, $I209*AL$200,0) + IF(AL$4>$E209,MIN(AL209,$I209-SUM($J209:AL209)))","v":0},{"$f":"IF(AM$4=$E209, $I209*AM$200,0) + IF(AM$4>$E209,MIN(AM209,$I209-SUM($J209:AM209)))","v":0},{"$f":"IF(AN$4=$E209, $I209*AN$200,0) + IF(AN$4>$E209,MIN(AN209,$I209-SUM($J209:AN209)))","v":0},{"$f":"IF(AO$4=$E209, $I209*AO$200,0) + IF(AO$4>$E209,MIN(AO209,$I209-SUM($J209:AO209)))","v":0},{"$f":"IF(AP$4=$E209, $I209*AP$200,0) + IF(AP$4>$E209,MIN(AP209,$I209-SUM($J209:AP209)))","v":0},{"$f":"IF(AQ$4=$E209, $I209*AQ$200,0) + IF(AQ$4>$E209,MIN(AQ209,$I209-SUM($J209:AQ209)))","v":0},{"$f":"IF(AR$4=$E209, $I209*AR$200,0) + IF(AR$4>$E209,MIN(AR209,$I209-SUM($J209:AR209)))","v":0},{"$f":"IF(AS$4=$E209, $I209*AS$200,0) + IF(AS$4>$E209,MIN(AS209,$I209-SUM($J209:AS209)))","v":0},{"$f":"IF(AT$4=$E209, $I209*AT$200,0) + IF(AT$4>$E209,MIN(AT209,$I209-SUM($J209:AT209)))","v":0},{"$f":"IF(AU$4=$E209, $I209*AU$200,0) + IF(AU$4>$E209,MIN(AU209,$I209-SUM($J209:AU209)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E209)+1)","v":"1993-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E210,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E210, $I210*J$200,0) + IF(J$4>$E210,MIN(J210,$I210-SUM($J210:J210)))","v":0},{"$f":"IF(K$4=$E210, $I210*K$200,0) + IF(K$4>$E210,MIN(K210,$I210-SUM($J210:K210)))","v":0},{"$f":"IF(L$4=$E210, $I210*L$200,0) + IF(L$4>$E210,MIN(L210,$I210-SUM($J210:L210)))","v":0},{"$f":"IF(M$4=$E210, $I210*M$200,0) + IF(M$4>$E210,MIN(M210,$I210-SUM($J210:M210)))","v":0},{"$f":"IF(N$4=$E210, $I210*N$200,0) + IF(N$4>$E210,MIN(N210,$I210-SUM($J210:N210)))","v":0},{"$f":"IF(O$4=$E210, $I210*O$200,0) + IF(O$4>$E210,MIN(O210,$I210-SUM($J210:O210)))","v":0},{"$f":"IF(P$4=$E210, $I210*P$200,0) + IF(P$4>$E210,MIN(P210,$I210-SUM($J210:P210)))","v":0},{"$f":"IF(Q$4=$E210, $I210*Q$200,0) + IF(Q$4>$E210,MIN(Q210,$I210-SUM($J210:Q210)))","v":0},{"$f":"IF(R$4=$E210, $I210*R$200,0) + IF(R$4>$E210,MIN(R210,$I210-SUM($J210:R210)))","v":0},{"$f":"IF(S$4=$E210, $I210*S$200,0) + IF(S$4>$E210,MIN(S210,$I210-SUM($J210:S210)))","v":0},{"$f":"IF(T$4=$E210, $I210*T$200,0) + IF(T$4>$E210,MIN(T210,$I210-SUM($J210:T210)))","v":0},{"$f":"IF(U$4=$E210, $I210*U$200,0) + IF(U$4>$E210,MIN(U210,$I210-SUM($J210:U210)))","v":0},{"$f":"IF(V$4=$E210, $I210*V$200,0) + IF(V$4>$E210,MIN(V210,$I210-SUM($J210:V210)))","v":0},{"$f":"IF(W$4=$E210, $I210*W$200,0) + IF(W$4>$E210,MIN(W210,$I210-SUM($J210:W210)))","v":0},{"$f":"IF(X$4=$E210, $I210*X$200,0) + IF(X$4>$E210,MIN(X210,$I210-SUM($J210:X210)))","v":0},{"$f":"IF(Y$4=$E210, $I210*Y$200,0) + IF(Y$4>$E210,MIN(Y210,$I210-SUM($J210:Y210)))","v":0},{"$f":"IF(Z$4=$E210, $I210*Z$200,0) + IF(Z$4>$E210,MIN(Z210,$I210-SUM($J210:Z210)))","v":0},{"$f":"IF(AA$4=$E210, $I210*AA$200,0) + IF(AA$4>$E210,MIN(AA210,$I210-SUM($J210:AA210)))","v":0},{"$f":"IF(AB$4=$E210, $I210*AB$200,0) + IF(AB$4>$E210,MIN(AB210,$I210-SUM($J210:AB210)))","v":0},{"$f":"IF(AC$4=$E210, $I210*AC$200,0) + IF(AC$4>$E210,MIN(AC210,$I210-SUM($J210:AC210)))","v":0},{"$f":"IF(AD$4=$E210, $I210*AD$200,0) + IF(AD$4>$E210,MIN(AD210,$I210-SUM($J210:AD210)))","v":0},{"$f":"IF(AE$4=$E210, $I210*AE$200,0) + IF(AE$4>$E210,MIN(AE210,$I210-SUM($J210:AE210)))","v":0},{"$f":"IF(AF$4=$E210, $I210*AF$200,0) + IF(AF$4>$E210,MIN(AF210,$I210-SUM($J210:AF210)))","v":0},{"$f":"IF(AG$4=$E210, $I210*AG$200,0) + IF(AG$4>$E210,MIN(AG210,$I210-SUM($J210:AG210)))","v":0},{"$f":"IF(AH$4=$E210, $I210*AH$200,0) + IF(AH$4>$E210,MIN(AH210,$I210-SUM($J210:AH210)))","v":0},{"$f":"IF(AI$4=$E210, $I210*AI$200,0) + IF(AI$4>$E210,MIN(AI210,$I210-SUM($J210:AI210)))","v":0},{"$f":"IF(AJ$4=$E210, $I210*AJ$200,0) + IF(AJ$4>$E210,MIN(AJ210,$I210-SUM($J210:AJ210)))","v":0},{"$f":"IF(AK$4=$E210, $I210*AK$200,0) + IF(AK$4>$E210,MIN(AK210,$I210-SUM($J210:AK210)))","v":0},{"$f":"IF(AL$4=$E210, $I210*AL$200,0) + IF(AL$4>$E210,MIN(AL210,$I210-SUM($J210:AL210)))","v":0},{"$f":"IF(AM$4=$E210, $I210*AM$200,0) + IF(AM$4>$E210,MIN(AM210,$I210-SUM($J210:AM210)))","v":0},{"$f":"IF(AN$4=$E210, $I210*AN$200,0) + IF(AN$4>$E210,MIN(AN210,$I210-SUM($J210:AN210)))","v":0},{"$f":"IF(AO$4=$E210, $I210*AO$200,0) + IF(AO$4>$E210,MIN(AO210,$I210-SUM($J210:AO210)))","v":0},{"$f":"IF(AP$4=$E210, $I210*AP$200,0) + IF(AP$4>$E210,MIN(AP210,$I210-SUM($J210:AP210)))","v":0},{"$f":"IF(AQ$4=$E210, $I210*AQ$200,0) + IF(AQ$4>$E210,MIN(AQ210,$I210-SUM($J210:AQ210)))","v":0},{"$f":"IF(AR$4=$E210, $I210*AR$200,0) + IF(AR$4>$E210,MIN(AR210,$I210-SUM($J210:AR210)))","v":0},{"$f":"IF(AS$4=$E210, $I210*AS$200,0) + IF(AS$4>$E210,MIN(AS210,$I210-SUM($J210:AS210)))","v":0},{"$f":"IF(AT$4=$E210, $I210*AT$200,0) + IF(AT$4>$E210,MIN(AT210,$I210-SUM($J210:AT210)))","v":0},{"$f":"IF(AU$4=$E210, $I210*AU$200,0) + IF(AU$4>$E210,MIN(AU210,$I210-SUM($J210:AU210)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E210)+1)","v":"1994-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E211,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E211, $I211*J$200,0) + IF(J$4>$E211,MIN(J211,$I211-SUM($J211:J211)))","v":0},{"$f":"IF(K$4=$E211, $I211*K$200,0) + IF(K$4>$E211,MIN(K211,$I211-SUM($J211:K211)))","v":0},{"$f":"IF(L$4=$E211, $I211*L$200,0) + IF(L$4>$E211,MIN(L211,$I211-SUM($J211:L211)))","v":0},{"$f":"IF(M$4=$E211, $I211*M$200,0) + IF(M$4>$E211,MIN(M211,$I211-SUM($J211:M211)))","v":0},{"$f":"IF(N$4=$E211, $I211*N$200,0) + IF(N$4>$E211,MIN(N211,$I211-SUM($J211:N211)))","v":0},{"$f":"IF(O$4=$E211, $I211*O$200,0) + IF(O$4>$E211,MIN(O211,$I211-SUM($J211:O211)))","v":0},{"$f":"IF(P$4=$E211, $I211*P$200,0) + IF(P$4>$E211,MIN(P211,$I211-SUM($J211:P211)))","v":0},{"$f":"IF(Q$4=$E211, $I211*Q$200,0) + IF(Q$4>$E211,MIN(Q211,$I211-SUM($J211:Q211)))","v":0},{"$f":"IF(R$4=$E211, $I211*R$200,0) + IF(R$4>$E211,MIN(R211,$I211-SUM($J211:R211)))","v":0},{"$f":"IF(S$4=$E211, $I211*S$200,0) + IF(S$4>$E211,MIN(S211,$I211-SUM($J211:S211)))","v":0},{"$f":"IF(T$4=$E211, $I211*T$200,0) + IF(T$4>$E211,MIN(T211,$I211-SUM($J211:T211)))","v":0},{"$f":"IF(U$4=$E211, $I211*U$200,0) + IF(U$4>$E211,MIN(U211,$I211-SUM($J211:U211)))","v":0},{"$f":"IF(V$4=$E211, $I211*V$200,0) + IF(V$4>$E211,MIN(V211,$I211-SUM($J211:V211)))","v":0},{"$f":"IF(W$4=$E211, $I211*W$200,0) + IF(W$4>$E211,MIN(W211,$I211-SUM($J211:W211)))","v":0},{"$f":"IF(X$4=$E211, $I211*X$200,0) + IF(X$4>$E211,MIN(X211,$I211-SUM($J211:X211)))","v":0},{"$f":"IF(Y$4=$E211, $I211*Y$200,0) + IF(Y$4>$E211,MIN(Y211,$I211-SUM($J211:Y211)))","v":0},{"$f":"IF(Z$4=$E211, $I211*Z$200,0) + IF(Z$4>$E211,MIN(Z211,$I211-SUM($J211:Z211)))","v":0},{"$f":"IF(AA$4=$E211, $I211*AA$200,0) + IF(AA$4>$E211,MIN(AA211,$I211-SUM($J211:AA211)))","v":0},{"$f":"IF(AB$4=$E211, $I211*AB$200,0) + IF(AB$4>$E211,MIN(AB211,$I211-SUM($J211:AB211)))","v":0},{"$f":"IF(AC$4=$E211, $I211*AC$200,0) + IF(AC$4>$E211,MIN(AC211,$I211-SUM($J211:AC211)))","v":0},{"$f":"IF(AD$4=$E211, $I211*AD$200,0) + IF(AD$4>$E211,MIN(AD211,$I211-SUM($J211:AD211)))","v":0},{"$f":"IF(AE$4=$E211, $I211*AE$200,0) + IF(AE$4>$E211,MIN(AE211,$I211-SUM($J211:AE211)))","v":0},{"$f":"IF(AF$4=$E211, $I211*AF$200,0) + IF(AF$4>$E211,MIN(AF211,$I211-SUM($J211:AF211)))","v":0},{"$f":"IF(AG$4=$E211, $I211*AG$200,0) + IF(AG$4>$E211,MIN(AG211,$I211-SUM($J211:AG211)))","v":0},{"$f":"IF(AH$4=$E211, $I211*AH$200,0) + IF(AH$4>$E211,MIN(AH211,$I211-SUM($J211:AH211)))","v":0},{"$f":"IF(AI$4=$E211, $I211*AI$200,0) + IF(AI$4>$E211,MIN(AI211,$I211-SUM($J211:AI211)))","v":0},{"$f":"IF(AJ$4=$E211, $I211*AJ$200,0) + IF(AJ$4>$E211,MIN(AJ211,$I211-SUM($J211:AJ211)))","v":0},{"$f":"IF(AK$4=$E211, $I211*AK$200,0) + IF(AK$4>$E211,MIN(AK211,$I211-SUM($J211:AK211)))","v":0},{"$f":"IF(AL$4=$E211, $I211*AL$200,0) + IF(AL$4>$E211,MIN(AL211,$I211-SUM($J211:AL211)))","v":0},{"$f":"IF(AM$4=$E211, $I211*AM$200,0) + IF(AM$4>$E211,MIN(AM211,$I211-SUM($J211:AM211)))","v":0},{"$f":"IF(AN$4=$E211, $I211*AN$200,0) + IF(AN$4>$E211,MIN(AN211,$I211-SUM($J211:AN211)))","v":0},{"$f":"IF(AO$4=$E211, $I211*AO$200,0) + IF(AO$4>$E211,MIN(AO211,$I211-SUM($J211:AO211)))","v":0},{"$f":"IF(AP$4=$E211, $I211*AP$200,0) + IF(AP$4>$E211,MIN(AP211,$I211-SUM($J211:AP211)))","v":0},{"$f":"IF(AQ$4=$E211, $I211*AQ$200,0) + IF(AQ$4>$E211,MIN(AQ211,$I211-SUM($J211:AQ211)))","v":0},{"$f":"IF(AR$4=$E211, $I211*AR$200,0) + IF(AR$4>$E211,MIN(AR211,$I211-SUM($J211:AR211)))","v":0},{"$f":"IF(AS$4=$E211, $I211*AS$200,0) + IF(AS$4>$E211,MIN(AS211,$I211-SUM($J211:AS211)))","v":0},{"$f":"IF(AT$4=$E211, $I211*AT$200,0) + IF(AT$4>$E211,MIN(AT211,$I211-SUM($J211:AT211)))","v":0},{"$f":"IF(AU$4=$E211, $I211*AU$200,0) + IF(AU$4>$E211,MIN(AU211,$I211-SUM($J211:AU211)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E211)+1)","v":"1995-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E212,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E212, $I212*J$200,0) + IF(J$4>$E212,MIN(J212,$I212-SUM($J212:J212)))","v":0},{"$f":"IF(K$4=$E212, $I212*K$200,0) + IF(K$4>$E212,MIN(K212,$I212-SUM($J212:K212)))","v":0},{"$f":"IF(L$4=$E212, $I212*L$200,0) + IF(L$4>$E212,MIN(L212,$I212-SUM($J212:L212)))","v":0},{"$f":"IF(M$4=$E212, $I212*M$200,0) + IF(M$4>$E212,MIN(M212,$I212-SUM($J212:M212)))","v":0},{"$f":"IF(N$4=$E212, $I212*N$200,0) + IF(N$4>$E212,MIN(N212,$I212-SUM($J212:N212)))","v":0},{"$f":"IF(O$4=$E212, $I212*O$200,0) + IF(O$4>$E212,MIN(O212,$I212-SUM($J212:O212)))","v":0},{"$f":"IF(P$4=$E212, $I212*P$200,0) + IF(P$4>$E212,MIN(P212,$I212-SUM($J212:P212)))","v":0},{"$f":"IF(Q$4=$E212, $I212*Q$200,0) + IF(Q$4>$E212,MIN(Q212,$I212-SUM($J212:Q212)))","v":0},{"$f":"IF(R$4=$E212, $I212*R$200,0) + IF(R$4>$E212,MIN(R212,$I212-SUM($J212:R212)))","v":0},{"$f":"IF(S$4=$E212, $I212*S$200,0) + IF(S$4>$E212,MIN(S212,$I212-SUM($J212:S212)))","v":0},{"$f":"IF(T$4=$E212, $I212*T$200,0) + IF(T$4>$E212,MIN(T212,$I212-SUM($J212:T212)))","v":0},{"$f":"IF(U$4=$E212, $I212*U$200,0) + IF(U$4>$E212,MIN(U212,$I212-SUM($J212:U212)))","v":0},{"$f":"IF(V$4=$E212, $I212*V$200,0) + IF(V$4>$E212,MIN(V212,$I212-SUM($J212:V212)))","v":0},{"$f":"IF(W$4=$E212, $I212*W$200,0) + IF(W$4>$E212,MIN(W212,$I212-SUM($J212:W212)))","v":0},{"$f":"IF(X$4=$E212, $I212*X$200,0) + IF(X$4>$E212,MIN(X212,$I212-SUM($J212:X212)))","v":0},{"$f":"IF(Y$4=$E212, $I212*Y$200,0) + IF(Y$4>$E212,MIN(Y212,$I212-SUM($J212:Y212)))","v":0},{"$f":"IF(Z$4=$E212, $I212*Z$200,0) + IF(Z$4>$E212,MIN(Z212,$I212-SUM($J212:Z212)))","v":0},{"$f":"IF(AA$4=$E212, $I212*AA$200,0) + IF(AA$4>$E212,MIN(AA212,$I212-SUM($J212:AA212)))","v":0},{"$f":"IF(AB$4=$E212, $I212*AB$200,0) + IF(AB$4>$E212,MIN(AB212,$I212-SUM($J212:AB212)))","v":0},{"$f":"IF(AC$4=$E212, $I212*AC$200,0) + IF(AC$4>$E212,MIN(AC212,$I212-SUM($J212:AC212)))","v":0},{"$f":"IF(AD$4=$E212, $I212*AD$200,0) + IF(AD$4>$E212,MIN(AD212,$I212-SUM($J212:AD212)))","v":0},{"$f":"IF(AE$4=$E212, $I212*AE$200,0) + IF(AE$4>$E212,MIN(AE212,$I212-SUM($J212:AE212)))","v":0},{"$f":"IF(AF$4=$E212, $I212*AF$200,0) + IF(AF$4>$E212,MIN(AF212,$I212-SUM($J212:AF212)))","v":0},{"$f":"IF(AG$4=$E212, $I212*AG$200,0) + IF(AG$4>$E212,MIN(AG212,$I212-SUM($J212:AG212)))","v":0},{"$f":"IF(AH$4=$E212, $I212*AH$200,0) + IF(AH$4>$E212,MIN(AH212,$I212-SUM($J212:AH212)))","v":0},{"$f":"IF(AI$4=$E212, $I212*AI$200,0) + IF(AI$4>$E212,MIN(AI212,$I212-SUM($J212:AI212)))","v":0},{"$f":"IF(AJ$4=$E212, $I212*AJ$200,0) + IF(AJ$4>$E212,MIN(AJ212,$I212-SUM($J212:AJ212)))","v":0},{"$f":"IF(AK$4=$E212, $I212*AK$200,0) + IF(AK$4>$E212,MIN(AK212,$I212-SUM($J212:AK212)))","v":0},{"$f":"IF(AL$4=$E212, $I212*AL$200,0) + IF(AL$4>$E212,MIN(AL212,$I212-SUM($J212:AL212)))","v":0},{"$f":"IF(AM$4=$E212, $I212*AM$200,0) + IF(AM$4>$E212,MIN(AM212,$I212-SUM($J212:AM212)))","v":0},{"$f":"IF(AN$4=$E212, $I212*AN$200,0) + IF(AN$4>$E212,MIN(AN212,$I212-SUM($J212:AN212)))","v":0},{"$f":"IF(AO$4=$E212, $I212*AO$200,0) + IF(AO$4>$E212,MIN(AO212,$I212-SUM($J212:AO212)))","v":0},{"$f":"IF(AP$4=$E212, $I212*AP$200,0) + IF(AP$4>$E212,MIN(AP212,$I212-SUM($J212:AP212)))","v":0},{"$f":"IF(AQ$4=$E212, $I212*AQ$200,0) + IF(AQ$4>$E212,MIN(AQ212,$I212-SUM($J212:AQ212)))","v":0},{"$f":"IF(AR$4=$E212, $I212*AR$200,0) + IF(AR$4>$E212,MIN(AR212,$I212-SUM($J212:AR212)))","v":0},{"$f":"IF(AS$4=$E212, $I212*AS$200,0) + IF(AS$4>$E212,MIN(AS212,$I212-SUM($J212:AS212)))","v":0},{"$f":"IF(AT$4=$E212, $I212*AT$200,0) + IF(AT$4>$E212,MIN(AT212,$I212-SUM($J212:AT212)))","v":0},{"$f":"IF(AU$4=$E212, $I212*AU$200,0) + IF(AU$4>$E212,MIN(AU212,$I212-SUM($J212:AU212)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E212)+1)","v":"1996-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E213,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E213, $I213*J$200,0) + IF(J$4>$E213,MIN(J213,$I213-SUM($J213:J213)))","v":0},{"$f":"IF(K$4=$E213, $I213*K$200,0) + IF(K$4>$E213,MIN(K213,$I213-SUM($J213:K213)))","v":0},{"$f":"IF(L$4=$E213, $I213*L$200,0) + IF(L$4>$E213,MIN(L213,$I213-SUM($J213:L213)))","v":0},{"$f":"IF(M$4=$E213, $I213*M$200,0) + IF(M$4>$E213,MIN(M213,$I213-SUM($J213:M213)))","v":0},{"$f":"IF(N$4=$E213, $I213*N$200,0) + IF(N$4>$E213,MIN(N213,$I213-SUM($J213:N213)))","v":0},{"$f":"IF(O$4=$E213, $I213*O$200,0) + IF(O$4>$E213,MIN(O213,$I213-SUM($J213:O213)))","v":0},{"$f":"IF(P$4=$E213, $I213*P$200,0) + IF(P$4>$E213,MIN(P213,$I213-SUM($J213:P213)))","v":0},{"$f":"IF(Q$4=$E213, $I213*Q$200,0) + IF(Q$4>$E213,MIN(Q213,$I213-SUM($J213:Q213)))","v":0},{"$f":"IF(R$4=$E213, $I213*R$200,0) + IF(R$4>$E213,MIN(R213,$I213-SUM($J213:R213)))","v":0},{"$f":"IF(S$4=$E213, $I213*S$200,0) + IF(S$4>$E213,MIN(S213,$I213-SUM($J213:S213)))","v":0},{"$f":"IF(T$4=$E213, $I213*T$200,0) + IF(T$4>$E213,MIN(T213,$I213-SUM($J213:T213)))","v":0},{"$f":"IF(U$4=$E213, $I213*U$200,0) + IF(U$4>$E213,MIN(U213,$I213-SUM($J213:U213)))","v":0},{"$f":"IF(V$4=$E213, $I213*V$200,0) + IF(V$4>$E213,MIN(V213,$I213-SUM($J213:V213)))","v":0},{"$f":"IF(W$4=$E213, $I213*W$200,0) + IF(W$4>$E213,MIN(W213,$I213-SUM($J213:W213)))","v":0},{"$f":"IF(X$4=$E213, $I213*X$200,0) + IF(X$4>$E213,MIN(X213,$I213-SUM($J213:X213)))","v":0},{"$f":"IF(Y$4=$E213, $I213*Y$200,0) + IF(Y$4>$E213,MIN(Y213,$I213-SUM($J213:Y213)))","v":0},{"$f":"IF(Z$4=$E213, $I213*Z$200,0) + IF(Z$4>$E213,MIN(Z213,$I213-SUM($J213:Z213)))","v":0},{"$f":"IF(AA$4=$E213, $I213*AA$200,0) + IF(AA$4>$E213,MIN(AA213,$I213-SUM($J213:AA213)))","v":0},{"$f":"IF(AB$4=$E213, $I213*AB$200,0) + IF(AB$4>$E213,MIN(AB213,$I213-SUM($J213:AB213)))","v":0},{"$f":"IF(AC$4=$E213, $I213*AC$200,0) + IF(AC$4>$E213,MIN(AC213,$I213-SUM($J213:AC213)))","v":0},{"$f":"IF(AD$4=$E213, $I213*AD$200,0) + IF(AD$4>$E213,MIN(AD213,$I213-SUM($J213:AD213)))","v":0},{"$f":"IF(AE$4=$E213, $I213*AE$200,0) + IF(AE$4>$E213,MIN(AE213,$I213-SUM($J213:AE213)))","v":0},{"$f":"IF(AF$4=$E213, $I213*AF$200,0) + IF(AF$4>$E213,MIN(AF213,$I213-SUM($J213:AF213)))","v":0},{"$f":"IF(AG$4=$E213, $I213*AG$200,0) + IF(AG$4>$E213,MIN(AG213,$I213-SUM($J213:AG213)))","v":0},{"$f":"IF(AH$4=$E213, $I213*AH$200,0) + IF(AH$4>$E213,MIN(AH213,$I213-SUM($J213:AH213)))","v":0},{"$f":"IF(AI$4=$E213, $I213*AI$200,0) + IF(AI$4>$E213,MIN(AI213,$I213-SUM($J213:AI213)))","v":0},{"$f":"IF(AJ$4=$E213, $I213*AJ$200,0) + IF(AJ$4>$E213,MIN(AJ213,$I213-SUM($J213:AJ213)))","v":0},{"$f":"IF(AK$4=$E213, $I213*AK$200,0) + IF(AK$4>$E213,MIN(AK213,$I213-SUM($J213:AK213)))","v":0},{"$f":"IF(AL$4=$E213, $I213*AL$200,0) + IF(AL$4>$E213,MIN(AL213,$I213-SUM($J213:AL213)))","v":0},{"$f":"IF(AM$4=$E213, $I213*AM$200,0) + IF(AM$4>$E213,MIN(AM213,$I213-SUM($J213:AM213)))","v":0},{"$f":"IF(AN$4=$E213, $I213*AN$200,0) + IF(AN$4>$E213,MIN(AN213,$I213-SUM($J213:AN213)))","v":0},{"$f":"IF(AO$4=$E213, $I213*AO$200,0) + IF(AO$4>$E213,MIN(AO213,$I213-SUM($J213:AO213)))","v":0},{"$f":"IF(AP$4=$E213, $I213*AP$200,0) + IF(AP$4>$E213,MIN(AP213,$I213-SUM($J213:AP213)))","v":0},{"$f":"IF(AQ$4=$E213, $I213*AQ$200,0) + IF(AQ$4>$E213,MIN(AQ213,$I213-SUM($J213:AQ213)))","v":0},{"$f":"IF(AR$4=$E213, $I213*AR$200,0) + IF(AR$4>$E213,MIN(AR213,$I213-SUM($J213:AR213)))","v":0},{"$f":"IF(AS$4=$E213, $I213*AS$200,0) + IF(AS$4>$E213,MIN(AS213,$I213-SUM($J213:AS213)))","v":0},{"$f":"IF(AT$4=$E213, $I213*AT$200,0) + IF(AT$4>$E213,MIN(AT213,$I213-SUM($J213:AT213)))","v":0},{"$f":"IF(AU$4=$E213, $I213*AU$200,0) + IF(AU$4>$E213,MIN(AU213,$I213-SUM($J213:AU213)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E213)+1)","v":"1997-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E214,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E214, $I214*J$200,0) + IF(J$4>$E214,MIN(J214,$I214-SUM($J214:J214)))","v":0},{"$f":"IF(K$4=$E214, $I214*K$200,0) + IF(K$4>$E214,MIN(K214,$I214-SUM($J214:K214)))","v":0},{"$f":"IF(L$4=$E214, $I214*L$200,0) + IF(L$4>$E214,MIN(L214,$I214-SUM($J214:L214)))","v":0},{"$f":"IF(M$4=$E214, $I214*M$200,0) + IF(M$4>$E214,MIN(M214,$I214-SUM($J214:M214)))","v":0},{"$f":"IF(N$4=$E214, $I214*N$200,0) + IF(N$4>$E214,MIN(N214,$I214-SUM($J214:N214)))","v":0},{"$f":"IF(O$4=$E214, $I214*O$200,0) + IF(O$4>$E214,MIN(O214,$I214-SUM($J214:O214)))","v":0},{"$f":"IF(P$4=$E214, $I214*P$200,0) + IF(P$4>$E214,MIN(P214,$I214-SUM($J214:P214)))","v":0},{"$f":"IF(Q$4=$E214, $I214*Q$200,0) + IF(Q$4>$E214,MIN(Q214,$I214-SUM($J214:Q214)))","v":0},{"$f":"IF(R$4=$E214, $I214*R$200,0) + IF(R$4>$E214,MIN(R214,$I214-SUM($J214:R214)))","v":0},{"$f":"IF(S$4=$E214, $I214*S$200,0) + IF(S$4>$E214,MIN(S214,$I214-SUM($J214:S214)))","v":0},{"$f":"IF(T$4=$E214, $I214*T$200,0) + IF(T$4>$E214,MIN(T214,$I214-SUM($J214:T214)))","v":0},{"$f":"IF(U$4=$E214, $I214*U$200,0) + IF(U$4>$E214,MIN(U214,$I214-SUM($J214:U214)))","v":0},{"$f":"IF(V$4=$E214, $I214*V$200,0) + IF(V$4>$E214,MIN(V214,$I214-SUM($J214:V214)))","v":0},{"$f":"IF(W$4=$E214, $I214*W$200,0) + IF(W$4>$E214,MIN(W214,$I214-SUM($J214:W214)))","v":0},{"$f":"IF(X$4=$E214, $I214*X$200,0) + IF(X$4>$E214,MIN(X214,$I214-SUM($J214:X214)))","v":0},{"$f":"IF(Y$4=$E214, $I214*Y$200,0) + IF(Y$4>$E214,MIN(Y214,$I214-SUM($J214:Y214)))","v":0},{"$f":"IF(Z$4=$E214, $I214*Z$200,0) + IF(Z$4>$E214,MIN(Z214,$I214-SUM($J214:Z214)))","v":0},{"$f":"IF(AA$4=$E214, $I214*AA$200,0) + IF(AA$4>$E214,MIN(AA214,$I214-SUM($J214:AA214)))","v":0},{"$f":"IF(AB$4=$E214, $I214*AB$200,0) + IF(AB$4>$E214,MIN(AB214,$I214-SUM($J214:AB214)))","v":0},{"$f":"IF(AC$4=$E214, $I214*AC$200,0) + IF(AC$4>$E214,MIN(AC214,$I214-SUM($J214:AC214)))","v":0},{"$f":"IF(AD$4=$E214, $I214*AD$200,0) + IF(AD$4>$E214,MIN(AD214,$I214-SUM($J214:AD214)))","v":0},{"$f":"IF(AE$4=$E214, $I214*AE$200,0) + IF(AE$4>$E214,MIN(AE214,$I214-SUM($J214:AE214)))","v":0},{"$f":"IF(AF$4=$E214, $I214*AF$200,0) + IF(AF$4>$E214,MIN(AF214,$I214-SUM($J214:AF214)))","v":0},{"$f":"IF(AG$4=$E214, $I214*AG$200,0) + IF(AG$4>$E214,MIN(AG214,$I214-SUM($J214:AG214)))","v":0},{"$f":"IF(AH$4=$E214, $I214*AH$200,0) + IF(AH$4>$E214,MIN(AH214,$I214-SUM($J214:AH214)))","v":0},{"$f":"IF(AI$4=$E214, $I214*AI$200,0) + IF(AI$4>$E214,MIN(AI214,$I214-SUM($J214:AI214)))","v":0},{"$f":"IF(AJ$4=$E214, $I214*AJ$200,0) + IF(AJ$4>$E214,MIN(AJ214,$I214-SUM($J214:AJ214)))","v":0},{"$f":"IF(AK$4=$E214, $I214*AK$200,0) + IF(AK$4>$E214,MIN(AK214,$I214-SUM($J214:AK214)))","v":0},{"$f":"IF(AL$4=$E214, $I214*AL$200,0) + IF(AL$4>$E214,MIN(AL214,$I214-SUM($J214:AL214)))","v":0},{"$f":"IF(AM$4=$E214, $I214*AM$200,0) + IF(AM$4>$E214,MIN(AM214,$I214-SUM($J214:AM214)))","v":0},{"$f":"IF(AN$4=$E214, $I214*AN$200,0) + IF(AN$4>$E214,MIN(AN214,$I214-SUM($J214:AN214)))","v":0},{"$f":"IF(AO$4=$E214, $I214*AO$200,0) + IF(AO$4>$E214,MIN(AO214,$I214-SUM($J214:AO214)))","v":0},{"$f":"IF(AP$4=$E214, $I214*AP$200,0) + IF(AP$4>$E214,MIN(AP214,$I214-SUM($J214:AP214)))","v":0},{"$f":"IF(AQ$4=$E214, $I214*AQ$200,0) + IF(AQ$4>$E214,MIN(AQ214,$I214-SUM($J214:AQ214)))","v":0},{"$f":"IF(AR$4=$E214, $I214*AR$200,0) + IF(AR$4>$E214,MIN(AR214,$I214-SUM($J214:AR214)))","v":0},{"$f":"IF(AS$4=$E214, $I214*AS$200,0) + IF(AS$4>$E214,MIN(AS214,$I214-SUM($J214:AS214)))","v":0},{"$f":"IF(AT$4=$E214, $I214*AT$200,0) + IF(AT$4>$E214,MIN(AT214,$I214-SUM($J214:AT214)))","v":0},{"$f":"IF(AU$4=$E214, $I214*AU$200,0) + IF(AU$4>$E214,MIN(AU214,$I214-SUM($J214:AU214)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E214)+1)","v":"1998-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E215,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E215, $I215*J$200,0) + IF(J$4>$E215,MIN(J215,$I215-SUM($J215:J215)))","v":0},{"$f":"IF(K$4=$E215, $I215*K$200,0) + IF(K$4>$E215,MIN(K215,$I215-SUM($J215:K215)))","v":0},{"$f":"IF(L$4=$E215, $I215*L$200,0) + IF(L$4>$E215,MIN(L215,$I215-SUM($J215:L215)))","v":0},{"$f":"IF(M$4=$E215, $I215*M$200,0) + IF(M$4>$E215,MIN(M215,$I215-SUM($J215:M215)))","v":0},{"$f":"IF(N$4=$E215, $I215*N$200,0) + IF(N$4>$E215,MIN(N215,$I215-SUM($J215:N215)))","v":0},{"$f":"IF(O$4=$E215, $I215*O$200,0) + IF(O$4>$E215,MIN(O215,$I215-SUM($J215:O215)))","v":0},{"$f":"IF(P$4=$E215, $I215*P$200,0) + IF(P$4>$E215,MIN(P215,$I215-SUM($J215:P215)))","v":0},{"$f":"IF(Q$4=$E215, $I215*Q$200,0) + IF(Q$4>$E215,MIN(Q215,$I215-SUM($J215:Q215)))","v":0},{"$f":"IF(R$4=$E215, $I215*R$200,0) + IF(R$4>$E215,MIN(R215,$I215-SUM($J215:R215)))","v":0},{"$f":"IF(S$4=$E215, $I215*S$200,0) + IF(S$4>$E215,MIN(S215,$I215-SUM($J215:S215)))","v":0},{"$f":"IF(T$4=$E215, $I215*T$200,0) + IF(T$4>$E215,MIN(T215,$I215-SUM($J215:T215)))","v":0},{"$f":"IF(U$4=$E215, $I215*U$200,0) + IF(U$4>$E215,MIN(U215,$I215-SUM($J215:U215)))","v":0},{"$f":"IF(V$4=$E215, $I215*V$200,0) + IF(V$4>$E215,MIN(V215,$I215-SUM($J215:V215)))","v":0},{"$f":"IF(W$4=$E215, $I215*W$200,0) + IF(W$4>$E215,MIN(W215,$I215-SUM($J215:W215)))","v":0},{"$f":"IF(X$4=$E215, $I215*X$200,0) + IF(X$4>$E215,MIN(X215,$I215-SUM($J215:X215)))","v":0},{"$f":"IF(Y$4=$E215, $I215*Y$200,0) + IF(Y$4>$E215,MIN(Y215,$I215-SUM($J215:Y215)))","v":0},{"$f":"IF(Z$4=$E215, $I215*Z$200,0) + IF(Z$4>$E215,MIN(Z215,$I215-SUM($J215:Z215)))","v":0},{"$f":"IF(AA$4=$E215, $I215*AA$200,0) + IF(AA$4>$E215,MIN(AA215,$I215-SUM($J215:AA215)))","v":0},{"$f":"IF(AB$4=$E215, $I215*AB$200,0) + IF(AB$4>$E215,MIN(AB215,$I215-SUM($J215:AB215)))","v":0},{"$f":"IF(AC$4=$E215, $I215*AC$200,0) + IF(AC$4>$E215,MIN(AC215,$I215-SUM($J215:AC215)))","v":0},{"$f":"IF(AD$4=$E215, $I215*AD$200,0) + IF(AD$4>$E215,MIN(AD215,$I215-SUM($J215:AD215)))","v":0},{"$f":"IF(AE$4=$E215, $I215*AE$200,0) + IF(AE$4>$E215,MIN(AE215,$I215-SUM($J215:AE215)))","v":0},{"$f":"IF(AF$4=$E215, $I215*AF$200,0) + IF(AF$4>$E215,MIN(AF215,$I215-SUM($J215:AF215)))","v":0},{"$f":"IF(AG$4=$E215, $I215*AG$200,0) + IF(AG$4>$E215,MIN(AG215,$I215-SUM($J215:AG215)))","v":0},{"$f":"IF(AH$4=$E215, $I215*AH$200,0) + IF(AH$4>$E215,MIN(AH215,$I215-SUM($J215:AH215)))","v":0},{"$f":"IF(AI$4=$E215, $I215*AI$200,0) + IF(AI$4>$E215,MIN(AI215,$I215-SUM($J215:AI215)))","v":0},{"$f":"IF(AJ$4=$E215, $I215*AJ$200,0) + IF(AJ$4>$E215,MIN(AJ215,$I215-SUM($J215:AJ215)))","v":0},{"$f":"IF(AK$4=$E215, $I215*AK$200,0) + IF(AK$4>$E215,MIN(AK215,$I215-SUM($J215:AK215)))","v":0},{"$f":"IF(AL$4=$E215, $I215*AL$200,0) + IF(AL$4>$E215,MIN(AL215,$I215-SUM($J215:AL215)))","v":0},{"$f":"IF(AM$4=$E215, $I215*AM$200,0) + IF(AM$4>$E215,MIN(AM215,$I215-SUM($J215:AM215)))","v":0},{"$f":"IF(AN$4=$E215, $I215*AN$200,0) + IF(AN$4>$E215,MIN(AN215,$I215-SUM($J215:AN215)))","v":0},{"$f":"IF(AO$4=$E215, $I215*AO$200,0) + IF(AO$4>$E215,MIN(AO215,$I215-SUM($J215:AO215)))","v":0},{"$f":"IF(AP$4=$E215, $I215*AP$200,0) + IF(AP$4>$E215,MIN(AP215,$I215-SUM($J215:AP215)))","v":0},{"$f":"IF(AQ$4=$E215, $I215*AQ$200,0) + IF(AQ$4>$E215,MIN(AQ215,$I215-SUM($J215:AQ215)))","v":0},{"$f":"IF(AR$4=$E215, $I215*AR$200,0) + IF(AR$4>$E215,MIN(AR215,$I215-SUM($J215:AR215)))","v":0},{"$f":"IF(AS$4=$E215, $I215*AS$200,0) + IF(AS$4>$E215,MIN(AS215,$I215-SUM($J215:AS215)))","v":0},{"$f":"IF(AT$4=$E215, $I215*AT$200,0) + IF(AT$4>$E215,MIN(AT215,$I215-SUM($J215:AT215)))","v":0},{"$f":"IF(AU$4=$E215, $I215*AU$200,0) + IF(AU$4>$E215,MIN(AU215,$I215-SUM($J215:AU215)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E215)+1)","v":"1999-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E216,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E216, $I216*J$200,0) + IF(J$4>$E216,MIN(J216,$I216-SUM($J216:J216)))","v":0},{"$f":"IF(K$4=$E216, $I216*K$200,0) + IF(K$4>$E216,MIN(K216,$I216-SUM($J216:K216)))","v":0},{"$f":"IF(L$4=$E216, $I216*L$200,0) + IF(L$4>$E216,MIN(L216,$I216-SUM($J216:L216)))","v":0},{"$f":"IF(M$4=$E216, $I216*M$200,0) + IF(M$4>$E216,MIN(M216,$I216-SUM($J216:M216)))","v":0},{"$f":"IF(N$4=$E216, $I216*N$200,0) + IF(N$4>$E216,MIN(N216,$I216-SUM($J216:N216)))","v":0},{"$f":"IF(O$4=$E216, $I216*O$200,0) + IF(O$4>$E216,MIN(O216,$I216-SUM($J216:O216)))","v":0},{"$f":"IF(P$4=$E216, $I216*P$200,0) + IF(P$4>$E216,MIN(P216,$I216-SUM($J216:P216)))","v":0},{"$f":"IF(Q$4=$E216, $I216*Q$200,0) + IF(Q$4>$E216,MIN(Q216,$I216-SUM($J216:Q216)))","v":0},{"$f":"IF(R$4=$E216, $I216*R$200,0) + IF(R$4>$E216,MIN(R216,$I216-SUM($J216:R216)))","v":0},{"$f":"IF(S$4=$E216, $I216*S$200,0) + IF(S$4>$E216,MIN(S216,$I216-SUM($J216:S216)))","v":0},{"$f":"IF(T$4=$E216, $I216*T$200,0) + IF(T$4>$E216,MIN(T216,$I216-SUM($J216:T216)))","v":0},{"$f":"IF(U$4=$E216, $I216*U$200,0) + IF(U$4>$E216,MIN(U216,$I216-SUM($J216:U216)))","v":0},{"$f":"IF(V$4=$E216, $I216*V$200,0) + IF(V$4>$E216,MIN(V216,$I216-SUM($J216:V216)))","v":0},{"$f":"IF(W$4=$E216, $I216*W$200,0) + IF(W$4>$E216,MIN(W216,$I216-SUM($J216:W216)))","v":0},{"$f":"IF(X$4=$E216, $I216*X$200,0) + IF(X$4>$E216,MIN(X216,$I216-SUM($J216:X216)))","v":0},{"$f":"IF(Y$4=$E216, $I216*Y$200,0) + IF(Y$4>$E216,MIN(Y216,$I216-SUM($J216:Y216)))","v":0},{"$f":"IF(Z$4=$E216, $I216*Z$200,0) + IF(Z$4>$E216,MIN(Z216,$I216-SUM($J216:Z216)))","v":0},{"$f":"IF(AA$4=$E216, $I216*AA$200,0) + IF(AA$4>$E216,MIN(AA216,$I216-SUM($J216:AA216)))","v":0},{"$f":"IF(AB$4=$E216, $I216*AB$200,0) + IF(AB$4>$E216,MIN(AB216,$I216-SUM($J216:AB216)))","v":0},{"$f":"IF(AC$4=$E216, $I216*AC$200,0) + IF(AC$4>$E216,MIN(AC216,$I216-SUM($J216:AC216)))","v":0},{"$f":"IF(AD$4=$E216, $I216*AD$200,0) + IF(AD$4>$E216,MIN(AD216,$I216-SUM($J216:AD216)))","v":0},{"$f":"IF(AE$4=$E216, $I216*AE$200,0) + IF(AE$4>$E216,MIN(AE216,$I216-SUM($J216:AE216)))","v":0},{"$f":"IF(AF$4=$E216, $I216*AF$200,0) + IF(AF$4>$E216,MIN(AF216,$I216-SUM($J216:AF216)))","v":0},{"$f":"IF(AG$4=$E216, $I216*AG$200,0) + IF(AG$4>$E216,MIN(AG216,$I216-SUM($J216:AG216)))","v":0},{"$f":"IF(AH$4=$E216, $I216*AH$200,0) + IF(AH$4>$E216,MIN(AH216,$I216-SUM($J216:AH216)))","v":0},{"$f":"IF(AI$4=$E216, $I216*AI$200,0) + IF(AI$4>$E216,MIN(AI216,$I216-SUM($J216:AI216)))","v":0},{"$f":"IF(AJ$4=$E216, $I216*AJ$200,0) + IF(AJ$4>$E216,MIN(AJ216,$I216-SUM($J216:AJ216)))","v":0},{"$f":"IF(AK$4=$E216, $I216*AK$200,0) + IF(AK$4>$E216,MIN(AK216,$I216-SUM($J216:AK216)))","v":0},{"$f":"IF(AL$4=$E216, $I216*AL$200,0) + IF(AL$4>$E216,MIN(AL216,$I216-SUM($J216:AL216)))","v":0},{"$f":"IF(AM$4=$E216, $I216*AM$200,0) + IF(AM$4>$E216,MIN(AM216,$I216-SUM($J216:AM216)))","v":0},{"$f":"IF(AN$4=$E216, $I216*AN$200,0) + IF(AN$4>$E216,MIN(AN216,$I216-SUM($J216:AN216)))","v":0},{"$f":"IF(AO$4=$E216, $I216*AO$200,0) + IF(AO$4>$E216,MIN(AO216,$I216-SUM($J216:AO216)))","v":0},{"$f":"IF(AP$4=$E216, $I216*AP$200,0) + IF(AP$4>$E216,MIN(AP216,$I216-SUM($J216:AP216)))","v":0},{"$f":"IF(AQ$4=$E216, $I216*AQ$200,0) + IF(AQ$4>$E216,MIN(AQ216,$I216-SUM($J216:AQ216)))","v":0},{"$f":"IF(AR$4=$E216, $I216*AR$200,0) + IF(AR$4>$E216,MIN(AR216,$I216-SUM($J216:AR216)))","v":0},{"$f":"IF(AS$4=$E216, $I216*AS$200,0) + IF(AS$4>$E216,MIN(AS216,$I216-SUM($J216:AS216)))","v":0},{"$f":"IF(AT$4=$E216, $I216*AT$200,0) + IF(AT$4>$E216,MIN(AT216,$I216-SUM($J216:AT216)))","v":0},{"$f":"IF(AU$4=$E216, $I216*AU$200,0) + IF(AU$4>$E216,MIN(AU216,$I216-SUM($J216:AU216)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E216)+1)","v":"2000-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E217,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E217, $I217*J$200,0) + IF(J$4>$E217,MIN(J217,$I217-SUM($J217:J217)))","v":0},{"$f":"IF(K$4=$E217, $I217*K$200,0) + IF(K$4>$E217,MIN(K217,$I217-SUM($J217:K217)))","v":0},{"$f":"IF(L$4=$E217, $I217*L$200,0) + IF(L$4>$E217,MIN(L217,$I217-SUM($J217:L217)))","v":0},{"$f":"IF(M$4=$E217, $I217*M$200,0) + IF(M$4>$E217,MIN(M217,$I217-SUM($J217:M217)))","v":0},{"$f":"IF(N$4=$E217, $I217*N$200,0) + IF(N$4>$E217,MIN(N217,$I217-SUM($J217:N217)))","v":0},{"$f":"IF(O$4=$E217, $I217*O$200,0) + IF(O$4>$E217,MIN(O217,$I217-SUM($J217:O217)))","v":0},{"$f":"IF(P$4=$E217, $I217*P$200,0) + IF(P$4>$E217,MIN(P217,$I217-SUM($J217:P217)))","v":0},{"$f":"IF(Q$4=$E217, $I217*Q$200,0) + IF(Q$4>$E217,MIN(Q217,$I217-SUM($J217:Q217)))","v":0},{"$f":"IF(R$4=$E217, $I217*R$200,0) + IF(R$4>$E217,MIN(R217,$I217-SUM($J217:R217)))","v":0},{"$f":"IF(S$4=$E217, $I217*S$200,0) + IF(S$4>$E217,MIN(S217,$I217-SUM($J217:S217)))","v":0},{"$f":"IF(T$4=$E217, $I217*T$200,0) + IF(T$4>$E217,MIN(T217,$I217-SUM($J217:T217)))","v":0},{"$f":"IF(U$4=$E217, $I217*U$200,0) + IF(U$4>$E217,MIN(U217,$I217-SUM($J217:U217)))","v":0},{"$f":"IF(V$4=$E217, $I217*V$200,0) + IF(V$4>$E217,MIN(V217,$I217-SUM($J217:V217)))","v":0},{"$f":"IF(W$4=$E217, $I217*W$200,0) + IF(W$4>$E217,MIN(W217,$I217-SUM($J217:W217)))","v":0},{"$f":"IF(X$4=$E217, $I217*X$200,0) + IF(X$4>$E217,MIN(X217,$I217-SUM($J217:X217)))","v":0},{"$f":"IF(Y$4=$E217, $I217*Y$200,0) + IF(Y$4>$E217,MIN(Y217,$I217-SUM($J217:Y217)))","v":0},{"$f":"IF(Z$4=$E217, $I217*Z$200,0) + IF(Z$4>$E217,MIN(Z217,$I217-SUM($J217:Z217)))","v":0},{"$f":"IF(AA$4=$E217, $I217*AA$200,0) + IF(AA$4>$E217,MIN(AA217,$I217-SUM($J217:AA217)))","v":0},{"$f":"IF(AB$4=$E217, $I217*AB$200,0) + IF(AB$4>$E217,MIN(AB217,$I217-SUM($J217:AB217)))","v":0},{"$f":"IF(AC$4=$E217, $I217*AC$200,0) + IF(AC$4>$E217,MIN(AC217,$I217-SUM($J217:AC217)))","v":0},{"$f":"IF(AD$4=$E217, $I217*AD$200,0) + IF(AD$4>$E217,MIN(AD217,$I217-SUM($J217:AD217)))","v":0},{"$f":"IF(AE$4=$E217, $I217*AE$200,0) + IF(AE$4>$E217,MIN(AE217,$I217-SUM($J217:AE217)))","v":0},{"$f":"IF(AF$4=$E217, $I217*AF$200,0) + IF(AF$4>$E217,MIN(AF217,$I217-SUM($J217:AF217)))","v":0},{"$f":"IF(AG$4=$E217, $I217*AG$200,0) + IF(AG$4>$E217,MIN(AG217,$I217-SUM($J217:AG217)))","v":0},{"$f":"IF(AH$4=$E217, $I217*AH$200,0) + IF(AH$4>$E217,MIN(AH217,$I217-SUM($J217:AH217)))","v":0},{"$f":"IF(AI$4=$E217, $I217*AI$200,0) + IF(AI$4>$E217,MIN(AI217,$I217-SUM($J217:AI217)))","v":0},{"$f":"IF(AJ$4=$E217, $I217*AJ$200,0) + IF(AJ$4>$E217,MIN(AJ217,$I217-SUM($J217:AJ217)))","v":0},{"$f":"IF(AK$4=$E217, $I217*AK$200,0) + IF(AK$4>$E217,MIN(AK217,$I217-SUM($J217:AK217)))","v":0},{"$f":"IF(AL$4=$E217, $I217*AL$200,0) + IF(AL$4>$E217,MIN(AL217,$I217-SUM($J217:AL217)))","v":0},{"$f":"IF(AM$4=$E217, $I217*AM$200,0) + IF(AM$4>$E217,MIN(AM217,$I217-SUM($J217:AM217)))","v":0},{"$f":"IF(AN$4=$E217, $I217*AN$200,0) + IF(AN$4>$E217,MIN(AN217,$I217-SUM($J217:AN217)))","v":0},{"$f":"IF(AO$4=$E217, $I217*AO$200,0) + IF(AO$4>$E217,MIN(AO217,$I217-SUM($J217:AO217)))","v":0},{"$f":"IF(AP$4=$E217, $I217*AP$200,0) + IF(AP$4>$E217,MIN(AP217,$I217-SUM($J217:AP217)))","v":0},{"$f":"IF(AQ$4=$E217, $I217*AQ$200,0) + IF(AQ$4>$E217,MIN(AQ217,$I217-SUM($J217:AQ217)))","v":0},{"$f":"IF(AR$4=$E217, $I217*AR$200,0) + IF(AR$4>$E217,MIN(AR217,$I217-SUM($J217:AR217)))","v":0},{"$f":"IF(AS$4=$E217, $I217*AS$200,0) + IF(AS$4>$E217,MIN(AS217,$I217-SUM($J217:AS217)))","v":0},{"$f":"IF(AT$4=$E217, $I217*AT$200,0) + IF(AT$4>$E217,MIN(AT217,$I217-SUM($J217:AT217)))","v":0},{"$f":"IF(AU$4=$E217, $I217*AU$200,0) + IF(AU$4>$E217,MIN(AU217,$I217-SUM($J217:AU217)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E217)+1)","v":"2001-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E218,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E218, $I218*J$200,0) + IF(J$4>$E218,MIN(J218,$I218-SUM($J218:J218)))","v":0},{"$f":"IF(K$4=$E218, $I218*K$200,0) + IF(K$4>$E218,MIN(K218,$I218-SUM($J218:K218)))","v":0},{"$f":"IF(L$4=$E218, $I218*L$200,0) + IF(L$4>$E218,MIN(L218,$I218-SUM($J218:L218)))","v":0},{"$f":"IF(M$4=$E218, $I218*M$200,0) + IF(M$4>$E218,MIN(M218,$I218-SUM($J218:M218)))","v":0},{"$f":"IF(N$4=$E218, $I218*N$200,0) + IF(N$4>$E218,MIN(N218,$I218-SUM($J218:N218)))","v":0},{"$f":"IF(O$4=$E218, $I218*O$200,0) + IF(O$4>$E218,MIN(O218,$I218-SUM($J218:O218)))","v":0},{"$f":"IF(P$4=$E218, $I218*P$200,0) + IF(P$4>$E218,MIN(P218,$I218-SUM($J218:P218)))","v":0},{"$f":"IF(Q$4=$E218, $I218*Q$200,0) + IF(Q$4>$E218,MIN(Q218,$I218-SUM($J218:Q218)))","v":0},{"$f":"IF(R$4=$E218, $I218*R$200,0) + IF(R$4>$E218,MIN(R218,$I218-SUM($J218:R218)))","v":0},{"$f":"IF(S$4=$E218, $I218*S$200,0) + IF(S$4>$E218,MIN(S218,$I218-SUM($J218:S218)))","v":0},{"$f":"IF(T$4=$E218, $I218*T$200,0) + IF(T$4>$E218,MIN(T218,$I218-SUM($J218:T218)))","v":0},{"$f":"IF(U$4=$E218, $I218*U$200,0) + IF(U$4>$E218,MIN(U218,$I218-SUM($J218:U218)))","v":0},{"$f":"IF(V$4=$E218, $I218*V$200,0) + IF(V$4>$E218,MIN(V218,$I218-SUM($J218:V218)))","v":0},{"$f":"IF(W$4=$E218, $I218*W$200,0) + IF(W$4>$E218,MIN(W218,$I218-SUM($J218:W218)))","v":0},{"$f":"IF(X$4=$E218, $I218*X$200,0) + IF(X$4>$E218,MIN(X218,$I218-SUM($J218:X218)))","v":0},{"$f":"IF(Y$4=$E218, $I218*Y$200,0) + IF(Y$4>$E218,MIN(Y218,$I218-SUM($J218:Y218)))","v":0},{"$f":"IF(Z$4=$E218, $I218*Z$200,0) + IF(Z$4>$E218,MIN(Z218,$I218-SUM($J218:Z218)))","v":0},{"$f":"IF(AA$4=$E218, $I218*AA$200,0) + IF(AA$4>$E218,MIN(AA218,$I218-SUM($J218:AA218)))","v":0},{"$f":"IF(AB$4=$E218, $I218*AB$200,0) + IF(AB$4>$E218,MIN(AB218,$I218-SUM($J218:AB218)))","v":0},{"$f":"IF(AC$4=$E218, $I218*AC$200,0) + IF(AC$4>$E218,MIN(AC218,$I218-SUM($J218:AC218)))","v":0},{"$f":"IF(AD$4=$E218, $I218*AD$200,0) + IF(AD$4>$E218,MIN(AD218,$I218-SUM($J218:AD218)))","v":0},{"$f":"IF(AE$4=$E218, $I218*AE$200,0) + IF(AE$4>$E218,MIN(AE218,$I218-SUM($J218:AE218)))","v":0},{"$f":"IF(AF$4=$E218, $I218*AF$200,0) + IF(AF$4>$E218,MIN(AF218,$I218-SUM($J218:AF218)))","v":0},{"$f":"IF(AG$4=$E218, $I218*AG$200,0) + IF(AG$4>$E218,MIN(AG218,$I218-SUM($J218:AG218)))","v":0},{"$f":"IF(AH$4=$E218, $I218*AH$200,0) + IF(AH$4>$E218,MIN(AH218,$I218-SUM($J218:AH218)))","v":0},{"$f":"IF(AI$4=$E218, $I218*AI$200,0) + IF(AI$4>$E218,MIN(AI218,$I218-SUM($J218:AI218)))","v":0},{"$f":"IF(AJ$4=$E218, $I218*AJ$200,0) + IF(AJ$4>$E218,MIN(AJ218,$I218-SUM($J218:AJ218)))","v":0},{"$f":"IF(AK$4=$E218, $I218*AK$200,0) + IF(AK$4>$E218,MIN(AK218,$I218-SUM($J218:AK218)))","v":0},{"$f":"IF(AL$4=$E218, $I218*AL$200,0) + IF(AL$4>$E218,MIN(AL218,$I218-SUM($J218:AL218)))","v":0},{"$f":"IF(AM$4=$E218, $I218*AM$200,0) + IF(AM$4>$E218,MIN(AM218,$I218-SUM($J218:AM218)))","v":0},{"$f":"IF(AN$4=$E218, $I218*AN$200,0) + IF(AN$4>$E218,MIN(AN218,$I218-SUM($J218:AN218)))","v":0},{"$f":"IF(AO$4=$E218, $I218*AO$200,0) + IF(AO$4>$E218,MIN(AO218,$I218-SUM($J218:AO218)))","v":0},{"$f":"IF(AP$4=$E218, $I218*AP$200,0) + IF(AP$4>$E218,MIN(AP218,$I218-SUM($J218:AP218)))","v":0},{"$f":"IF(AQ$4=$E218, $I218*AQ$200,0) + IF(AQ$4>$E218,MIN(AQ218,$I218-SUM($J218:AQ218)))","v":0},{"$f":"IF(AR$4=$E218, $I218*AR$200,0) + IF(AR$4>$E218,MIN(AR218,$I218-SUM($J218:AR218)))","v":0},{"$f":"IF(AS$4=$E218, $I218*AS$200,0) + IF(AS$4>$E218,MIN(AS218,$I218-SUM($J218:AS218)))","v":0},{"$f":"IF(AT$4=$E218, $I218*AT$200,0) + IF(AT$4>$E218,MIN(AT218,$I218-SUM($J218:AT218)))","v":0},{"$f":"IF(AU$4=$E218, $I218*AU$200,0) + IF(AU$4>$E218,MIN(AU218,$I218-SUM($J218:AU218)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E218)+1)","v":"2002-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E219,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E219, $I219*J$200,0) + IF(J$4>$E219,MIN(J219,$I219-SUM($J219:J219)))","v":0},{"$f":"IF(K$4=$E219, $I219*K$200,0) + IF(K$4>$E219,MIN(K219,$I219-SUM($J219:K219)))","v":0},{"$f":"IF(L$4=$E219, $I219*L$200,0) + IF(L$4>$E219,MIN(L219,$I219-SUM($J219:L219)))","v":0},{"$f":"IF(M$4=$E219, $I219*M$200,0) + IF(M$4>$E219,MIN(M219,$I219-SUM($J219:M219)))","v":0},{"$f":"IF(N$4=$E219, $I219*N$200,0) + IF(N$4>$E219,MIN(N219,$I219-SUM($J219:N219)))","v":0},{"$f":"IF(O$4=$E219, $I219*O$200,0) + IF(O$4>$E219,MIN(O219,$I219-SUM($J219:O219)))","v":0},{"$f":"IF(P$4=$E219, $I219*P$200,0) + IF(P$4>$E219,MIN(P219,$I219-SUM($J219:P219)))","v":0},{"$f":"IF(Q$4=$E219, $I219*Q$200,0) + IF(Q$4>$E219,MIN(Q219,$I219-SUM($J219:Q219)))","v":0},{"$f":"IF(R$4=$E219, $I219*R$200,0) + IF(R$4>$E219,MIN(R219,$I219-SUM($J219:R219)))","v":0},{"$f":"IF(S$4=$E219, $I219*S$200,0) + IF(S$4>$E219,MIN(S219,$I219-SUM($J219:S219)))","v":0},{"$f":"IF(T$4=$E219, $I219*T$200,0) + IF(T$4>$E219,MIN(T219,$I219-SUM($J219:T219)))","v":0},{"$f":"IF(U$4=$E219, $I219*U$200,0) + IF(U$4>$E219,MIN(U219,$I219-SUM($J219:U219)))","v":0},{"$f":"IF(V$4=$E219, $I219*V$200,0) + IF(V$4>$E219,MIN(V219,$I219-SUM($J219:V219)))","v":0},{"$f":"IF(W$4=$E219, $I219*W$200,0) + IF(W$4>$E219,MIN(W219,$I219-SUM($J219:W219)))","v":0},{"$f":"IF(X$4=$E219, $I219*X$200,0) + IF(X$4>$E219,MIN(X219,$I219-SUM($J219:X219)))","v":0},{"$f":"IF(Y$4=$E219, $I219*Y$200,0) + IF(Y$4>$E219,MIN(Y219,$I219-SUM($J219:Y219)))","v":0},{"$f":"IF(Z$4=$E219, $I219*Z$200,0) + IF(Z$4>$E219,MIN(Z219,$I219-SUM($J219:Z219)))","v":0},{"$f":"IF(AA$4=$E219, $I219*AA$200,0) + IF(AA$4>$E219,MIN(AA219,$I219-SUM($J219:AA219)))","v":0},{"$f":"IF(AB$4=$E219, $I219*AB$200,0) + IF(AB$4>$E219,MIN(AB219,$I219-SUM($J219:AB219)))","v":0},{"$f":"IF(AC$4=$E219, $I219*AC$200,0) + IF(AC$4>$E219,MIN(AC219,$I219-SUM($J219:AC219)))","v":0},{"$f":"IF(AD$4=$E219, $I219*AD$200,0) + IF(AD$4>$E219,MIN(AD219,$I219-SUM($J219:AD219)))","v":0},{"$f":"IF(AE$4=$E219, $I219*AE$200,0) + IF(AE$4>$E219,MIN(AE219,$I219-SUM($J219:AE219)))","v":0},{"$f":"IF(AF$4=$E219, $I219*AF$200,0) + IF(AF$4>$E219,MIN(AF219,$I219-SUM($J219:AF219)))","v":0},{"$f":"IF(AG$4=$E219, $I219*AG$200,0) + IF(AG$4>$E219,MIN(AG219,$I219-SUM($J219:AG219)))","v":0},{"$f":"IF(AH$4=$E219, $I219*AH$200,0) + IF(AH$4>$E219,MIN(AH219,$I219-SUM($J219:AH219)))","v":0},{"$f":"IF(AI$4=$E219, $I219*AI$200,0) + IF(AI$4>$E219,MIN(AI219,$I219-SUM($J219:AI219)))","v":0},{"$f":"IF(AJ$4=$E219, $I219*AJ$200,0) + IF(AJ$4>$E219,MIN(AJ219,$I219-SUM($J219:AJ219)))","v":0},{"$f":"IF(AK$4=$E219, $I219*AK$200,0) + IF(AK$4>$E219,MIN(AK219,$I219-SUM($J219:AK219)))","v":0},{"$f":"IF(AL$4=$E219, $I219*AL$200,0) + IF(AL$4>$E219,MIN(AL219,$I219-SUM($J219:AL219)))","v":0},{"$f":"IF(AM$4=$E219, $I219*AM$200,0) + IF(AM$4>$E219,MIN(AM219,$I219-SUM($J219:AM219)))","v":0},{"$f":"IF(AN$4=$E219, $I219*AN$200,0) + IF(AN$4>$E219,MIN(AN219,$I219-SUM($J219:AN219)))","v":0},{"$f":"IF(AO$4=$E219, $I219*AO$200,0) + IF(AO$4>$E219,MIN(AO219,$I219-SUM($J219:AO219)))","v":0},{"$f":"IF(AP$4=$E219, $I219*AP$200,0) + IF(AP$4>$E219,MIN(AP219,$I219-SUM($J219:AP219)))","v":0},{"$f":"IF(AQ$4=$E219, $I219*AQ$200,0) + IF(AQ$4>$E219,MIN(AQ219,$I219-SUM($J219:AQ219)))","v":0},{"$f":"IF(AR$4=$E219, $I219*AR$200,0) + IF(AR$4>$E219,MIN(AR219,$I219-SUM($J219:AR219)))","v":0},{"$f":"IF(AS$4=$E219, $I219*AS$200,0) + IF(AS$4>$E219,MIN(AS219,$I219-SUM($J219:AS219)))","v":0},{"$f":"IF(AT$4=$E219, $I219*AT$200,0) + IF(AT$4>$E219,MIN(AT219,$I219-SUM($J219:AT219)))","v":0},{"$f":"IF(AU$4=$E219, $I219*AU$200,0) + IF(AU$4>$E219,MIN(AU219,$I219-SUM($J219:AU219)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E219)+1)","v":"2003-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E220,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E220, $I220*J$200,0) + IF(J$4>$E220,MIN(J220,$I220-SUM($J220:J220)))","v":0},{"$f":"IF(K$4=$E220, $I220*K$200,0) + IF(K$4>$E220,MIN(K220,$I220-SUM($J220:K220)))","v":0},{"$f":"IF(L$4=$E220, $I220*L$200,0) + IF(L$4>$E220,MIN(L220,$I220-SUM($J220:L220)))","v":0},{"$f":"IF(M$4=$E220, $I220*M$200,0) + IF(M$4>$E220,MIN(M220,$I220-SUM($J220:M220)))","v":0},{"$f":"IF(N$4=$E220, $I220*N$200,0) + IF(N$4>$E220,MIN(N220,$I220-SUM($J220:N220)))","v":0},{"$f":"IF(O$4=$E220, $I220*O$200,0) + IF(O$4>$E220,MIN(O220,$I220-SUM($J220:O220)))","v":0},{"$f":"IF(P$4=$E220, $I220*P$200,0) + IF(P$4>$E220,MIN(P220,$I220-SUM($J220:P220)))","v":0},{"$f":"IF(Q$4=$E220, $I220*Q$200,0) + IF(Q$4>$E220,MIN(Q220,$I220-SUM($J220:Q220)))","v":0},{"$f":"IF(R$4=$E220, $I220*R$200,0) + IF(R$4>$E220,MIN(R220,$I220-SUM($J220:R220)))","v":0},{"$f":"IF(S$4=$E220, $I220*S$200,0) + IF(S$4>$E220,MIN(S220,$I220-SUM($J220:S220)))","v":0},{"$f":"IF(T$4=$E220, $I220*T$200,0) + IF(T$4>$E220,MIN(T220,$I220-SUM($J220:T220)))","v":0},{"$f":"IF(U$4=$E220, $I220*U$200,0) + IF(U$4>$E220,MIN(U220,$I220-SUM($J220:U220)))","v":0},{"$f":"IF(V$4=$E220, $I220*V$200,0) + IF(V$4>$E220,MIN(V220,$I220-SUM($J220:V220)))","v":0},{"$f":"IF(W$4=$E220, $I220*W$200,0) + IF(W$4>$E220,MIN(W220,$I220-SUM($J220:W220)))","v":0},{"$f":"IF(X$4=$E220, $I220*X$200,0) + IF(X$4>$E220,MIN(X220,$I220-SUM($J220:X220)))","v":0},{"$f":"IF(Y$4=$E220, $I220*Y$200,0) + IF(Y$4>$E220,MIN(Y220,$I220-SUM($J220:Y220)))","v":0},{"$f":"IF(Z$4=$E220, $I220*Z$200,0) + IF(Z$4>$E220,MIN(Z220,$I220-SUM($J220:Z220)))","v":0},{"$f":"IF(AA$4=$E220, $I220*AA$200,0) + IF(AA$4>$E220,MIN(AA220,$I220-SUM($J220:AA220)))","v":0},{"$f":"IF(AB$4=$E220, $I220*AB$200,0) + IF(AB$4>$E220,MIN(AB220,$I220-SUM($J220:AB220)))","v":0},{"$f":"IF(AC$4=$E220, $I220*AC$200,0) + IF(AC$4>$E220,MIN(AC220,$I220-SUM($J220:AC220)))","v":0},{"$f":"IF(AD$4=$E220, $I220*AD$200,0) + IF(AD$4>$E220,MIN(AD220,$I220-SUM($J220:AD220)))","v":0},{"$f":"IF(AE$4=$E220, $I220*AE$200,0) + IF(AE$4>$E220,MIN(AE220,$I220-SUM($J220:AE220)))","v":0},{"$f":"IF(AF$4=$E220, $I220*AF$200,0) + IF(AF$4>$E220,MIN(AF220,$I220-SUM($J220:AF220)))","v":0},{"$f":"IF(AG$4=$E220, $I220*AG$200,0) + IF(AG$4>$E220,MIN(AG220,$I220-SUM($J220:AG220)))","v":0},{"$f":"IF(AH$4=$E220, $I220*AH$200,0) + IF(AH$4>$E220,MIN(AH220,$I220-SUM($J220:AH220)))","v":0},{"$f":"IF(AI$4=$E220, $I220*AI$200,0) + IF(AI$4>$E220,MIN(AI220,$I220-SUM($J220:AI220)))","v":0},{"$f":"IF(AJ$4=$E220, $I220*AJ$200,0) + IF(AJ$4>$E220,MIN(AJ220,$I220-SUM($J220:AJ220)))","v":0},{"$f":"IF(AK$4=$E220, $I220*AK$200,0) + IF(AK$4>$E220,MIN(AK220,$I220-SUM($J220:AK220)))","v":0},{"$f":"IF(AL$4=$E220, $I220*AL$200,0) + IF(AL$4>$E220,MIN(AL220,$I220-SUM($J220:AL220)))","v":0},{"$f":"IF(AM$4=$E220, $I220*AM$200,0) + IF(AM$4>$E220,MIN(AM220,$I220-SUM($J220:AM220)))","v":0},{"$f":"IF(AN$4=$E220, $I220*AN$200,0) + IF(AN$4>$E220,MIN(AN220,$I220-SUM($J220:AN220)))","v":0},{"$f":"IF(AO$4=$E220, $I220*AO$200,0) + IF(AO$4>$E220,MIN(AO220,$I220-SUM($J220:AO220)))","v":0},{"$f":"IF(AP$4=$E220, $I220*AP$200,0) + IF(AP$4>$E220,MIN(AP220,$I220-SUM($J220:AP220)))","v":0},{"$f":"IF(AQ$4=$E220, $I220*AQ$200,0) + IF(AQ$4>$E220,MIN(AQ220,$I220-SUM($J220:AQ220)))","v":0},{"$f":"IF(AR$4=$E220, $I220*AR$200,0) + IF(AR$4>$E220,MIN(AR220,$I220-SUM($J220:AR220)))","v":0},{"$f":"IF(AS$4=$E220, $I220*AS$200,0) + IF(AS$4>$E220,MIN(AS220,$I220-SUM($J220:AS220)))","v":0},{"$f":"IF(AT$4=$E220, $I220*AT$200,0) + IF(AT$4>$E220,MIN(AT220,$I220-SUM($J220:AT220)))","v":0},{"$f":"IF(AU$4=$E220, $I220*AU$200,0) + IF(AU$4>$E220,MIN(AU220,$I220-SUM($J220:AU220)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E220)+1)","v":"2004-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E221,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E221, $I221*J$200,0) + IF(J$4>$E221,MIN(J221,$I221-SUM($J221:J221)))","v":0},{"$f":"IF(K$4=$E221, $I221*K$200,0) + IF(K$4>$E221,MIN(K221,$I221-SUM($J221:K221)))","v":0},{"$f":"IF(L$4=$E221, $I221*L$200,0) + IF(L$4>$E221,MIN(L221,$I221-SUM($J221:L221)))","v":0},{"$f":"IF(M$4=$E221, $I221*M$200,0) + IF(M$4>$E221,MIN(M221,$I221-SUM($J221:M221)))","v":0},{"$f":"IF(N$4=$E221, $I221*N$200,0) + IF(N$4>$E221,MIN(N221,$I221-SUM($J221:N221)))","v":0},{"$f":"IF(O$4=$E221, $I221*O$200,0) + IF(O$4>$E221,MIN(O221,$I221-SUM($J221:O221)))","v":0},{"$f":"IF(P$4=$E221, $I221*P$200,0) + IF(P$4>$E221,MIN(P221,$I221-SUM($J221:P221)))","v":0},{"$f":"IF(Q$4=$E221, $I221*Q$200,0) + IF(Q$4>$E221,MIN(Q221,$I221-SUM($J221:Q221)))","v":0},{"$f":"IF(R$4=$E221, $I221*R$200,0) + IF(R$4>$E221,MIN(R221,$I221-SUM($J221:R221)))","v":0},{"$f":"IF(S$4=$E221, $I221*S$200,0) + IF(S$4>$E221,MIN(S221,$I221-SUM($J221:S221)))","v":0},{"$f":"IF(T$4=$E221, $I221*T$200,0) + IF(T$4>$E221,MIN(T221,$I221-SUM($J221:T221)))","v":0},{"$f":"IF(U$4=$E221, $I221*U$200,0) + IF(U$4>$E221,MIN(U221,$I221-SUM($J221:U221)))","v":0},{"$f":"IF(V$4=$E221, $I221*V$200,0) + IF(V$4>$E221,MIN(V221,$I221-SUM($J221:V221)))","v":0},{"$f":"IF(W$4=$E221, $I221*W$200,0) + IF(W$4>$E221,MIN(W221,$I221-SUM($J221:W221)))","v":0},{"$f":"IF(X$4=$E221, $I221*X$200,0) + IF(X$4>$E221,MIN(X221,$I221-SUM($J221:X221)))","v":0},{"$f":"IF(Y$4=$E221, $I221*Y$200,0) + IF(Y$4>$E221,MIN(Y221,$I221-SUM($J221:Y221)))","v":0},{"$f":"IF(Z$4=$E221, $I221*Z$200,0) + IF(Z$4>$E221,MIN(Z221,$I221-SUM($J221:Z221)))","v":0},{"$f":"IF(AA$4=$E221, $I221*AA$200,0) + IF(AA$4>$E221,MIN(AA221,$I221-SUM($J221:AA221)))","v":0},{"$f":"IF(AB$4=$E221, $I221*AB$200,0) + IF(AB$4>$E221,MIN(AB221,$I221-SUM($J221:AB221)))","v":0},{"$f":"IF(AC$4=$E221, $I221*AC$200,0) + IF(AC$4>$E221,MIN(AC221,$I221-SUM($J221:AC221)))","v":0},{"$f":"IF(AD$4=$E221, $I221*AD$200,0) + IF(AD$4>$E221,MIN(AD221,$I221-SUM($J221:AD221)))","v":0},{"$f":"IF(AE$4=$E221, $I221*AE$200,0) + IF(AE$4>$E221,MIN(AE221,$I221-SUM($J221:AE221)))","v":0},{"$f":"IF(AF$4=$E221, $I221*AF$200,0) + IF(AF$4>$E221,MIN(AF221,$I221-SUM($J221:AF221)))","v":0},{"$f":"IF(AG$4=$E221, $I221*AG$200,0) + IF(AG$4>$E221,MIN(AG221,$I221-SUM($J221:AG221)))","v":0},{"$f":"IF(AH$4=$E221, $I221*AH$200,0) + IF(AH$4>$E221,MIN(AH221,$I221-SUM($J221:AH221)))","v":0},{"$f":"IF(AI$4=$E221, $I221*AI$200,0) + IF(AI$4>$E221,MIN(AI221,$I221-SUM($J221:AI221)))","v":0},{"$f":"IF(AJ$4=$E221, $I221*AJ$200,0) + IF(AJ$4>$E221,MIN(AJ221,$I221-SUM($J221:AJ221)))","v":0},{"$f":"IF(AK$4=$E221, $I221*AK$200,0) + IF(AK$4>$E221,MIN(AK221,$I221-SUM($J221:AK221)))","v":0},{"$f":"IF(AL$4=$E221, $I221*AL$200,0) + IF(AL$4>$E221,MIN(AL221,$I221-SUM($J221:AL221)))","v":0},{"$f":"IF(AM$4=$E221, $I221*AM$200,0) + IF(AM$4>$E221,MIN(AM221,$I221-SUM($J221:AM221)))","v":0},{"$f":"IF(AN$4=$E221, $I221*AN$200,0) + IF(AN$4>$E221,MIN(AN221,$I221-SUM($J221:AN221)))","v":0},{"$f":"IF(AO$4=$E221, $I221*AO$200,0) + IF(AO$4>$E221,MIN(AO221,$I221-SUM($J221:AO221)))","v":0},{"$f":"IF(AP$4=$E221, $I221*AP$200,0) + IF(AP$4>$E221,MIN(AP221,$I221-SUM($J221:AP221)))","v":0},{"$f":"IF(AQ$4=$E221, $I221*AQ$200,0) + IF(AQ$4>$E221,MIN(AQ221,$I221-SUM($J221:AQ221)))","v":0},{"$f":"IF(AR$4=$E221, $I221*AR$200,0) + IF(AR$4>$E221,MIN(AR221,$I221-SUM($J221:AR221)))","v":0},{"$f":"IF(AS$4=$E221, $I221*AS$200,0) + IF(AS$4>$E221,MIN(AS221,$I221-SUM($J221:AS221)))","v":0},{"$f":"IF(AT$4=$E221, $I221*AT$200,0) + IF(AT$4>$E221,MIN(AT221,$I221-SUM($J221:AT221)))","v":0},{"$f":"IF(AU$4=$E221, $I221*AU$200,0) + IF(AU$4>$E221,MIN(AU221,$I221-SUM($J221:AU221)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E221)+1)","v":"2005-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E222,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E222, $I222*J$200,0) + IF(J$4>$E222,MIN(J222,$I222-SUM($J222:J222)))","v":0},{"$f":"IF(K$4=$E222, $I222*K$200,0) + IF(K$4>$E222,MIN(K222,$I222-SUM($J222:K222)))","v":0},{"$f":"IF(L$4=$E222, $I222*L$200,0) + IF(L$4>$E222,MIN(L222,$I222-SUM($J222:L222)))","v":0},{"$f":"IF(M$4=$E222, $I222*M$200,0) + IF(M$4>$E222,MIN(M222,$I222-SUM($J222:M222)))","v":0},{"$f":"IF(N$4=$E222, $I222*N$200,0) + IF(N$4>$E222,MIN(N222,$I222-SUM($J222:N222)))","v":0},{"$f":"IF(O$4=$E222, $I222*O$200,0) + IF(O$4>$E222,MIN(O222,$I222-SUM($J222:O222)))","v":0},{"$f":"IF(P$4=$E222, $I222*P$200,0) + IF(P$4>$E222,MIN(P222,$I222-SUM($J222:P222)))","v":0},{"$f":"IF(Q$4=$E222, $I222*Q$200,0) + IF(Q$4>$E222,MIN(Q222,$I222-SUM($J222:Q222)))","v":0},{"$f":"IF(R$4=$E222, $I222*R$200,0) + IF(R$4>$E222,MIN(R222,$I222-SUM($J222:R222)))","v":0},{"$f":"IF(S$4=$E222, $I222*S$200,0) + IF(S$4>$E222,MIN(S222,$I222-SUM($J222:S222)))","v":0},{"$f":"IF(T$4=$E222, $I222*T$200,0) + IF(T$4>$E222,MIN(T222,$I222-SUM($J222:T222)))","v":0},{"$f":"IF(U$4=$E222, $I222*U$200,0) + IF(U$4>$E222,MIN(U222,$I222-SUM($J222:U222)))","v":0},{"$f":"IF(V$4=$E222, $I222*V$200,0) + IF(V$4>$E222,MIN(V222,$I222-SUM($J222:V222)))","v":0},{"$f":"IF(W$4=$E222, $I222*W$200,0) + IF(W$4>$E222,MIN(W222,$I222-SUM($J222:W222)))","v":0},{"$f":"IF(X$4=$E222, $I222*X$200,0) + IF(X$4>$E222,MIN(X222,$I222-SUM($J222:X222)))","v":0},{"$f":"IF(Y$4=$E222, $I222*Y$200,0) + IF(Y$4>$E222,MIN(Y222,$I222-SUM($J222:Y222)))","v":0},{"$f":"IF(Z$4=$E222, $I222*Z$200,0) + IF(Z$4>$E222,MIN(Z222,$I222-SUM($J222:Z222)))","v":0},{"$f":"IF(AA$4=$E222, $I222*AA$200,0) + IF(AA$4>$E222,MIN(AA222,$I222-SUM($J222:AA222)))","v":0},{"$f":"IF(AB$4=$E222, $I222*AB$200,0) + IF(AB$4>$E222,MIN(AB222,$I222-SUM($J222:AB222)))","v":0},{"$f":"IF(AC$4=$E222, $I222*AC$200,0) + IF(AC$4>$E222,MIN(AC222,$I222-SUM($J222:AC222)))","v":0},{"$f":"IF(AD$4=$E222, $I222*AD$200,0) + IF(AD$4>$E222,MIN(AD222,$I222-SUM($J222:AD222)))","v":0},{"$f":"IF(AE$4=$E222, $I222*AE$200,0) + IF(AE$4>$E222,MIN(AE222,$I222-SUM($J222:AE222)))","v":0},{"$f":"IF(AF$4=$E222, $I222*AF$200,0) + IF(AF$4>$E222,MIN(AF222,$I222-SUM($J222:AF222)))","v":0},{"$f":"IF(AG$4=$E222, $I222*AG$200,0) + IF(AG$4>$E222,MIN(AG222,$I222-SUM($J222:AG222)))","v":0},{"$f":"IF(AH$4=$E222, $I222*AH$200,0) + IF(AH$4>$E222,MIN(AH222,$I222-SUM($J222:AH222)))","v":0},{"$f":"IF(AI$4=$E222, $I222*AI$200,0) + IF(AI$4>$E222,MIN(AI222,$I222-SUM($J222:AI222)))","v":0},{"$f":"IF(AJ$4=$E222, $I222*AJ$200,0) + IF(AJ$4>$E222,MIN(AJ222,$I222-SUM($J222:AJ222)))","v":0},{"$f":"IF(AK$4=$E222, $I222*AK$200,0) + IF(AK$4>$E222,MIN(AK222,$I222-SUM($J222:AK222)))","v":0},{"$f":"IF(AL$4=$E222, $I222*AL$200,0) + IF(AL$4>$E222,MIN(AL222,$I222-SUM($J222:AL222)))","v":0},{"$f":"IF(AM$4=$E222, $I222*AM$200,0) + IF(AM$4>$E222,MIN(AM222,$I222-SUM($J222:AM222)))","v":0},{"$f":"IF(AN$4=$E222, $I222*AN$200,0) + IF(AN$4>$E222,MIN(AN222,$I222-SUM($J222:AN222)))","v":0},{"$f":"IF(AO$4=$E222, $I222*AO$200,0) + IF(AO$4>$E222,MIN(AO222,$I222-SUM($J222:AO222)))","v":0},{"$f":"IF(AP$4=$E222, $I222*AP$200,0) + IF(AP$4>$E222,MIN(AP222,$I222-SUM($J222:AP222)))","v":0},{"$f":"IF(AQ$4=$E222, $I222*AQ$200,0) + IF(AQ$4>$E222,MIN(AQ222,$I222-SUM($J222:AQ222)))","v":0},{"$f":"IF(AR$4=$E222, $I222*AR$200,0) + IF(AR$4>$E222,MIN(AR222,$I222-SUM($J222:AR222)))","v":0},{"$f":"IF(AS$4=$E222, $I222*AS$200,0) + IF(AS$4>$E222,MIN(AS222,$I222-SUM($J222:AS222)))","v":0},{"$f":"IF(AT$4=$E222, $I222*AT$200,0) + IF(AT$4>$E222,MIN(AT222,$I222-SUM($J222:AT222)))","v":0},{"$f":"IF(AU$4=$E222, $I222*AU$200,0) + IF(AU$4>$E222,MIN(AU222,$I222-SUM($J222:AU222)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E222)+1)","v":"2006-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E223,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E223, $I223*J$200,0) + IF(J$4>$E223,MIN(J223,$I223-SUM($J223:J223)))","v":0},{"$f":"IF(K$4=$E223, $I223*K$200,0) + IF(K$4>$E223,MIN(K223,$I223-SUM($J223:K223)))","v":0},{"$f":"IF(L$4=$E223, $I223*L$200,0) + IF(L$4>$E223,MIN(L223,$I223-SUM($J223:L223)))","v":0},{"$f":"IF(M$4=$E223, $I223*M$200,0) + IF(M$4>$E223,MIN(M223,$I223-SUM($J223:M223)))","v":0},{"$f":"IF(N$4=$E223, $I223*N$200,0) + IF(N$4>$E223,MIN(N223,$I223-SUM($J223:N223)))","v":0},{"$f":"IF(O$4=$E223, $I223*O$200,0) + IF(O$4>$E223,MIN(O223,$I223-SUM($J223:O223)))","v":0},{"$f":"IF(P$4=$E223, $I223*P$200,0) + IF(P$4>$E223,MIN(P223,$I223-SUM($J223:P223)))","v":0},{"$f":"IF(Q$4=$E223, $I223*Q$200,0) + IF(Q$4>$E223,MIN(Q223,$I223-SUM($J223:Q223)))","v":0},{"$f":"IF(R$4=$E223, $I223*R$200,0) + IF(R$4>$E223,MIN(R223,$I223-SUM($J223:R223)))","v":0},{"$f":"IF(S$4=$E223, $I223*S$200,0) + IF(S$4>$E223,MIN(S223,$I223-SUM($J223:S223)))","v":0},{"$f":"IF(T$4=$E223, $I223*T$200,0) + IF(T$4>$E223,MIN(T223,$I223-SUM($J223:T223)))","v":0},{"$f":"IF(U$4=$E223, $I223*U$200,0) + IF(U$4>$E223,MIN(U223,$I223-SUM($J223:U223)))","v":0},{"$f":"IF(V$4=$E223, $I223*V$200,0) + IF(V$4>$E223,MIN(V223,$I223-SUM($J223:V223)))","v":0},{"$f":"IF(W$4=$E223, $I223*W$200,0) + IF(W$4>$E223,MIN(W223,$I223-SUM($J223:W223)))","v":0},{"$f":"IF(X$4=$E223, $I223*X$200,0) + IF(X$4>$E223,MIN(X223,$I223-SUM($J223:X223)))","v":0},{"$f":"IF(Y$4=$E223, $I223*Y$200,0) + IF(Y$4>$E223,MIN(Y223,$I223-SUM($J223:Y223)))","v":0},{"$f":"IF(Z$4=$E223, $I223*Z$200,0) + IF(Z$4>$E223,MIN(Z223,$I223-SUM($J223:Z223)))","v":0},{"$f":"IF(AA$4=$E223, $I223*AA$200,0) + IF(AA$4>$E223,MIN(AA223,$I223-SUM($J223:AA223)))","v":0},{"$f":"IF(AB$4=$E223, $I223*AB$200,0) + IF(AB$4>$E223,MIN(AB223,$I223-SUM($J223:AB223)))","v":0},{"$f":"IF(AC$4=$E223, $I223*AC$200,0) + IF(AC$4>$E223,MIN(AC223,$I223-SUM($J223:AC223)))","v":0},{"$f":"IF(AD$4=$E223, $I223*AD$200,0) + IF(AD$4>$E223,MIN(AD223,$I223-SUM($J223:AD223)))","v":0},{"$f":"IF(AE$4=$E223, $I223*AE$200,0) + IF(AE$4>$E223,MIN(AE223,$I223-SUM($J223:AE223)))","v":0},{"$f":"IF(AF$4=$E223, $I223*AF$200,0) + IF(AF$4>$E223,MIN(AF223,$I223-SUM($J223:AF223)))","v":0},{"$f":"IF(AG$4=$E223, $I223*AG$200,0) + IF(AG$4>$E223,MIN(AG223,$I223-SUM($J223:AG223)))","v":0},{"$f":"IF(AH$4=$E223, $I223*AH$200,0) + IF(AH$4>$E223,MIN(AH223,$I223-SUM($J223:AH223)))","v":0},{"$f":"IF(AI$4=$E223, $I223*AI$200,0) + IF(AI$4>$E223,MIN(AI223,$I223-SUM($J223:AI223)))","v":0},{"$f":"IF(AJ$4=$E223, $I223*AJ$200,0) + IF(AJ$4>$E223,MIN(AJ223,$I223-SUM($J223:AJ223)))","v":0},{"$f":"IF(AK$4=$E223, $I223*AK$200,0) + IF(AK$4>$E223,MIN(AK223,$I223-SUM($J223:AK223)))","v":0},{"$f":"IF(AL$4=$E223, $I223*AL$200,0) + IF(AL$4>$E223,MIN(AL223,$I223-SUM($J223:AL223)))","v":0},{"$f":"IF(AM$4=$E223, $I223*AM$200,0) + IF(AM$4>$E223,MIN(AM223,$I223-SUM($J223:AM223)))","v":0},{"$f":"IF(AN$4=$E223, $I223*AN$200,0) + IF(AN$4>$E223,MIN(AN223,$I223-SUM($J223:AN223)))","v":0},{"$f":"IF(AO$4=$E223, $I223*AO$200,0) + IF(AO$4>$E223,MIN(AO223,$I223-SUM($J223:AO223)))","v":0},{"$f":"IF(AP$4=$E223, $I223*AP$200,0) + IF(AP$4>$E223,MIN(AP223,$I223-SUM($J223:AP223)))","v":0},{"$f":"IF(AQ$4=$E223, $I223*AQ$200,0) + IF(AQ$4>$E223,MIN(AQ223,$I223-SUM($J223:AQ223)))","v":0},{"$f":"IF(AR$4=$E223, $I223*AR$200,0) + IF(AR$4>$E223,MIN(AR223,$I223-SUM($J223:AR223)))","v":0},{"$f":"IF(AS$4=$E223, $I223*AS$200,0) + IF(AS$4>$E223,MIN(AS223,$I223-SUM($J223:AS223)))","v":0},{"$f":"IF(AT$4=$E223, $I223*AT$200,0) + IF(AT$4>$E223,MIN(AT223,$I223-SUM($J223:AT223)))","v":0},{"$f":"IF(AU$4=$E223, $I223*AU$200,0) + IF(AU$4>$E223,MIN(AU223,$I223-SUM($J223:AU223)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E223)+1)","v":"2007-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E224,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E224, $I224*J$200,0) + IF(J$4>$E224,MIN(J224,$I224-SUM($J224:J224)))","v":0},{"$f":"IF(K$4=$E224, $I224*K$200,0) + IF(K$4>$E224,MIN(K224,$I224-SUM($J224:K224)))","v":0},{"$f":"IF(L$4=$E224, $I224*L$200,0) + IF(L$4>$E224,MIN(L224,$I224-SUM($J224:L224)))","v":0},{"$f":"IF(M$4=$E224, $I224*M$200,0) + IF(M$4>$E224,MIN(M224,$I224-SUM($J224:M224)))","v":0},{"$f":"IF(N$4=$E224, $I224*N$200,0) + IF(N$4>$E224,MIN(N224,$I224-SUM($J224:N224)))","v":0},{"$f":"IF(O$4=$E224, $I224*O$200,0) + IF(O$4>$E224,MIN(O224,$I224-SUM($J224:O224)))","v":0},{"$f":"IF(P$4=$E224, $I224*P$200,0) + IF(P$4>$E224,MIN(P224,$I224-SUM($J224:P224)))","v":0},{"$f":"IF(Q$4=$E224, $I224*Q$200,0) + IF(Q$4>$E224,MIN(Q224,$I224-SUM($J224:Q224)))","v":0},{"$f":"IF(R$4=$E224, $I224*R$200,0) + IF(R$4>$E224,MIN(R224,$I224-SUM($J224:R224)))","v":0},{"$f":"IF(S$4=$E224, $I224*S$200,0) + IF(S$4>$E224,MIN(S224,$I224-SUM($J224:S224)))","v":0},{"$f":"IF(T$4=$E224, $I224*T$200,0) + IF(T$4>$E224,MIN(T224,$I224-SUM($J224:T224)))","v":0},{"$f":"IF(U$4=$E224, $I224*U$200,0) + IF(U$4>$E224,MIN(U224,$I224-SUM($J224:U224)))","v":0},{"$f":"IF(V$4=$E224, $I224*V$200,0) + IF(V$4>$E224,MIN(V224,$I224-SUM($J224:V224)))","v":0},{"$f":"IF(W$4=$E224, $I224*W$200,0) + IF(W$4>$E224,MIN(W224,$I224-SUM($J224:W224)))","v":0},{"$f":"IF(X$4=$E224, $I224*X$200,0) + IF(X$4>$E224,MIN(X224,$I224-SUM($J224:X224)))","v":0},{"$f":"IF(Y$4=$E224, $I224*Y$200,0) + IF(Y$4>$E224,MIN(Y224,$I224-SUM($J224:Y224)))","v":0},{"$f":"IF(Z$4=$E224, $I224*Z$200,0) + IF(Z$4>$E224,MIN(Z224,$I224-SUM($J224:Z224)))","v":0},{"$f":"IF(AA$4=$E224, $I224*AA$200,0) + IF(AA$4>$E224,MIN(AA224,$I224-SUM($J224:AA224)))","v":0},{"$f":"IF(AB$4=$E224, $I224*AB$200,0) + IF(AB$4>$E224,MIN(AB224,$I224-SUM($J224:AB224)))","v":0},{"$f":"IF(AC$4=$E224, $I224*AC$200,0) + IF(AC$4>$E224,MIN(AC224,$I224-SUM($J224:AC224)))","v":0},{"$f":"IF(AD$4=$E224, $I224*AD$200,0) + IF(AD$4>$E224,MIN(AD224,$I224-SUM($J224:AD224)))","v":0},{"$f":"IF(AE$4=$E224, $I224*AE$200,0) + IF(AE$4>$E224,MIN(AE224,$I224-SUM($J224:AE224)))","v":0},{"$f":"IF(AF$4=$E224, $I224*AF$200,0) + IF(AF$4>$E224,MIN(AF224,$I224-SUM($J224:AF224)))","v":0},{"$f":"IF(AG$4=$E224, $I224*AG$200,0) + IF(AG$4>$E224,MIN(AG224,$I224-SUM($J224:AG224)))","v":0},{"$f":"IF(AH$4=$E224, $I224*AH$200,0) + IF(AH$4>$E224,MIN(AH224,$I224-SUM($J224:AH224)))","v":0},{"$f":"IF(AI$4=$E224, $I224*AI$200,0) + IF(AI$4>$E224,MIN(AI224,$I224-SUM($J224:AI224)))","v":0},{"$f":"IF(AJ$4=$E224, $I224*AJ$200,0) + IF(AJ$4>$E224,MIN(AJ224,$I224-SUM($J224:AJ224)))","v":0},{"$f":"IF(AK$4=$E224, $I224*AK$200,0) + IF(AK$4>$E224,MIN(AK224,$I224-SUM($J224:AK224)))","v":0},{"$f":"IF(AL$4=$E224, $I224*AL$200,0) + IF(AL$4>$E224,MIN(AL224,$I224-SUM($J224:AL224)))","v":0},{"$f":"IF(AM$4=$E224, $I224*AM$200,0) + IF(AM$4>$E224,MIN(AM224,$I224-SUM($J224:AM224)))","v":0},{"$f":"IF(AN$4=$E224, $I224*AN$200,0) + IF(AN$4>$E224,MIN(AN224,$I224-SUM($J224:AN224)))","v":0},{"$f":"IF(AO$4=$E224, $I224*AO$200,0) + IF(AO$4>$E224,MIN(AO224,$I224-SUM($J224:AO224)))","v":0},{"$f":"IF(AP$4=$E224, $I224*AP$200,0) + IF(AP$4>$E224,MIN(AP224,$I224-SUM($J224:AP224)))","v":0},{"$f":"IF(AQ$4=$E224, $I224*AQ$200,0) + IF(AQ$4>$E224,MIN(AQ224,$I224-SUM($J224:AQ224)))","v":0},{"$f":"IF(AR$4=$E224, $I224*AR$200,0) + IF(AR$4>$E224,MIN(AR224,$I224-SUM($J224:AR224)))","v":0},{"$f":"IF(AS$4=$E224, $I224*AS$200,0) + IF(AS$4>$E224,MIN(AS224,$I224-SUM($J224:AS224)))","v":0},{"$f":"IF(AT$4=$E224, $I224*AT$200,0) + IF(AT$4>$E224,MIN(AT224,$I224-SUM($J224:AT224)))","v":0},{"$f":"IF(AU$4=$E224, $I224*AU$200,0) + IF(AU$4>$E224,MIN(AU224,$I224-SUM($J224:AU224)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E224)+1)","v":"2008-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E225,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E225, $I225*J$200,0) + IF(J$4>$E225,MIN(J225,$I225-SUM($J225:J225)))","v":0},{"$f":"IF(K$4=$E225, $I225*K$200,0) + IF(K$4>$E225,MIN(K225,$I225-SUM($J225:K225)))","v":0},{"$f":"IF(L$4=$E225, $I225*L$200,0) + IF(L$4>$E225,MIN(L225,$I225-SUM($J225:L225)))","v":0},{"$f":"IF(M$4=$E225, $I225*M$200,0) + IF(M$4>$E225,MIN(M225,$I225-SUM($J225:M225)))","v":0},{"$f":"IF(N$4=$E225, $I225*N$200,0) + IF(N$4>$E225,MIN(N225,$I225-SUM($J225:N225)))","v":0},{"$f":"IF(O$4=$E225, $I225*O$200,0) + IF(O$4>$E225,MIN(O225,$I225-SUM($J225:O225)))","v":0},{"$f":"IF(P$4=$E225, $I225*P$200,0) + IF(P$4>$E225,MIN(P225,$I225-SUM($J225:P225)))","v":0},{"$f":"IF(Q$4=$E225, $I225*Q$200,0) + IF(Q$4>$E225,MIN(Q225,$I225-SUM($J225:Q225)))","v":0},{"$f":"IF(R$4=$E225, $I225*R$200,0) + IF(R$4>$E225,MIN(R225,$I225-SUM($J225:R225)))","v":0},{"$f":"IF(S$4=$E225, $I225*S$200,0) + IF(S$4>$E225,MIN(S225,$I225-SUM($J225:S225)))","v":0},{"$f":"IF(T$4=$E225, $I225*T$200,0) + IF(T$4>$E225,MIN(T225,$I225-SUM($J225:T225)))","v":0},{"$f":"IF(U$4=$E225, $I225*U$200,0) + IF(U$4>$E225,MIN(U225,$I225-SUM($J225:U225)))","v":0},{"$f":"IF(V$4=$E225, $I225*V$200,0) + IF(V$4>$E225,MIN(V225,$I225-SUM($J225:V225)))","v":0},{"$f":"IF(W$4=$E225, $I225*W$200,0) + IF(W$4>$E225,MIN(W225,$I225-SUM($J225:W225)))","v":0},{"$f":"IF(X$4=$E225, $I225*X$200,0) + IF(X$4>$E225,MIN(X225,$I225-SUM($J225:X225)))","v":0},{"$f":"IF(Y$4=$E225, $I225*Y$200,0) + IF(Y$4>$E225,MIN(Y225,$I225-SUM($J225:Y225)))","v":0},{"$f":"IF(Z$4=$E225, $I225*Z$200,0) + IF(Z$4>$E225,MIN(Z225,$I225-SUM($J225:Z225)))","v":0},{"$f":"IF(AA$4=$E225, $I225*AA$200,0) + IF(AA$4>$E225,MIN(AA225,$I225-SUM($J225:AA225)))","v":0},{"$f":"IF(AB$4=$E225, $I225*AB$200,0) + IF(AB$4>$E225,MIN(AB225,$I225-SUM($J225:AB225)))","v":0},{"$f":"IF(AC$4=$E225, $I225*AC$200,0) + IF(AC$4>$E225,MIN(AC225,$I225-SUM($J225:AC225)))","v":0},{"$f":"IF(AD$4=$E225, $I225*AD$200,0) + IF(AD$4>$E225,MIN(AD225,$I225-SUM($J225:AD225)))","v":0},{"$f":"IF(AE$4=$E225, $I225*AE$200,0) + IF(AE$4>$E225,MIN(AE225,$I225-SUM($J225:AE225)))","v":0},{"$f":"IF(AF$4=$E225, $I225*AF$200,0) + IF(AF$4>$E225,MIN(AF225,$I225-SUM($J225:AF225)))","v":0},{"$f":"IF(AG$4=$E225, $I225*AG$200,0) + IF(AG$4>$E225,MIN(AG225,$I225-SUM($J225:AG225)))","v":0},{"$f":"IF(AH$4=$E225, $I225*AH$200,0) + IF(AH$4>$E225,MIN(AH225,$I225-SUM($J225:AH225)))","v":0},{"$f":"IF(AI$4=$E225, $I225*AI$200,0) + IF(AI$4>$E225,MIN(AI225,$I225-SUM($J225:AI225)))","v":0},{"$f":"IF(AJ$4=$E225, $I225*AJ$200,0) + IF(AJ$4>$E225,MIN(AJ225,$I225-SUM($J225:AJ225)))","v":0},{"$f":"IF(AK$4=$E225, $I225*AK$200,0) + IF(AK$4>$E225,MIN(AK225,$I225-SUM($J225:AK225)))","v":0},{"$f":"IF(AL$4=$E225, $I225*AL$200,0) + IF(AL$4>$E225,MIN(AL225,$I225-SUM($J225:AL225)))","v":0},{"$f":"IF(AM$4=$E225, $I225*AM$200,0) + IF(AM$4>$E225,MIN(AM225,$I225-SUM($J225:AM225)))","v":0},{"$f":"IF(AN$4=$E225, $I225*AN$200,0) + IF(AN$4>$E225,MIN(AN225,$I225-SUM($J225:AN225)))","v":0},{"$f":"IF(AO$4=$E225, $I225*AO$200,0) + IF(AO$4>$E225,MIN(AO225,$I225-SUM($J225:AO225)))","v":0},{"$f":"IF(AP$4=$E225, $I225*AP$200,0) + IF(AP$4>$E225,MIN(AP225,$I225-SUM($J225:AP225)))","v":0},{"$f":"IF(AQ$4=$E225, $I225*AQ$200,0) + IF(AQ$4>$E225,MIN(AQ225,$I225-SUM($J225:AQ225)))","v":0},{"$f":"IF(AR$4=$E225, $I225*AR$200,0) + IF(AR$4>$E225,MIN(AR225,$I225-SUM($J225:AR225)))","v":0},{"$f":"IF(AS$4=$E225, $I225*AS$200,0) + IF(AS$4>$E225,MIN(AS225,$I225-SUM($J225:AS225)))","v":0},{"$f":"IF(AT$4=$E225, $I225*AT$200,0) + IF(AT$4>$E225,MIN(AT225,$I225-SUM($J225:AT225)))","v":0},{"$f":"IF(AU$4=$E225, $I225*AU$200,0) + IF(AU$4>$E225,MIN(AU225,$I225-SUM($J225:AU225)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E225)+1)","v":"2009-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E226,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E226, $I226*J$200,0) + IF(J$4>$E226,MIN(J226,$I226-SUM($J226:J226)))","v":0},{"$f":"IF(K$4=$E226, $I226*K$200,0) + IF(K$4>$E226,MIN(K226,$I226-SUM($J226:K226)))","v":0},{"$f":"IF(L$4=$E226, $I226*L$200,0) + IF(L$4>$E226,MIN(L226,$I226-SUM($J226:L226)))","v":0},{"$f":"IF(M$4=$E226, $I226*M$200,0) + IF(M$4>$E226,MIN(M226,$I226-SUM($J226:M226)))","v":0},{"$f":"IF(N$4=$E226, $I226*N$200,0) + IF(N$4>$E226,MIN(N226,$I226-SUM($J226:N226)))","v":0},{"$f":"IF(O$4=$E226, $I226*O$200,0) + IF(O$4>$E226,MIN(O226,$I226-SUM($J226:O226)))","v":0},{"$f":"IF(P$4=$E226, $I226*P$200,0) + IF(P$4>$E226,MIN(P226,$I226-SUM($J226:P226)))","v":0},{"$f":"IF(Q$4=$E226, $I226*Q$200,0) + IF(Q$4>$E226,MIN(Q226,$I226-SUM($J226:Q226)))","v":0},{"$f":"IF(R$4=$E226, $I226*R$200,0) + IF(R$4>$E226,MIN(R226,$I226-SUM($J226:R226)))","v":0},{"$f":"IF(S$4=$E226, $I226*S$200,0) + IF(S$4>$E226,MIN(S226,$I226-SUM($J226:S226)))","v":0},{"$f":"IF(T$4=$E226, $I226*T$200,0) + IF(T$4>$E226,MIN(T226,$I226-SUM($J226:T226)))","v":0},{"$f":"IF(U$4=$E226, $I226*U$200,0) + IF(U$4>$E226,MIN(U226,$I226-SUM($J226:U226)))","v":0},{"$f":"IF(V$4=$E226, $I226*V$200,0) + IF(V$4>$E226,MIN(V226,$I226-SUM($J226:V226)))","v":0},{"$f":"IF(W$4=$E226, $I226*W$200,0) + IF(W$4>$E226,MIN(W226,$I226-SUM($J226:W226)))","v":0},{"$f":"IF(X$4=$E226, $I226*X$200,0) + IF(X$4>$E226,MIN(X226,$I226-SUM($J226:X226)))","v":0},{"$f":"IF(Y$4=$E226, $I226*Y$200,0) + IF(Y$4>$E226,MIN(Y226,$I226-SUM($J226:Y226)))","v":0},{"$f":"IF(Z$4=$E226, $I226*Z$200,0) + IF(Z$4>$E226,MIN(Z226,$I226-SUM($J226:Z226)))","v":0},{"$f":"IF(AA$4=$E226, $I226*AA$200,0) + IF(AA$4>$E226,MIN(AA226,$I226-SUM($J226:AA226)))","v":0},{"$f":"IF(AB$4=$E226, $I226*AB$200,0) + IF(AB$4>$E226,MIN(AB226,$I226-SUM($J226:AB226)))","v":0},{"$f":"IF(AC$4=$E226, $I226*AC$200,0) + IF(AC$4>$E226,MIN(AC226,$I226-SUM($J226:AC226)))","v":0},{"$f":"IF(AD$4=$E226, $I226*AD$200,0) + IF(AD$4>$E226,MIN(AD226,$I226-SUM($J226:AD226)))","v":0},{"$f":"IF(AE$4=$E226, $I226*AE$200,0) + IF(AE$4>$E226,MIN(AE226,$I226-SUM($J226:AE226)))","v":0},{"$f":"IF(AF$4=$E226, $I226*AF$200,0) + IF(AF$4>$E226,MIN(AF226,$I226-SUM($J226:AF226)))","v":0},{"$f":"IF(AG$4=$E226, $I226*AG$200,0) + IF(AG$4>$E226,MIN(AG226,$I226-SUM($J226:AG226)))","v":0},{"$f":"IF(AH$4=$E226, $I226*AH$200,0) + IF(AH$4>$E226,MIN(AH226,$I226-SUM($J226:AH226)))","v":0},{"$f":"IF(AI$4=$E226, $I226*AI$200,0) + IF(AI$4>$E226,MIN(AI226,$I226-SUM($J226:AI226)))","v":0},{"$f":"IF(AJ$4=$E226, $I226*AJ$200,0) + IF(AJ$4>$E226,MIN(AJ226,$I226-SUM($J226:AJ226)))","v":0},{"$f":"IF(AK$4=$E226, $I226*AK$200,0) + IF(AK$4>$E226,MIN(AK226,$I226-SUM($J226:AK226)))","v":0},{"$f":"IF(AL$4=$E226, $I226*AL$200,0) + IF(AL$4>$E226,MIN(AL226,$I226-SUM($J226:AL226)))","v":0},{"$f":"IF(AM$4=$E226, $I226*AM$200,0) + IF(AM$4>$E226,MIN(AM226,$I226-SUM($J226:AM226)))","v":0},{"$f":"IF(AN$4=$E226, $I226*AN$200,0) + IF(AN$4>$E226,MIN(AN226,$I226-SUM($J226:AN226)))","v":0},{"$f":"IF(AO$4=$E226, $I226*AO$200,0) + IF(AO$4>$E226,MIN(AO226,$I226-SUM($J226:AO226)))","v":0},{"$f":"IF(AP$4=$E226, $I226*AP$200,0) + IF(AP$4>$E226,MIN(AP226,$I226-SUM($J226:AP226)))","v":0},{"$f":"IF(AQ$4=$E226, $I226*AQ$200,0) + IF(AQ$4>$E226,MIN(AQ226,$I226-SUM($J226:AQ226)))","v":0},{"$f":"IF(AR$4=$E226, $I226*AR$200,0) + IF(AR$4>$E226,MIN(AR226,$I226-SUM($J226:AR226)))","v":0},{"$f":"IF(AS$4=$E226, $I226*AS$200,0) + IF(AS$4>$E226,MIN(AS226,$I226-SUM($J226:AS226)))","v":0},{"$f":"IF(AT$4=$E226, $I226*AT$200,0) + IF(AT$4>$E226,MIN(AT226,$I226-SUM($J226:AT226)))","v":0},{"$f":"IF(AU$4=$E226, $I226*AU$200,0) + IF(AU$4>$E226,MIN(AU226,$I226-SUM($J226:AU226)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E226)+1)","v":"2010-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E227,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E227, $I227*J$200,0) + IF(J$4>$E227,MIN(J227,$I227-SUM($J227:J227)))","v":0},{"$f":"IF(K$4=$E227, $I227*K$200,0) + IF(K$4>$E227,MIN(K227,$I227-SUM($J227:K227)))","v":0},{"$f":"IF(L$4=$E227, $I227*L$200,0) + IF(L$4>$E227,MIN(L227,$I227-SUM($J227:L227)))","v":0},{"$f":"IF(M$4=$E227, $I227*M$200,0) + IF(M$4>$E227,MIN(M227,$I227-SUM($J227:M227)))","v":0},{"$f":"IF(N$4=$E227, $I227*N$200,0) + IF(N$4>$E227,MIN(N227,$I227-SUM($J227:N227)))","v":0},{"$f":"IF(O$4=$E227, $I227*O$200,0) + IF(O$4>$E227,MIN(O227,$I227-SUM($J227:O227)))","v":0},{"$f":"IF(P$4=$E227, $I227*P$200,0) + IF(P$4>$E227,MIN(P227,$I227-SUM($J227:P227)))","v":0},{"$f":"IF(Q$4=$E227, $I227*Q$200,0) + IF(Q$4>$E227,MIN(Q227,$I227-SUM($J227:Q227)))","v":0},{"$f":"IF(R$4=$E227, $I227*R$200,0) + IF(R$4>$E227,MIN(R227,$I227-SUM($J227:R227)))","v":0},{"$f":"IF(S$4=$E227, $I227*S$200,0) + IF(S$4>$E227,MIN(S227,$I227-SUM($J227:S227)))","v":0},{"$f":"IF(T$4=$E227, $I227*T$200,0) + IF(T$4>$E227,MIN(T227,$I227-SUM($J227:T227)))","v":0},{"$f":"IF(U$4=$E227, $I227*U$200,0) + IF(U$4>$E227,MIN(U227,$I227-SUM($J227:U227)))","v":0},{"$f":"IF(V$4=$E227, $I227*V$200,0) + IF(V$4>$E227,MIN(V227,$I227-SUM($J227:V227)))","v":0},{"$f":"IF(W$4=$E227, $I227*W$200,0) + IF(W$4>$E227,MIN(W227,$I227-SUM($J227:W227)))","v":0},{"$f":"IF(X$4=$E227, $I227*X$200,0) + IF(X$4>$E227,MIN(X227,$I227-SUM($J227:X227)))","v":0},{"$f":"IF(Y$4=$E227, $I227*Y$200,0) + IF(Y$4>$E227,MIN(Y227,$I227-SUM($J227:Y227)))","v":0},{"$f":"IF(Z$4=$E227, $I227*Z$200,0) + IF(Z$4>$E227,MIN(Z227,$I227-SUM($J227:Z227)))","v":0},{"$f":"IF(AA$4=$E227, $I227*AA$200,0) + IF(AA$4>$E227,MIN(AA227,$I227-SUM($J227:AA227)))","v":0},{"$f":"IF(AB$4=$E227, $I227*AB$200,0) + IF(AB$4>$E227,MIN(AB227,$I227-SUM($J227:AB227)))","v":0},{"$f":"IF(AC$4=$E227, $I227*AC$200,0) + IF(AC$4>$E227,MIN(AC227,$I227-SUM($J227:AC227)))","v":0},{"$f":"IF(AD$4=$E227, $I227*AD$200,0) + IF(AD$4>$E227,MIN(AD227,$I227-SUM($J227:AD227)))","v":0},{"$f":"IF(AE$4=$E227, $I227*AE$200,0) + IF(AE$4>$E227,MIN(AE227,$I227-SUM($J227:AE227)))","v":0},{"$f":"IF(AF$4=$E227, $I227*AF$200,0) + IF(AF$4>$E227,MIN(AF227,$I227-SUM($J227:AF227)))","v":0},{"$f":"IF(AG$4=$E227, $I227*AG$200,0) + IF(AG$4>$E227,MIN(AG227,$I227-SUM($J227:AG227)))","v":0},{"$f":"IF(AH$4=$E227, $I227*AH$200,0) + IF(AH$4>$E227,MIN(AH227,$I227-SUM($J227:AH227)))","v":0},{"$f":"IF(AI$4=$E227, $I227*AI$200,0) + IF(AI$4>$E227,MIN(AI227,$I227-SUM($J227:AI227)))","v":0},{"$f":"IF(AJ$4=$E227, $I227*AJ$200,0) + IF(AJ$4>$E227,MIN(AJ227,$I227-SUM($J227:AJ227)))","v":0},{"$f":"IF(AK$4=$E227, $I227*AK$200,0) + IF(AK$4>$E227,MIN(AK227,$I227-SUM($J227:AK227)))","v":0},{"$f":"IF(AL$4=$E227, $I227*AL$200,0) + IF(AL$4>$E227,MIN(AL227,$I227-SUM($J227:AL227)))","v":0},{"$f":"IF(AM$4=$E227, $I227*AM$200,0) + IF(AM$4>$E227,MIN(AM227,$I227-SUM($J227:AM227)))","v":0},{"$f":"IF(AN$4=$E227, $I227*AN$200,0) + IF(AN$4>$E227,MIN(AN227,$I227-SUM($J227:AN227)))","v":0},{"$f":"IF(AO$4=$E227, $I227*AO$200,0) + IF(AO$4>$E227,MIN(AO227,$I227-SUM($J227:AO227)))","v":0},{"$f":"IF(AP$4=$E227, $I227*AP$200,0) + IF(AP$4>$E227,MIN(AP227,$I227-SUM($J227:AP227)))","v":0},{"$f":"IF(AQ$4=$E227, $I227*AQ$200,0) + IF(AQ$4>$E227,MIN(AQ227,$I227-SUM($J227:AQ227)))","v":0},{"$f":"IF(AR$4=$E227, $I227*AR$200,0) + IF(AR$4>$E227,MIN(AR227,$I227-SUM($J227:AR227)))","v":0},{"$f":"IF(AS$4=$E227, $I227*AS$200,0) + IF(AS$4>$E227,MIN(AS227,$I227-SUM($J227:AS227)))","v":0},{"$f":"IF(AT$4=$E227, $I227*AT$200,0) + IF(AT$4>$E227,MIN(AT227,$I227-SUM($J227:AT227)))","v":0},{"$f":"IF(AU$4=$E227, $I227*AU$200,0) + IF(AU$4>$E227,MIN(AU227,$I227-SUM($J227:AU227)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E227)+1)","v":"2011-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E228,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E228, $I228*J$200,0) + IF(J$4>$E228,MIN(J228,$I228-SUM($J228:J228)))","v":0},{"$f":"IF(K$4=$E228, $I228*K$200,0) + IF(K$4>$E228,MIN(K228,$I228-SUM($J228:K228)))","v":0},{"$f":"IF(L$4=$E228, $I228*L$200,0) + IF(L$4>$E228,MIN(L228,$I228-SUM($J228:L228)))","v":0},{"$f":"IF(M$4=$E228, $I228*M$200,0) + IF(M$4>$E228,MIN(M228,$I228-SUM($J228:M228)))","v":0},{"$f":"IF(N$4=$E228, $I228*N$200,0) + IF(N$4>$E228,MIN(N228,$I228-SUM($J228:N228)))","v":0},{"$f":"IF(O$4=$E228, $I228*O$200,0) + IF(O$4>$E228,MIN(O228,$I228-SUM($J228:O228)))","v":0},{"$f":"IF(P$4=$E228, $I228*P$200,0) + IF(P$4>$E228,MIN(P228,$I228-SUM($J228:P228)))","v":0},{"$f":"IF(Q$4=$E228, $I228*Q$200,0) + IF(Q$4>$E228,MIN(Q228,$I228-SUM($J228:Q228)))","v":0},{"$f":"IF(R$4=$E228, $I228*R$200,0) + IF(R$4>$E228,MIN(R228,$I228-SUM($J228:R228)))","v":0},{"$f":"IF(S$4=$E228, $I228*S$200,0) + IF(S$4>$E228,MIN(S228,$I228-SUM($J228:S228)))","v":0},{"$f":"IF(T$4=$E228, $I228*T$200,0) + IF(T$4>$E228,MIN(T228,$I228-SUM($J228:T228)))","v":0},{"$f":"IF(U$4=$E228, $I228*U$200,0) + IF(U$4>$E228,MIN(U228,$I228-SUM($J228:U228)))","v":0},{"$f":"IF(V$4=$E228, $I228*V$200,0) + IF(V$4>$E228,MIN(V228,$I228-SUM($J228:V228)))","v":0},{"$f":"IF(W$4=$E228, $I228*W$200,0) + IF(W$4>$E228,MIN(W228,$I228-SUM($J228:W228)))","v":0},{"$f":"IF(X$4=$E228, $I228*X$200,0) + IF(X$4>$E228,MIN(X228,$I228-SUM($J228:X228)))","v":0},{"$f":"IF(Y$4=$E228, $I228*Y$200,0) + IF(Y$4>$E228,MIN(Y228,$I228-SUM($J228:Y228)))","v":0},{"$f":"IF(Z$4=$E228, $I228*Z$200,0) + IF(Z$4>$E228,MIN(Z228,$I228-SUM($J228:Z228)))","v":0},{"$f":"IF(AA$4=$E228, $I228*AA$200,0) + IF(AA$4>$E228,MIN(AA228,$I228-SUM($J228:AA228)))","v":0},{"$f":"IF(AB$4=$E228, $I228*AB$200,0) + IF(AB$4>$E228,MIN(AB228,$I228-SUM($J228:AB228)))","v":0},{"$f":"IF(AC$4=$E228, $I228*AC$200,0) + IF(AC$4>$E228,MIN(AC228,$I228-SUM($J228:AC228)))","v":0},{"$f":"IF(AD$4=$E228, $I228*AD$200,0) + IF(AD$4>$E228,MIN(AD228,$I228-SUM($J228:AD228)))","v":0},{"$f":"IF(AE$4=$E228, $I228*AE$200,0) + IF(AE$4>$E228,MIN(AE228,$I228-SUM($J228:AE228)))","v":0},{"$f":"IF(AF$4=$E228, $I228*AF$200,0) + IF(AF$4>$E228,MIN(AF228,$I228-SUM($J228:AF228)))","v":0},{"$f":"IF(AG$4=$E228, $I228*AG$200,0) + IF(AG$4>$E228,MIN(AG228,$I228-SUM($J228:AG228)))","v":0},{"$f":"IF(AH$4=$E228, $I228*AH$200,0) + IF(AH$4>$E228,MIN(AH228,$I228-SUM($J228:AH228)))","v":0},{"$f":"IF(AI$4=$E228, $I228*AI$200,0) + IF(AI$4>$E228,MIN(AI228,$I228-SUM($J228:AI228)))","v":0},{"$f":"IF(AJ$4=$E228, $I228*AJ$200,0) + IF(AJ$4>$E228,MIN(AJ228,$I228-SUM($J228:AJ228)))","v":0},{"$f":"IF(AK$4=$E228, $I228*AK$200,0) + IF(AK$4>$E228,MIN(AK228,$I228-SUM($J228:AK228)))","v":0},{"$f":"IF(AL$4=$E228, $I228*AL$200,0) + IF(AL$4>$E228,MIN(AL228,$I228-SUM($J228:AL228)))","v":0},{"$f":"IF(AM$4=$E228, $I228*AM$200,0) + IF(AM$4>$E228,MIN(AM228,$I228-SUM($J228:AM228)))","v":0},{"$f":"IF(AN$4=$E228, $I228*AN$200,0) + IF(AN$4>$E228,MIN(AN228,$I228-SUM($J228:AN228)))","v":0},{"$f":"IF(AO$4=$E228, $I228*AO$200,0) + IF(AO$4>$E228,MIN(AO228,$I228-SUM($J228:AO228)))","v":0},{"$f":"IF(AP$4=$E228, $I228*AP$200,0) + IF(AP$4>$E228,MIN(AP228,$I228-SUM($J228:AP228)))","v":0},{"$f":"IF(AQ$4=$E228, $I228*AQ$200,0) + IF(AQ$4>$E228,MIN(AQ228,$I228-SUM($J228:AQ228)))","v":0},{"$f":"IF(AR$4=$E228, $I228*AR$200,0) + IF(AR$4>$E228,MIN(AR228,$I228-SUM($J228:AR228)))","v":0},{"$f":"IF(AS$4=$E228, $I228*AS$200,0) + IF(AS$4>$E228,MIN(AS228,$I228-SUM($J228:AS228)))","v":0},{"$f":"IF(AT$4=$E228, $I228*AT$200,0) + IF(AT$4>$E228,MIN(AT228,$I228-SUM($J228:AT228)))","v":0},{"$f":"IF(AU$4=$E228, $I228*AU$200,0) + IF(AU$4>$E228,MIN(AU228,$I228-SUM($J228:AU228)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E228)+1)","v":"2012-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E229,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E229, $I229*J$200,0) + IF(J$4>$E229,MIN(J229,$I229-SUM($J229:J229)))","v":0},{"$f":"IF(K$4=$E229, $I229*K$200,0) + IF(K$4>$E229,MIN(K229,$I229-SUM($J229:K229)))","v":0},{"$f":"IF(L$4=$E229, $I229*L$200,0) + IF(L$4>$E229,MIN(L229,$I229-SUM($J229:L229)))","v":0},{"$f":"IF(M$4=$E229, $I229*M$200,0) + IF(M$4>$E229,MIN(M229,$I229-SUM($J229:M229)))","v":0},{"$f":"IF(N$4=$E229, $I229*N$200,0) + IF(N$4>$E229,MIN(N229,$I229-SUM($J229:N229)))","v":0},{"$f":"IF(O$4=$E229, $I229*O$200,0) + IF(O$4>$E229,MIN(O229,$I229-SUM($J229:O229)))","v":0},{"$f":"IF(P$4=$E229, $I229*P$200,0) + IF(P$4>$E229,MIN(P229,$I229-SUM($J229:P229)))","v":0},{"$f":"IF(Q$4=$E229, $I229*Q$200,0) + IF(Q$4>$E229,MIN(Q229,$I229-SUM($J229:Q229)))","v":0},{"$f":"IF(R$4=$E229, $I229*R$200,0) + IF(R$4>$E229,MIN(R229,$I229-SUM($J229:R229)))","v":0},{"$f":"IF(S$4=$E229, $I229*S$200,0) + IF(S$4>$E229,MIN(S229,$I229-SUM($J229:S229)))","v":0},{"$f":"IF(T$4=$E229, $I229*T$200,0) + IF(T$4>$E229,MIN(T229,$I229-SUM($J229:T229)))","v":0},{"$f":"IF(U$4=$E229, $I229*U$200,0) + IF(U$4>$E229,MIN(U229,$I229-SUM($J229:U229)))","v":0},{"$f":"IF(V$4=$E229, $I229*V$200,0) + IF(V$4>$E229,MIN(V229,$I229-SUM($J229:V229)))","v":0},{"$f":"IF(W$4=$E229, $I229*W$200,0) + IF(W$4>$E229,MIN(W229,$I229-SUM($J229:W229)))","v":0},{"$f":"IF(X$4=$E229, $I229*X$200,0) + IF(X$4>$E229,MIN(X229,$I229-SUM($J229:X229)))","v":0},{"$f":"IF(Y$4=$E229, $I229*Y$200,0) + IF(Y$4>$E229,MIN(Y229,$I229-SUM($J229:Y229)))","v":0},{"$f":"IF(Z$4=$E229, $I229*Z$200,0) + IF(Z$4>$E229,MIN(Z229,$I229-SUM($J229:Z229)))","v":0},{"$f":"IF(AA$4=$E229, $I229*AA$200,0) + IF(AA$4>$E229,MIN(AA229,$I229-SUM($J229:AA229)))","v":0},{"$f":"IF(AB$4=$E229, $I229*AB$200,0) + IF(AB$4>$E229,MIN(AB229,$I229-SUM($J229:AB229)))","v":0},{"$f":"IF(AC$4=$E229, $I229*AC$200,0) + IF(AC$4>$E229,MIN(AC229,$I229-SUM($J229:AC229)))","v":0},{"$f":"IF(AD$4=$E229, $I229*AD$200,0) + IF(AD$4>$E229,MIN(AD229,$I229-SUM($J229:AD229)))","v":0},{"$f":"IF(AE$4=$E229, $I229*AE$200,0) + IF(AE$4>$E229,MIN(AE229,$I229-SUM($J229:AE229)))","v":0},{"$f":"IF(AF$4=$E229, $I229*AF$200,0) + IF(AF$4>$E229,MIN(AF229,$I229-SUM($J229:AF229)))","v":0},{"$f":"IF(AG$4=$E229, $I229*AG$200,0) + IF(AG$4>$E229,MIN(AG229,$I229-SUM($J229:AG229)))","v":0},{"$f":"IF(AH$4=$E229, $I229*AH$200,0) + IF(AH$4>$E229,MIN(AH229,$I229-SUM($J229:AH229)))","v":0},{"$f":"IF(AI$4=$E229, $I229*AI$200,0) + IF(AI$4>$E229,MIN(AI229,$I229-SUM($J229:AI229)))","v":0},{"$f":"IF(AJ$4=$E229, $I229*AJ$200,0) + IF(AJ$4>$E229,MIN(AJ229,$I229-SUM($J229:AJ229)))","v":0},{"$f":"IF(AK$4=$E229, $I229*AK$200,0) + IF(AK$4>$E229,MIN(AK229,$I229-SUM($J229:AK229)))","v":0},{"$f":"IF(AL$4=$E229, $I229*AL$200,0) + IF(AL$4>$E229,MIN(AL229,$I229-SUM($J229:AL229)))","v":0},{"$f":"IF(AM$4=$E229, $I229*AM$200,0) + IF(AM$4>$E229,MIN(AM229,$I229-SUM($J229:AM229)))","v":0},{"$f":"IF(AN$4=$E229, $I229*AN$200,0) + IF(AN$4>$E229,MIN(AN229,$I229-SUM($J229:AN229)))","v":0},{"$f":"IF(AO$4=$E229, $I229*AO$200,0) + IF(AO$4>$E229,MIN(AO229,$I229-SUM($J229:AO229)))","v":0},{"$f":"IF(AP$4=$E229, $I229*AP$200,0) + IF(AP$4>$E229,MIN(AP229,$I229-SUM($J229:AP229)))","v":0},{"$f":"IF(AQ$4=$E229, $I229*AQ$200,0) + IF(AQ$4>$E229,MIN(AQ229,$I229-SUM($J229:AQ229)))","v":0},{"$f":"IF(AR$4=$E229, $I229*AR$200,0) + IF(AR$4>$E229,MIN(AR229,$I229-SUM($J229:AR229)))","v":0},{"$f":"IF(AS$4=$E229, $I229*AS$200,0) + IF(AS$4>$E229,MIN(AS229,$I229-SUM($J229:AS229)))","v":0},{"$f":"IF(AT$4=$E229, $I229*AT$200,0) + IF(AT$4>$E229,MIN(AT229,$I229-SUM($J229:AT229)))","v":0},{"$f":"IF(AU$4=$E229, $I229*AU$200,0) + IF(AU$4>$E229,MIN(AU229,$I229-SUM($J229:AU229)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E229)+1)","v":"2013-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E230,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E230, $I230*J$200,0) + IF(J$4>$E230,MIN(J230,$I230-SUM($J230:J230)))","v":0},{"$f":"IF(K$4=$E230, $I230*K$200,0) + IF(K$4>$E230,MIN(K230,$I230-SUM($J230:K230)))","v":0},{"$f":"IF(L$4=$E230, $I230*L$200,0) + IF(L$4>$E230,MIN(L230,$I230-SUM($J230:L230)))","v":0},{"$f":"IF(M$4=$E230, $I230*M$200,0) + IF(M$4>$E230,MIN(M230,$I230-SUM($J230:M230)))","v":0},{"$f":"IF(N$4=$E230, $I230*N$200,0) + IF(N$4>$E230,MIN(N230,$I230-SUM($J230:N230)))","v":0},{"$f":"IF(O$4=$E230, $I230*O$200,0) + IF(O$4>$E230,MIN(O230,$I230-SUM($J230:O230)))","v":0},{"$f":"IF(P$4=$E230, $I230*P$200,0) + IF(P$4>$E230,MIN(P230,$I230-SUM($J230:P230)))","v":0},{"$f":"IF(Q$4=$E230, $I230*Q$200,0) + IF(Q$4>$E230,MIN(Q230,$I230-SUM($J230:Q230)))","v":0},{"$f":"IF(R$4=$E230, $I230*R$200,0) + IF(R$4>$E230,MIN(R230,$I230-SUM($J230:R230)))","v":0},{"$f":"IF(S$4=$E230, $I230*S$200,0) + IF(S$4>$E230,MIN(S230,$I230-SUM($J230:S230)))","v":0},{"$f":"IF(T$4=$E230, $I230*T$200,0) + IF(T$4>$E230,MIN(T230,$I230-SUM($J230:T230)))","v":0},{"$f":"IF(U$4=$E230, $I230*U$200,0) + IF(U$4>$E230,MIN(U230,$I230-SUM($J230:U230)))","v":0},{"$f":"IF(V$4=$E230, $I230*V$200,0) + IF(V$4>$E230,MIN(V230,$I230-SUM($J230:V230)))","v":0},{"$f":"IF(W$4=$E230, $I230*W$200,0) + IF(W$4>$E230,MIN(W230,$I230-SUM($J230:W230)))","v":0},{"$f":"IF(X$4=$E230, $I230*X$200,0) + IF(X$4>$E230,MIN(X230,$I230-SUM($J230:X230)))","v":0},{"$f":"IF(Y$4=$E230, $I230*Y$200,0) + IF(Y$4>$E230,MIN(Y230,$I230-SUM($J230:Y230)))","v":0},{"$f":"IF(Z$4=$E230, $I230*Z$200,0) + IF(Z$4>$E230,MIN(Z230,$I230-SUM($J230:Z230)))","v":0},{"$f":"IF(AA$4=$E230, $I230*AA$200,0) + IF(AA$4>$E230,MIN(AA230,$I230-SUM($J230:AA230)))","v":0},{"$f":"IF(AB$4=$E230, $I230*AB$200,0) + IF(AB$4>$E230,MIN(AB230,$I230-SUM($J230:AB230)))","v":0},{"$f":"IF(AC$4=$E230, $I230*AC$200,0) + IF(AC$4>$E230,MIN(AC230,$I230-SUM($J230:AC230)))","v":0},{"$f":"IF(AD$4=$E230, $I230*AD$200,0) + IF(AD$4>$E230,MIN(AD230,$I230-SUM($J230:AD230)))","v":0},{"$f":"IF(AE$4=$E230, $I230*AE$200,0) + IF(AE$4>$E230,MIN(AE230,$I230-SUM($J230:AE230)))","v":0},{"$f":"IF(AF$4=$E230, $I230*AF$200,0) + IF(AF$4>$E230,MIN(AF230,$I230-SUM($J230:AF230)))","v":0},{"$f":"IF(AG$4=$E230, $I230*AG$200,0) + IF(AG$4>$E230,MIN(AG230,$I230-SUM($J230:AG230)))","v":0},{"$f":"IF(AH$4=$E230, $I230*AH$200,0) + IF(AH$4>$E230,MIN(AH230,$I230-SUM($J230:AH230)))","v":0},{"$f":"IF(AI$4=$E230, $I230*AI$200,0) + IF(AI$4>$E230,MIN(AI230,$I230-SUM($J230:AI230)))","v":0},{"$f":"IF(AJ$4=$E230, $I230*AJ$200,0) + IF(AJ$4>$E230,MIN(AJ230,$I230-SUM($J230:AJ230)))","v":0},{"$f":"IF(AK$4=$E230, $I230*AK$200,0) + IF(AK$4>$E230,MIN(AK230,$I230-SUM($J230:AK230)))","v":0},{"$f":"IF(AL$4=$E230, $I230*AL$200,0) + IF(AL$4>$E230,MIN(AL230,$I230-SUM($J230:AL230)))","v":0},{"$f":"IF(AM$4=$E230, $I230*AM$200,0) + IF(AM$4>$E230,MIN(AM230,$I230-SUM($J230:AM230)))","v":0},{"$f":"IF(AN$4=$E230, $I230*AN$200,0) + IF(AN$4>$E230,MIN(AN230,$I230-SUM($J230:AN230)))","v":0},{"$f":"IF(AO$4=$E230, $I230*AO$200,0) + IF(AO$4>$E230,MIN(AO230,$I230-SUM($J230:AO230)))","v":0},{"$f":"IF(AP$4=$E230, $I230*AP$200,0) + IF(AP$4>$E230,MIN(AP230,$I230-SUM($J230:AP230)))","v":0},{"$f":"IF(AQ$4=$E230, $I230*AQ$200,0) + IF(AQ$4>$E230,MIN(AQ230,$I230-SUM($J230:AQ230)))","v":0},{"$f":"IF(AR$4=$E230, $I230*AR$200,0) + IF(AR$4>$E230,MIN(AR230,$I230-SUM($J230:AR230)))","v":0},{"$f":"IF(AS$4=$E230, $I230*AS$200,0) + IF(AS$4>$E230,MIN(AS230,$I230-SUM($J230:AS230)))","v":0},{"$f":"IF(AT$4=$E230, $I230*AT$200,0) + IF(AT$4>$E230,MIN(AT230,$I230-SUM($J230:AT230)))","v":0},{"$f":"IF(AU$4=$E230, $I230*AU$200,0) + IF(AU$4>$E230,MIN(AU230,$I230-SUM($J230:AU230)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E230)+1)","v":"2014-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E231,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E231, $I231*J$200,0) + IF(J$4>$E231,MIN(J231,$I231-SUM($J231:J231)))","v":0},{"$f":"IF(K$4=$E231, $I231*K$200,0) + IF(K$4>$E231,MIN(K231,$I231-SUM($J231:K231)))","v":0},{"$f":"IF(L$4=$E231, $I231*L$200,0) + IF(L$4>$E231,MIN(L231,$I231-SUM($J231:L231)))","v":0},{"$f":"IF(M$4=$E231, $I231*M$200,0) + IF(M$4>$E231,MIN(M231,$I231-SUM($J231:M231)))","v":0},{"$f":"IF(N$4=$E231, $I231*N$200,0) + IF(N$4>$E231,MIN(N231,$I231-SUM($J231:N231)))","v":0},{"$f":"IF(O$4=$E231, $I231*O$200,0) + IF(O$4>$E231,MIN(O231,$I231-SUM($J231:O231)))","v":0},{"$f":"IF(P$4=$E231, $I231*P$200,0) + IF(P$4>$E231,MIN(P231,$I231-SUM($J231:P231)))","v":0},{"$f":"IF(Q$4=$E231, $I231*Q$200,0) + IF(Q$4>$E231,MIN(Q231,$I231-SUM($J231:Q231)))","v":0},{"$f":"IF(R$4=$E231, $I231*R$200,0) + IF(R$4>$E231,MIN(R231,$I231-SUM($J231:R231)))","v":0},{"$f":"IF(S$4=$E231, $I231*S$200,0) + IF(S$4>$E231,MIN(S231,$I231-SUM($J231:S231)))","v":0},{"$f":"IF(T$4=$E231, $I231*T$200,0) + IF(T$4>$E231,MIN(T231,$I231-SUM($J231:T231)))","v":0},{"$f":"IF(U$4=$E231, $I231*U$200,0) + IF(U$4>$E231,MIN(U231,$I231-SUM($J231:U231)))","v":0},{"$f":"IF(V$4=$E231, $I231*V$200,0) + IF(V$4>$E231,MIN(V231,$I231-SUM($J231:V231)))","v":0},{"$f":"IF(W$4=$E231, $I231*W$200,0) + IF(W$4>$E231,MIN(W231,$I231-SUM($J231:W231)))","v":0},{"$f":"IF(X$4=$E231, $I231*X$200,0) + IF(X$4>$E231,MIN(X231,$I231-SUM($J231:X231)))","v":0},{"$f":"IF(Y$4=$E231, $I231*Y$200,0) + IF(Y$4>$E231,MIN(Y231,$I231-SUM($J231:Y231)))","v":0},{"$f":"IF(Z$4=$E231, $I231*Z$200,0) + IF(Z$4>$E231,MIN(Z231,$I231-SUM($J231:Z231)))","v":0},{"$f":"IF(AA$4=$E231, $I231*AA$200,0) + IF(AA$4>$E231,MIN(AA231,$I231-SUM($J231:AA231)))","v":0},{"$f":"IF(AB$4=$E231, $I231*AB$200,0) + IF(AB$4>$E231,MIN(AB231,$I231-SUM($J231:AB231)))","v":0},{"$f":"IF(AC$4=$E231, $I231*AC$200,0) + IF(AC$4>$E231,MIN(AC231,$I231-SUM($J231:AC231)))","v":0},{"$f":"IF(AD$4=$E231, $I231*AD$200,0) + IF(AD$4>$E231,MIN(AD231,$I231-SUM($J231:AD231)))","v":0},{"$f":"IF(AE$4=$E231, $I231*AE$200,0) + IF(AE$4>$E231,MIN(AE231,$I231-SUM($J231:AE231)))","v":0},{"$f":"IF(AF$4=$E231, $I231*AF$200,0) + IF(AF$4>$E231,MIN(AF231,$I231-SUM($J231:AF231)))","v":0},{"$f":"IF(AG$4=$E231, $I231*AG$200,0) + IF(AG$4>$E231,MIN(AG231,$I231-SUM($J231:AG231)))","v":0},{"$f":"IF(AH$4=$E231, $I231*AH$200,0) + IF(AH$4>$E231,MIN(AH231,$I231-SUM($J231:AH231)))","v":0},{"$f":"IF(AI$4=$E231, $I231*AI$200,0) + IF(AI$4>$E231,MIN(AI231,$I231-SUM($J231:AI231)))","v":0},{"$f":"IF(AJ$4=$E231, $I231*AJ$200,0) + IF(AJ$4>$E231,MIN(AJ231,$I231-SUM($J231:AJ231)))","v":0},{"$f":"IF(AK$4=$E231, $I231*AK$200,0) + IF(AK$4>$E231,MIN(AK231,$I231-SUM($J231:AK231)))","v":0},{"$f":"IF(AL$4=$E231, $I231*AL$200,0) + IF(AL$4>$E231,MIN(AL231,$I231-SUM($J231:AL231)))","v":0},{"$f":"IF(AM$4=$E231, $I231*AM$200,0) + IF(AM$4>$E231,MIN(AM231,$I231-SUM($J231:AM231)))","v":0},{"$f":"IF(AN$4=$E231, $I231*AN$200,0) + IF(AN$4>$E231,MIN(AN231,$I231-SUM($J231:AN231)))","v":0},{"$f":"IF(AO$4=$E231, $I231*AO$200,0) + IF(AO$4>$E231,MIN(AO231,$I231-SUM($J231:AO231)))","v":0},{"$f":"IF(AP$4=$E231, $I231*AP$200,0) + IF(AP$4>$E231,MIN(AP231,$I231-SUM($J231:AP231)))","v":0},{"$f":"IF(AQ$4=$E231, $I231*AQ$200,0) + IF(AQ$4>$E231,MIN(AQ231,$I231-SUM($J231:AQ231)))","v":0},{"$f":"IF(AR$4=$E231, $I231*AR$200,0) + IF(AR$4>$E231,MIN(AR231,$I231-SUM($J231:AR231)))","v":0},{"$f":"IF(AS$4=$E231, $I231*AS$200,0) + IF(AS$4>$E231,MIN(AS231,$I231-SUM($J231:AS231)))","v":0},{"$f":"IF(AT$4=$E231, $I231*AT$200,0) + IF(AT$4>$E231,MIN(AT231,$I231-SUM($J231:AT231)))","v":0},{"$f":"IF(AU$4=$E231, $I231*AU$200,0) + IF(AU$4>$E231,MIN(AU231,$I231-SUM($J231:AU231)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E231)+1)","v":"2015-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E232,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E232, $I232*J$200,0) + IF(J$4>$E232,MIN(J232,$I232-SUM($J232:J232)))","v":0},{"$f":"IF(K$4=$E232, $I232*K$200,0) + IF(K$4>$E232,MIN(K232,$I232-SUM($J232:K232)))","v":0},{"$f":"IF(L$4=$E232, $I232*L$200,0) + IF(L$4>$E232,MIN(L232,$I232-SUM($J232:L232)))","v":0},{"$f":"IF(M$4=$E232, $I232*M$200,0) + IF(M$4>$E232,MIN(M232,$I232-SUM($J232:M232)))","v":0},{"$f":"IF(N$4=$E232, $I232*N$200,0) + IF(N$4>$E232,MIN(N232,$I232-SUM($J232:N232)))","v":0},{"$f":"IF(O$4=$E232, $I232*O$200,0) + IF(O$4>$E232,MIN(O232,$I232-SUM($J232:O232)))","v":0},{"$f":"IF(P$4=$E232, $I232*P$200,0) + IF(P$4>$E232,MIN(P232,$I232-SUM($J232:P232)))","v":0},{"$f":"IF(Q$4=$E232, $I232*Q$200,0) + IF(Q$4>$E232,MIN(Q232,$I232-SUM($J232:Q232)))","v":0},{"$f":"IF(R$4=$E232, $I232*R$200,0) + IF(R$4>$E232,MIN(R232,$I232-SUM($J232:R232)))","v":0},{"$f":"IF(S$4=$E232, $I232*S$200,0) + IF(S$4>$E232,MIN(S232,$I232-SUM($J232:S232)))","v":0},{"$f":"IF(T$4=$E232, $I232*T$200,0) + IF(T$4>$E232,MIN(T232,$I232-SUM($J232:T232)))","v":0},{"$f":"IF(U$4=$E232, $I232*U$200,0) + IF(U$4>$E232,MIN(U232,$I232-SUM($J232:U232)))","v":0},{"$f":"IF(V$4=$E232, $I232*V$200,0) + IF(V$4>$E232,MIN(V232,$I232-SUM($J232:V232)))","v":0},{"$f":"IF(W$4=$E232, $I232*W$200,0) + IF(W$4>$E232,MIN(W232,$I232-SUM($J232:W232)))","v":0},{"$f":"IF(X$4=$E232, $I232*X$200,0) + IF(X$4>$E232,MIN(X232,$I232-SUM($J232:X232)))","v":0},{"$f":"IF(Y$4=$E232, $I232*Y$200,0) + IF(Y$4>$E232,MIN(Y232,$I232-SUM($J232:Y232)))","v":0},{"$f":"IF(Z$4=$E232, $I232*Z$200,0) + IF(Z$4>$E232,MIN(Z232,$I232-SUM($J232:Z232)))","v":0},{"$f":"IF(AA$4=$E232, $I232*AA$200,0) + IF(AA$4>$E232,MIN(AA232,$I232-SUM($J232:AA232)))","v":0},{"$f":"IF(AB$4=$E232, $I232*AB$200,0) + IF(AB$4>$E232,MIN(AB232,$I232-SUM($J232:AB232)))","v":0},{"$f":"IF(AC$4=$E232, $I232*AC$200,0) + IF(AC$4>$E232,MIN(AC232,$I232-SUM($J232:AC232)))","v":0},{"$f":"IF(AD$4=$E232, $I232*AD$200,0) + IF(AD$4>$E232,MIN(AD232,$I232-SUM($J232:AD232)))","v":0},{"$f":"IF(AE$4=$E232, $I232*AE$200,0) + IF(AE$4>$E232,MIN(AE232,$I232-SUM($J232:AE232)))","v":0},{"$f":"IF(AF$4=$E232, $I232*AF$200,0) + IF(AF$4>$E232,MIN(AF232,$I232-SUM($J232:AF232)))","v":0},{"$f":"IF(AG$4=$E232, $I232*AG$200,0) + IF(AG$4>$E232,MIN(AG232,$I232-SUM($J232:AG232)))","v":0},{"$f":"IF(AH$4=$E232, $I232*AH$200,0) + IF(AH$4>$E232,MIN(AH232,$I232-SUM($J232:AH232)))","v":0},{"$f":"IF(AI$4=$E232, $I232*AI$200,0) + IF(AI$4>$E232,MIN(AI232,$I232-SUM($J232:AI232)))","v":0},{"$f":"IF(AJ$4=$E232, $I232*AJ$200,0) + IF(AJ$4>$E232,MIN(AJ232,$I232-SUM($J232:AJ232)))","v":0},{"$f":"IF(AK$4=$E232, $I232*AK$200,0) + IF(AK$4>$E232,MIN(AK232,$I232-SUM($J232:AK232)))","v":0},{"$f":"IF(AL$4=$E232, $I232*AL$200,0) + IF(AL$4>$E232,MIN(AL232,$I232-SUM($J232:AL232)))","v":0},{"$f":"IF(AM$4=$E232, $I232*AM$200,0) + IF(AM$4>$E232,MIN(AM232,$I232-SUM($J232:AM232)))","v":0},{"$f":"IF(AN$4=$E232, $I232*AN$200,0) + IF(AN$4>$E232,MIN(AN232,$I232-SUM($J232:AN232)))","v":0},{"$f":"IF(AO$4=$E232, $I232*AO$200,0) + IF(AO$4>$E232,MIN(AO232,$I232-SUM($J232:AO232)))","v":0},{"$f":"IF(AP$4=$E232, $I232*AP$200,0) + IF(AP$4>$E232,MIN(AP232,$I232-SUM($J232:AP232)))","v":0},{"$f":"IF(AQ$4=$E232, $I232*AQ$200,0) + IF(AQ$4>$E232,MIN(AQ232,$I232-SUM($J232:AQ232)))","v":0},{"$f":"IF(AR$4=$E232, $I232*AR$200,0) + IF(AR$4>$E232,MIN(AR232,$I232-SUM($J232:AR232)))","v":0},{"$f":"IF(AS$4=$E232, $I232*AS$200,0) + IF(AS$4>$E232,MIN(AS232,$I232-SUM($J232:AS232)))","v":0},{"$f":"IF(AT$4=$E232, $I232*AT$200,0) + IF(AT$4>$E232,MIN(AT232,$I232-SUM($J232:AT232)))","v":0},{"$f":"IF(AU$4=$E232, $I232*AU$200,0) + IF(AU$4>$E232,MIN(AU232,$I232-SUM($J232:AU232)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E232)+1)","v":"2016-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E233,$K$4:$AV$4,0))","v":191.71604548314653},null,{"$f":"IF(J$4=$E233, $I233*J$200,0) + IF(J$4>$E233,MIN(J233,$I233-SUM($J233:J233)))","v":0},{"$f":"IF(K$4=$E233, $I233*K$200,0) + IF(K$4>$E233,MIN(K233,$I233-SUM($J233:K233)))","v":0},{"$f":"IF(L$4=$E233, $I233*L$200,0) + IF(L$4>$E233,MIN(L233,$I233-SUM($J233:L233)))","v":0},{"$f":"IF(M$4=$E233, $I233*M$200,0) + IF(M$4>$E233,MIN(M233,$I233-SUM($J233:M233)))","v":0},{"$f":"IF(N$4=$E233, $I233*N$200,0) + IF(N$4>$E233,MIN(N233,$I233-SUM($J233:N233)))","v":0},{"$f":"IF(O$4=$E233, $I233*O$200,0) + IF(O$4>$E233,MIN(O233,$I233-SUM($J233:O233)))","v":0},{"$f":"IF(P$4=$E233, $I233*P$200,0) + IF(P$4>$E233,MIN(P233,$I233-SUM($J233:P233)))","v":0},{"$f":"IF(Q$4=$E233, $I233*Q$200,0) + IF(Q$4>$E233,MIN(Q233,$I233-SUM($J233:Q233)))","v":0},{"$f":"IF(R$4=$E233, $I233*R$200,0) + IF(R$4>$E233,MIN(R233,$I233-SUM($J233:R233)))","v":0},{"$f":"IF(S$4=$E233, $I233*S$200,0) + IF(S$4>$E233,MIN(S233,$I233-SUM($J233:S233)))","v":0},{"$f":"IF(T$4=$E233, $I233*T$200,0) + IF(T$4>$E233,MIN(T233,$I233-SUM($J233:T233)))","v":0},{"$f":"IF(U$4=$E233, $I233*U$200,0) + IF(U$4>$E233,MIN(U233,$I233-SUM($J233:U233)))","v":0},{"$f":"IF(V$4=$E233, $I233*V$200,0) + IF(V$4>$E233,MIN(V233,$I233-SUM($J233:V233)))","v":0},{"$f":"IF(W$4=$E233, $I233*W$200,0) + IF(W$4>$E233,MIN(W233,$I233-SUM($J233:W233)))","v":0},{"$f":"IF(X$4=$E233, $I233*X$200,0) + IF(X$4>$E233,MIN(X233,$I233-SUM($J233:X233)))","v":0},{"$f":"IF(Y$4=$E233, $I233*Y$200,0) + IF(Y$4>$E233,MIN(Y233,$I233-SUM($J233:Y233)))","v":0},{"$f":"IF(Z$4=$E233, $I233*Z$200,0) + IF(Z$4>$E233,MIN(Z233,$I233-SUM($J233:Z233)))","v":0},{"$f":"IF(AA$4=$E233, $I233*AA$200,0) + IF(AA$4>$E233,MIN(AA233,$I233-SUM($J233:AA233)))","v":0},{"$f":"IF(AB$4=$E233, $I233*AB$200,0) + IF(AB$4>$E233,MIN(AB233,$I233-SUM($J233:AB233)))","v":0},{"$f":"IF(AC$4=$E233, $I233*AC$200,0) + IF(AC$4>$E233,MIN(AC233,$I233-SUM($J233:AC233)))","v":0},{"$f":"IF(AD$4=$E233, $I233*AD$200,0) + IF(AD$4>$E233,MIN(AD233,$I233-SUM($J233:AD233)))","v":0},{"$f":"IF(AE$4=$E233, $I233*AE$200,0) + IF(AE$4>$E233,MIN(AE233,$I233-SUM($J233:AE233)))","v":0},{"$f":"IF(AF$4=$E233, $I233*AF$200,0) + IF(AF$4>$E233,MIN(AF233,$I233-SUM($J233:AF233)))","v":0},{"$f":"IF(AG$4=$E233, $I233*AG$200,0) + IF(AG$4>$E233,MIN(AG233,$I233-SUM($J233:AG233)))","v":0},{"$f":"IF(AH$4=$E233, $I233*AH$200,0) + IF(AH$4>$E233,MIN(AH233,$I233-SUM($J233:AH233)))","v":0},{"$f":"IF(AI$4=$E233, $I233*AI$200,0) + IF(AI$4>$E233,MIN(AI233,$I233-SUM($J233:AI233)))","v":0},{"$f":"IF(AJ$4=$E233, $I233*AJ$200,0) + IF(AJ$4>$E233,MIN(AJ233,$I233-SUM($J233:AJ233)))","v":8.2904235884603903},{"$f":"IF(AK$4=$E233, $I233*AK$200,0) + IF(AK$4>$E233,MIN(AK233,$I233-SUM($J233:AK233)))","v":8.2904235884603903},{"$f":"IF(AL$4=$E233, $I233*AL$200,0) + IF(AL$4>$E233,MIN(AL233,$I233-SUM($J233:AL233)))","v":8.2904235884603903},{"$f":"IF(AM$4=$E233, $I233*AM$200,0) + IF(AM$4>$E233,MIN(AM233,$I233-SUM($J233:AM233)))","v":8.2904235884603903},{"$f":"IF(AN$4=$E233, $I233*AN$200,0) + IF(AN$4>$E233,MIN(AN233,$I233-SUM($J233:AN233)))","v":8.2904235884603903},{"$f":"IF(AO$4=$E233, $I233*AO$200,0) + IF(AO$4>$E233,MIN(AO233,$I233-SUM($J233:AO233)))","v":8.2904235884603903},{"$f":"IF(AP$4=$E233, $I233*AP$200,0) + IF(AP$4>$E233,MIN(AP233,$I233-SUM($J233:AP233)))","v":8.2904235884603903},{"$f":"IF(AQ$4=$E233, $I233*AQ$200,0) + IF(AQ$4>$E233,MIN(AQ233,$I233-SUM($J233:AQ233)))","v":8.2904235884603903},{"$f":"IF(AR$4=$E233, $I233*AR$200,0) + IF(AR$4>$E233,MIN(AR233,$I233-SUM($J233:AR233)))","v":8.2904235884603903},{"$f":"IF(AS$4=$E233, $I233*AS$200,0) + IF(AS$4>$E233,MIN(AS233,$I233-SUM($J233:AS233)))","v":8.2904235884603903},{"$f":"IF(AT$4=$E233, $I233*AT$200,0) + IF(AT$4>$E233,MIN(AT233,$I233-SUM($J233:AT233)))","v":8.2904235884603903},{"$f":"IF(AU$4=$E233, $I233*AU$200,0) + IF(AU$4>$E233,MIN(AU233,$I233-SUM($J233:AU233)))","v":8.2904235884603903}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E233)+1)","v":"2017-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E234,$K$4:$AV$4,0))","v":174.69572201826307},null,{"$f":"IF(J$4=$E234, $I234*J$200,0) + IF(J$4>$E234,MIN(J234,$I234-SUM($J234:J234)))","v":0},{"$f":"IF(K$4=$E234, $I234*K$200,0) + IF(K$4>$E234,MIN(K234,$I234-SUM($J234:K234)))","v":0},{"$f":"IF(L$4=$E234, $I234*L$200,0) + IF(L$4>$E234,MIN(L234,$I234-SUM($J234:L234)))","v":0},{"$f":"IF(M$4=$E234, $I234*M$200,0) + IF(M$4>$E234,MIN(M234,$I234-SUM($J234:M234)))","v":0},{"$f":"IF(N$4=$E234, $I234*N$200,0) + IF(N$4>$E234,MIN(N234,$I234-SUM($J234:N234)))","v":0},{"$f":"IF(O$4=$E234, $I234*O$200,0) + IF(O$4>$E234,MIN(O234,$I234-SUM($J234:O234)))","v":0},{"$f":"IF(P$4=$E234, $I234*P$200,0) + IF(P$4>$E234,MIN(P234,$I234-SUM($J234:P234)))","v":0},{"$f":"IF(Q$4=$E234, $I234*Q$200,0) + IF(Q$4>$E234,MIN(Q234,$I234-SUM($J234:Q234)))","v":0},{"$f":"IF(R$4=$E234, $I234*R$200,0) + IF(R$4>$E234,MIN(R234,$I234-SUM($J234:R234)))","v":0},{"$f":"IF(S$4=$E234, $I234*S$200,0) + IF(S$4>$E234,MIN(S234,$I234-SUM($J234:S234)))","v":0},{"$f":"IF(T$4=$E234, $I234*T$200,0) + IF(T$4>$E234,MIN(T234,$I234-SUM($J234:T234)))","v":0},{"$f":"IF(U$4=$E234, $I234*U$200,0) + IF(U$4>$E234,MIN(U234,$I234-SUM($J234:U234)))","v":0},{"$f":"IF(V$4=$E234, $I234*V$200,0) + IF(V$4>$E234,MIN(V234,$I234-SUM($J234:V234)))","v":0},{"$f":"IF(W$4=$E234, $I234*W$200,0) + IF(W$4>$E234,MIN(W234,$I234-SUM($J234:W234)))","v":0},{"$f":"IF(X$4=$E234, $I234*X$200,0) + IF(X$4>$E234,MIN(X234,$I234-SUM($J234:X234)))","v":0},{"$f":"IF(Y$4=$E234, $I234*Y$200,0) + IF(Y$4>$E234,MIN(Y234,$I234-SUM($J234:Y234)))","v":0},{"$f":"IF(Z$4=$E234, $I234*Z$200,0) + IF(Z$4>$E234,MIN(Z234,$I234-SUM($J234:Z234)))","v":0},{"$f":"IF(AA$4=$E234, $I234*AA$200,0) + IF(AA$4>$E234,MIN(AA234,$I234-SUM($J234:AA234)))","v":0},{"$f":"IF(AB$4=$E234, $I234*AB$200,0) + IF(AB$4>$E234,MIN(AB234,$I234-SUM($J234:AB234)))","v":0},{"$f":"IF(AC$4=$E234, $I234*AC$200,0) + IF(AC$4>$E234,MIN(AC234,$I234-SUM($J234:AC234)))","v":0},{"$f":"IF(AD$4=$E234, $I234*AD$200,0) + IF(AD$4>$E234,MIN(AD234,$I234-SUM($J234:AD234)))","v":0},{"$f":"IF(AE$4=$E234, $I234*AE$200,0) + IF(AE$4>$E234,MIN(AE234,$I234-SUM($J234:AE234)))","v":0},{"$f":"IF(AF$4=$E234, $I234*AF$200,0) + IF(AF$4>$E234,MIN(AF234,$I234-SUM($J234:AF234)))","v":0},{"$f":"IF(AG$4=$E234, $I234*AG$200,0) + IF(AG$4>$E234,MIN(AG234,$I234-SUM($J234:AG234)))","v":0},{"$f":"IF(AH$4=$E234, $I234*AH$200,0) + IF(AH$4>$E234,MIN(AH234,$I234-SUM($J234:AH234)))","v":0},{"$f":"IF(AI$4=$E234, $I234*AI$200,0) + IF(AI$4>$E234,MIN(AI234,$I234-SUM($J234:AI234)))","v":0},{"$f":"IF(AJ$4=$E234, $I234*AJ$200,0) + IF(AJ$4>$E234,MIN(AJ234,$I234-SUM($J234:AJ234)))","v":0},{"$f":"IF(AK$4=$E234, $I234*AK$200,0) + IF(AK$4>$E234,MIN(AK234,$I234-SUM($J234:AK234)))","v":6.6550751245052604},{"$f":"IF(AL$4=$E234, $I234*AL$200,0) + IF(AL$4>$E234,MIN(AL234,$I234-SUM($J234:AL234)))","v":6.6550751245052604},{"$f":"IF(AM$4=$E234, $I234*AM$200,0) + IF(AM$4>$E234,MIN(AM234,$I234-SUM($J234:AM234)))","v":6.6550751245052604},{"$f":"IF(AN$4=$E234, $I234*AN$200,0) + IF(AN$4>$E234,MIN(AN234,$I234-SUM($J234:AN234)))","v":6.6550751245052604},{"$f":"IF(AO$4=$E234, $I234*AO$200,0) + IF(AO$4>$E234,MIN(AO234,$I234-SUM($J234:AO234)))","v":6.6550751245052604},{"$f":"IF(AP$4=$E234, $I234*AP$200,0) + IF(AP$4>$E234,MIN(AP234,$I234-SUM($J234:AP234)))","v":6.6550751245052604},{"$f":"IF(AQ$4=$E234, $I234*AQ$200,0) + IF(AQ$4>$E234,MIN(AQ234,$I234-SUM($J234:AQ234)))","v":6.6550751245052604},{"$f":"IF(AR$4=$E234, $I234*AR$200,0) + IF(AR$4>$E234,MIN(AR234,$I234-SUM($J234:AR234)))","v":6.6550751245052604},{"$f":"IF(AS$4=$E234, $I234*AS$200,0) + IF(AS$4>$E234,MIN(AS234,$I234-SUM($J234:AS234)))","v":6.6550751245052604},{"$f":"IF(AT$4=$E234, $I234*AT$200,0) + IF(AT$4>$E234,MIN(AT234,$I234-SUM($J234:AT234)))","v":6.6550751245052604},{"$f":"IF(AU$4=$E234, $I234*AU$200,0) + IF(AU$4>$E234,MIN(AU234,$I234-SUM($J234:AU234)))","v":6.6550751245052604}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E234)+1)","v":"2018-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E235,$K$4:$AV$4,0))","v":186.35491468013478},null,{"$f":"IF(J$4=$E235, $I235*J$200,0) + IF(J$4>$E235,MIN(J235,$I235-SUM($J235:J235)))","v":0},{"$f":"IF(K$4=$E235, $I235*K$200,0) + IF(K$4>$E235,MIN(K235,$I235-SUM($J235:K235)))","v":0},{"$f":"IF(L$4=$E235, $I235*L$200,0) + IF(L$4>$E235,MIN(L235,$I235-SUM($J235:L235)))","v":0},{"$f":"IF(M$4=$E235, $I235*M$200,0) + IF(M$4>$E235,MIN(M235,$I235-SUM($J235:M235)))","v":0},{"$f":"IF(N$4=$E235, $I235*N$200,0) + IF(N$4>$E235,MIN(N235,$I235-SUM($J235:N235)))","v":0},{"$f":"IF(O$4=$E235, $I235*O$200,0) + IF(O$4>$E235,MIN(O235,$I235-SUM($J235:O235)))","v":0},{"$f":"IF(P$4=$E235, $I235*P$200,0) + IF(P$4>$E235,MIN(P235,$I235-SUM($J235:P235)))","v":0},{"$f":"IF(Q$4=$E235, $I235*Q$200,0) + IF(Q$4>$E235,MIN(Q235,$I235-SUM($J235:Q235)))","v":0},{"$f":"IF(R$4=$E235, $I235*R$200,0) + IF(R$4>$E235,MIN(R235,$I235-SUM($J235:R235)))","v":0},{"$f":"IF(S$4=$E235, $I235*S$200,0) + IF(S$4>$E235,MIN(S235,$I235-SUM($J235:S235)))","v":0},{"$f":"IF(T$4=$E235, $I235*T$200,0) + IF(T$4>$E235,MIN(T235,$I235-SUM($J235:T235)))","v":0},{"$f":"IF(U$4=$E235, $I235*U$200,0) + IF(U$4>$E235,MIN(U235,$I235-SUM($J235:U235)))","v":0},{"$f":"IF(V$4=$E235, $I235*V$200,0) + IF(V$4>$E235,MIN(V235,$I235-SUM($J235:V235)))","v":0},{"$f":"IF(W$4=$E235, $I235*W$200,0) + IF(W$4>$E235,MIN(W235,$I235-SUM($J235:W235)))","v":0},{"$f":"IF(X$4=$E235, $I235*X$200,0) + IF(X$4>$E235,MIN(X235,$I235-SUM($J235:X235)))","v":0},{"$f":"IF(Y$4=$E235, $I235*Y$200,0) + IF(Y$4>$E235,MIN(Y235,$I235-SUM($J235:Y235)))","v":0},{"$f":"IF(Z$4=$E235, $I235*Z$200,0) + IF(Z$4>$E235,MIN(Z235,$I235-SUM($J235:Z235)))","v":0},{"$f":"IF(AA$4=$E235, $I235*AA$200,0) + IF(AA$4>$E235,MIN(AA235,$I235-SUM($J235:AA235)))","v":0},{"$f":"IF(AB$4=$E235, $I235*AB$200,0) + IF(AB$4>$E235,MIN(AB235,$I235-SUM($J235:AB235)))","v":0},{"$f":"IF(AC$4=$E235, $I235*AC$200,0) + IF(AC$4>$E235,MIN(AC235,$I235-SUM($J235:AC235)))","v":0},{"$f":"IF(AD$4=$E235, $I235*AD$200,0) + IF(AD$4>$E235,MIN(AD235,$I235-SUM($J235:AD235)))","v":0},{"$f":"IF(AE$4=$E235, $I235*AE$200,0) + IF(AE$4>$E235,MIN(AE235,$I235-SUM($J235:AE235)))","v":0},{"$f":"IF(AF$4=$E235, $I235*AF$200,0) + IF(AF$4>$E235,MIN(AF235,$I235-SUM($J235:AF235)))","v":0},{"$f":"IF(AG$4=$E235, $I235*AG$200,0) + IF(AG$4>$E235,MIN(AG235,$I235-SUM($J235:AG235)))","v":0},{"$f":"IF(AH$4=$E235, $I235*AH$200,0) + IF(AH$4>$E235,MIN(AH235,$I235-SUM($J235:AH235)))","v":0},{"$f":"IF(AI$4=$E235, $I235*AI$200,0) + IF(AI$4>$E235,MIN(AI235,$I235-SUM($J235:AI235)))","v":0},{"$f":"IF(AJ$4=$E235, $I235*AJ$200,0) + IF(AJ$4>$E235,MIN(AJ235,$I235-SUM($J235:AJ235)))","v":0},{"$f":"IF(AK$4=$E235, $I235*AK$200,0) + IF(AK$4>$E235,MIN(AK235,$I235-SUM($J235:AK235)))","v":0},{"$f":"IF(AL$4=$E235, $I235*AL$200,0) + IF(AL$4>$E235,MIN(AL235,$I235-SUM($J235:AL235)))","v":6.3439970954939504},{"$f":"IF(AM$4=$E235, $I235*AM$200,0) + IF(AM$4>$E235,MIN(AM235,$I235-SUM($J235:AM235)))","v":6.3439970954939504},{"$f":"IF(AN$4=$E235, $I235*AN$200,0) + IF(AN$4>$E235,MIN(AN235,$I235-SUM($J235:AN235)))","v":6.3439970954939504},{"$f":"IF(AO$4=$E235, $I235*AO$200,0) + IF(AO$4>$E235,MIN(AO235,$I235-SUM($J235:AO235)))","v":6.3439970954939504},{"$f":"IF(AP$4=$E235, $I235*AP$200,0) + IF(AP$4>$E235,MIN(AP235,$I235-SUM($J235:AP235)))","v":6.3439970954939504},{"$f":"IF(AQ$4=$E235, $I235*AQ$200,0) + IF(AQ$4>$E235,MIN(AQ235,$I235-SUM($J235:AQ235)))","v":6.3439970954939504},{"$f":"IF(AR$4=$E235, $I235*AR$200,0) + IF(AR$4>$E235,MIN(AR235,$I235-SUM($J235:AR235)))","v":6.3439970954939504},{"$f":"IF(AS$4=$E235, $I235*AS$200,0) + IF(AS$4>$E235,MIN(AS235,$I235-SUM($J235:AS235)))","v":6.3439970954939504},{"$f":"IF(AT$4=$E235, $I235*AT$200,0) + IF(AT$4>$E235,MIN(AT235,$I235-SUM($J235:AT235)))","v":6.3439970954939504},{"$f":"IF(AU$4=$E235, $I235*AU$200,0) + IF(AU$4>$E235,MIN(AU235,$I235-SUM($J235:AU235)))","v":6.3439970954939504}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E235)+1)","v":"2019-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E236,$K$4:$AV$4,0))","v":189.53974377633185},null,{"$f":"IF(J$4=$E236, $I236*J$200,0) + IF(J$4>$E236,MIN(J236,$I236-SUM($J236:J236)))","v":0},{"$f":"IF(K$4=$E236, $I236*K$200,0) + IF(K$4>$E236,MIN(K236,$I236-SUM($J236:K236)))","v":0},{"$f":"IF(L$4=$E236, $I236*L$200,0) + IF(L$4>$E236,MIN(L236,$I236-SUM($J236:L236)))","v":0},{"$f":"IF(M$4=$E236, $I236*M$200,0) + IF(M$4>$E236,MIN(M236,$I236-SUM($J236:M236)))","v":0},{"$f":"IF(N$4=$E236, $I236*N$200,0) + IF(N$4>$E236,MIN(N236,$I236-SUM($J236:N236)))","v":0},{"$f":"IF(O$4=$E236, $I236*O$200,0) + IF(O$4>$E236,MIN(O236,$I236-SUM($J236:O236)))","v":0},{"$f":"IF(P$4=$E236, $I236*P$200,0) + IF(P$4>$E236,MIN(P236,$I236-SUM($J236:P236)))","v":0},{"$f":"IF(Q$4=$E236, $I236*Q$200,0) + IF(Q$4>$E236,MIN(Q236,$I236-SUM($J236:Q236)))","v":0},{"$f":"IF(R$4=$E236, $I236*R$200,0) + IF(R$4>$E236,MIN(R236,$I236-SUM($J236:R236)))","v":0},{"$f":"IF(S$4=$E236, $I236*S$200,0) + IF(S$4>$E236,MIN(S236,$I236-SUM($J236:S236)))","v":0},{"$f":"IF(T$4=$E236, $I236*T$200,0) + IF(T$4>$E236,MIN(T236,$I236-SUM($J236:T236)))","v":0},{"$f":"IF(U$4=$E236, $I236*U$200,0) + IF(U$4>$E236,MIN(U236,$I236-SUM($J236:U236)))","v":0},{"$f":"IF(V$4=$E236, $I236*V$200,0) + IF(V$4>$E236,MIN(V236,$I236-SUM($J236:V236)))","v":0},{"$f":"IF(W$4=$E236, $I236*W$200,0) + IF(W$4>$E236,MIN(W236,$I236-SUM($J236:W236)))","v":0},{"$f":"IF(X$4=$E236, $I236*X$200,0) + IF(X$4>$E236,MIN(X236,$I236-SUM($J236:X236)))","v":0},{"$f":"IF(Y$4=$E236, $I236*Y$200,0) + IF(Y$4>$E236,MIN(Y236,$I236-SUM($J236:Y236)))","v":0},{"$f":"IF(Z$4=$E236, $I236*Z$200,0) + IF(Z$4>$E236,MIN(Z236,$I236-SUM($J236:Z236)))","v":0},{"$f":"IF(AA$4=$E236, $I236*AA$200,0) + IF(AA$4>$E236,MIN(AA236,$I236-SUM($J236:AA236)))","v":0},{"$f":"IF(AB$4=$E236, $I236*AB$200,0) + IF(AB$4>$E236,MIN(AB236,$I236-SUM($J236:AB236)))","v":0},{"$f":"IF(AC$4=$E236, $I236*AC$200,0) + IF(AC$4>$E236,MIN(AC236,$I236-SUM($J236:AC236)))","v":0},{"$f":"IF(AD$4=$E236, $I236*AD$200,0) + IF(AD$4>$E236,MIN(AD236,$I236-SUM($J236:AD236)))","v":0},{"$f":"IF(AE$4=$E236, $I236*AE$200,0) + IF(AE$4>$E236,MIN(AE236,$I236-SUM($J236:AE236)))","v":0},{"$f":"IF(AF$4=$E236, $I236*AF$200,0) + IF(AF$4>$E236,MIN(AF236,$I236-SUM($J236:AF236)))","v":0},{"$f":"IF(AG$4=$E236, $I236*AG$200,0) + IF(AG$4>$E236,MIN(AG236,$I236-SUM($J236:AG236)))","v":0},{"$f":"IF(AH$4=$E236, $I236*AH$200,0) + IF(AH$4>$E236,MIN(AH236,$I236-SUM($J236:AH236)))","v":0},{"$f":"IF(AI$4=$E236, $I236*AI$200,0) + IF(AI$4>$E236,MIN(AI236,$I236-SUM($J236:AI236)))","v":0},{"$f":"IF(AJ$4=$E236, $I236*AJ$200,0) + IF(AJ$4>$E236,MIN(AJ236,$I236-SUM($J236:AJ236)))","v":0},{"$f":"IF(AK$4=$E236, $I236*AK$200,0) + IF(AK$4>$E236,MIN(AK236,$I236-SUM($J236:AK236)))","v":0},{"$f":"IF(AL$4=$E236, $I236*AL$200,0) + IF(AL$4>$E236,MIN(AL236,$I236-SUM($J236:AL236)))","v":0},{"$f":"IF(AM$4=$E236, $I236*AM$200,0) + IF(AM$4>$E236,MIN(AM236,$I236-SUM($J236:AM236)))","v":5.8319921161948267},{"$f":"IF(AN$4=$E236, $I236*AN$200,0) + IF(AN$4>$E236,MIN(AN236,$I236-SUM($J236:AN236)))","v":5.8319921161948267},{"$f":"IF(AO$4=$E236, $I236*AO$200,0) + IF(AO$4>$E236,MIN(AO236,$I236-SUM($J236:AO236)))","v":5.8319921161948267},{"$f":"IF(AP$4=$E236, $I236*AP$200,0) + IF(AP$4>$E236,MIN(AP236,$I236-SUM($J236:AP236)))","v":5.8319921161948267},{"$f":"IF(AQ$4=$E236, $I236*AQ$200,0) + IF(AQ$4>$E236,MIN(AQ236,$I236-SUM($J236:AQ236)))","v":5.8319921161948267},{"$f":"IF(AR$4=$E236, $I236*AR$200,0) + IF(AR$4>$E236,MIN(AR236,$I236-SUM($J236:AR236)))","v":5.8319921161948267},{"$f":"IF(AS$4=$E236, $I236*AS$200,0) + IF(AS$4>$E236,MIN(AS236,$I236-SUM($J236:AS236)))","v":5.8319921161948267},{"$f":"IF(AT$4=$E236, $I236*AT$200,0) + IF(AT$4>$E236,MIN(AT236,$I236-SUM($J236:AT236)))","v":5.8319921161948267},{"$f":"IF(AU$4=$E236, $I236*AU$200,0) + IF(AU$4>$E236,MIN(AU236,$I236-SUM($J236:AU236)))","v":5.8319921161948267}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E236)+1)","v":"2020-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E237,$K$4:$AV$4,0))","v":182.79560949560832},null,{"$f":"IF(J$4=$E237, $I237*J$200,0) + IF(J$4>$E237,MIN(J237,$I237-SUM($J237:J237)))","v":0},{"$f":"IF(K$4=$E237, $I237*K$200,0) + IF(K$4>$E237,MIN(K237,$I237-SUM($J237:K237)))","v":0},{"$f":"IF(L$4=$E237, $I237*L$200,0) + IF(L$4>$E237,MIN(L237,$I237-SUM($J237:L237)))","v":0},{"$f":"IF(M$4=$E237, $I237*M$200,0) + IF(M$4>$E237,MIN(M237,$I237-SUM($J237:M237)))","v":0},{"$f":"IF(N$4=$E237, $I237*N$200,0) + IF(N$4>$E237,MIN(N237,$I237-SUM($J237:N237)))","v":0},{"$f":"IF(O$4=$E237, $I237*O$200,0) + IF(O$4>$E237,MIN(O237,$I237-SUM($J237:O237)))","v":0},{"$f":"IF(P$4=$E237, $I237*P$200,0) + IF(P$4>$E237,MIN(P237,$I237-SUM($J237:P237)))","v":0},{"$f":"IF(Q$4=$E237, $I237*Q$200,0) + IF(Q$4>$E237,MIN(Q237,$I237-SUM($J237:Q237)))","v":0},{"$f":"IF(R$4=$E237, $I237*R$200,0) + IF(R$4>$E237,MIN(R237,$I237-SUM($J237:R237)))","v":0},{"$f":"IF(S$4=$E237, $I237*S$200,0) + IF(S$4>$E237,MIN(S237,$I237-SUM($J237:S237)))","v":0},{"$f":"IF(T$4=$E237, $I237*T$200,0) + IF(T$4>$E237,MIN(T237,$I237-SUM($J237:T237)))","v":0},{"$f":"IF(U$4=$E237, $I237*U$200,0) + IF(U$4>$E237,MIN(U237,$I237-SUM($J237:U237)))","v":0},{"$f":"IF(V$4=$E237, $I237*V$200,0) + IF(V$4>$E237,MIN(V237,$I237-SUM($J237:V237)))","v":0},{"$f":"IF(W$4=$E237, $I237*W$200,0) + IF(W$4>$E237,MIN(W237,$I237-SUM($J237:W237)))","v":0},{"$f":"IF(X$4=$E237, $I237*X$200,0) + IF(X$4>$E237,MIN(X237,$I237-SUM($J237:X237)))","v":0},{"$f":"IF(Y$4=$E237, $I237*Y$200,0) + IF(Y$4>$E237,MIN(Y237,$I237-SUM($J237:Y237)))","v":0},{"$f":"IF(Z$4=$E237, $I237*Z$200,0) + IF(Z$4>$E237,MIN(Z237,$I237-SUM($J237:Z237)))","v":0},{"$f":"IF(AA$4=$E237, $I237*AA$200,0) + IF(AA$4>$E237,MIN(AA237,$I237-SUM($J237:AA237)))","v":0},{"$f":"IF(AB$4=$E237, $I237*AB$200,0) + IF(AB$4>$E237,MIN(AB237,$I237-SUM($J237:AB237)))","v":0},{"$f":"IF(AC$4=$E237, $I237*AC$200,0) + IF(AC$4>$E237,MIN(AC237,$I237-SUM($J237:AC237)))","v":0},{"$f":"IF(AD$4=$E237, $I237*AD$200,0) + IF(AD$4>$E237,MIN(AD237,$I237-SUM($J237:AD237)))","v":0},{"$f":"IF(AE$4=$E237, $I237*AE$200,0) + IF(AE$4>$E237,MIN(AE237,$I237-SUM($J237:AE237)))","v":0},{"$f":"IF(AF$4=$E237, $I237*AF$200,0) + IF(AF$4>$E237,MIN(AF237,$I237-SUM($J237:AF237)))","v":0},{"$f":"IF(AG$4=$E237, $I237*AG$200,0) + IF(AG$4>$E237,MIN(AG237,$I237-SUM($J237:AG237)))","v":0},{"$f":"IF(AH$4=$E237, $I237*AH$200,0) + IF(AH$4>$E237,MIN(AH237,$I237-SUM($J237:AH237)))","v":0},{"$f":"IF(AI$4=$E237, $I237*AI$200,0) + IF(AI$4>$E237,MIN(AI237,$I237-SUM($J237:AI237)))","v":0},{"$f":"IF(AJ$4=$E237, $I237*AJ$200,0) + IF(AJ$4>$E237,MIN(AJ237,$I237-SUM($J237:AJ237)))","v":0},{"$f":"IF(AK$4=$E237, $I237*AK$200,0) + IF(AK$4>$E237,MIN(AK237,$I237-SUM($J237:AK237)))","v":0},{"$f":"IF(AL$4=$E237, $I237*AL$200,0) + IF(AL$4>$E237,MIN(AL237,$I237-SUM($J237:AL237)))","v":0},{"$f":"IF(AM$4=$E237, $I237*AM$200,0) + IF(AM$4>$E237,MIN(AM237,$I237-SUM($J237:AM237)))","v":0},{"$f":"IF(AN$4=$E237, $I237*AN$200,0) + IF(AN$4>$E237,MIN(AN237,$I237-SUM($J237:AN237)))","v":5.1311048279469},{"$f":"IF(AO$4=$E237, $I237*AO$200,0) + IF(AO$4>$E237,MIN(AO237,$I237-SUM($J237:AO237)))","v":5.1311048279469},{"$f":"IF(AP$4=$E237, $I237*AP$200,0) + IF(AP$4>$E237,MIN(AP237,$I237-SUM($J237:AP237)))","v":5.1311048279469},{"$f":"IF(AQ$4=$E237, $I237*AQ$200,0) + IF(AQ$4>$E237,MIN(AQ237,$I237-SUM($J237:AQ237)))","v":5.1311048279469},{"$f":"IF(AR$4=$E237, $I237*AR$200,0) + IF(AR$4>$E237,MIN(AR237,$I237-SUM($J237:AR237)))","v":5.1311048279469},{"$f":"IF(AS$4=$E237, $I237*AS$200,0) + IF(AS$4>$E237,MIN(AS237,$I237-SUM($J237:AS237)))","v":5.1311048279469},{"$f":"IF(AT$4=$E237, $I237*AT$200,0) + IF(AT$4>$E237,MIN(AT237,$I237-SUM($J237:AT237)))","v":5.1311048279469},{"$f":"IF(AU$4=$E237, $I237*AU$200,0) + IF(AU$4>$E237,MIN(AU237,$I237-SUM($J237:AU237)))","v":5.1311048279469}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E237)+1)","v":"2021-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E238,$K$4:$AV$4,0))","v":181.46808524335731},null,{"$f":"IF(J$4=$E238, $I238*J$200,0) + IF(J$4>$E238,MIN(J238,$I238-SUM($J238:J238)))","v":0},{"$f":"IF(K$4=$E238, $I238*K$200,0) + IF(K$4>$E238,MIN(K238,$I238-SUM($J238:K238)))","v":0},{"$f":"IF(L$4=$E238, $I238*L$200,0) + IF(L$4>$E238,MIN(L238,$I238-SUM($J238:L238)))","v":0},{"$f":"IF(M$4=$E238, $I238*M$200,0) + IF(M$4>$E238,MIN(M238,$I238-SUM($J238:M238)))","v":0},{"$f":"IF(N$4=$E238, $I238*N$200,0) + IF(N$4>$E238,MIN(N238,$I238-SUM($J238:N238)))","v":0},{"$f":"IF(O$4=$E238, $I238*O$200,0) + IF(O$4>$E238,MIN(O238,$I238-SUM($J238:O238)))","v":0},{"$f":"IF(P$4=$E238, $I238*P$200,0) + IF(P$4>$E238,MIN(P238,$I238-SUM($J238:P238)))","v":0},{"$f":"IF(Q$4=$E238, $I238*Q$200,0) + IF(Q$4>$E238,MIN(Q238,$I238-SUM($J238:Q238)))","v":0},{"$f":"IF(R$4=$E238, $I238*R$200,0) + IF(R$4>$E238,MIN(R238,$I238-SUM($J238:R238)))","v":0},{"$f":"IF(S$4=$E238, $I238*S$200,0) + IF(S$4>$E238,MIN(S238,$I238-SUM($J238:S238)))","v":0},{"$f":"IF(T$4=$E238, $I238*T$200,0) + IF(T$4>$E238,MIN(T238,$I238-SUM($J238:T238)))","v":0},{"$f":"IF(U$4=$E238, $I238*U$200,0) + IF(U$4>$E238,MIN(U238,$I238-SUM($J238:U238)))","v":0},{"$f":"IF(V$4=$E238, $I238*V$200,0) + IF(V$4>$E238,MIN(V238,$I238-SUM($J238:V238)))","v":0},{"$f":"IF(W$4=$E238, $I238*W$200,0) + IF(W$4>$E238,MIN(W238,$I238-SUM($J238:W238)))","v":0},{"$f":"IF(X$4=$E238, $I238*X$200,0) + IF(X$4>$E238,MIN(X238,$I238-SUM($J238:X238)))","v":0},{"$f":"IF(Y$4=$E238, $I238*Y$200,0) + IF(Y$4>$E238,MIN(Y238,$I238-SUM($J238:Y238)))","v":0},{"$f":"IF(Z$4=$E238, $I238*Z$200,0) + IF(Z$4>$E238,MIN(Z238,$I238-SUM($J238:Z238)))","v":0},{"$f":"IF(AA$4=$E238, $I238*AA$200,0) + IF(AA$4>$E238,MIN(AA238,$I238-SUM($J238:AA238)))","v":0},{"$f":"IF(AB$4=$E238, $I238*AB$200,0) + IF(AB$4>$E238,MIN(AB238,$I238-SUM($J238:AB238)))","v":0},{"$f":"IF(AC$4=$E238, $I238*AC$200,0) + IF(AC$4>$E238,MIN(AC238,$I238-SUM($J238:AC238)))","v":0},{"$f":"IF(AD$4=$E238, $I238*AD$200,0) + IF(AD$4>$E238,MIN(AD238,$I238-SUM($J238:AD238)))","v":0},{"$f":"IF(AE$4=$E238, $I238*AE$200,0) + IF(AE$4>$E238,MIN(AE238,$I238-SUM($J238:AE238)))","v":0},{"$f":"IF(AF$4=$E238, $I238*AF$200,0) + IF(AF$4>$E238,MIN(AF238,$I238-SUM($J238:AF238)))","v":0},{"$f":"IF(AG$4=$E238, $I238*AG$200,0) + IF(AG$4>$E238,MIN(AG238,$I238-SUM($J238:AG238)))","v":0},{"$f":"IF(AH$4=$E238, $I238*AH$200,0) + IF(AH$4>$E238,MIN(AH238,$I238-SUM($J238:AH238)))","v":0},{"$f":"IF(AI$4=$E238, $I238*AI$200,0) + IF(AI$4>$E238,MIN(AI238,$I238-SUM($J238:AI238)))","v":0},{"$f":"IF(AJ$4=$E238, $I238*AJ$200,0) + IF(AJ$4>$E238,MIN(AJ238,$I238-SUM($J238:AJ238)))","v":0},{"$f":"IF(AK$4=$E238, $I238*AK$200,0) + IF(AK$4>$E238,MIN(AK238,$I238-SUM($J238:AK238)))","v":0},{"$f":"IF(AL$4=$E238, $I238*AL$200,0) + IF(AL$4>$E238,MIN(AL238,$I238-SUM($J238:AL238)))","v":0},{"$f":"IF(AM$4=$E238, $I238*AM$200,0) + IF(AM$4>$E238,MIN(AM238,$I238-SUM($J238:AM238)))","v":0},{"$f":"IF(AN$4=$E238, $I238*AN$200,0) + IF(AN$4>$E238,MIN(AN238,$I238-SUM($J238:AN238)))","v":0},{"$f":"IF(AO$4=$E238, $I238*AO$200,0) + IF(AO$4>$E238,MIN(AO238,$I238-SUM($J238:AO238)))","v":4.6830473611188985},{"$f":"IF(AP$4=$E238, $I238*AP$200,0) + IF(AP$4>$E238,MIN(AP238,$I238-SUM($J238:AP238)))","v":4.6830473611188985},{"$f":"IF(AQ$4=$E238, $I238*AQ$200,0) + IF(AQ$4>$E238,MIN(AQ238,$I238-SUM($J238:AQ238)))","v":4.6830473611188985},{"$f":"IF(AR$4=$E238, $I238*AR$200,0) + IF(AR$4>$E238,MIN(AR238,$I238-SUM($J238:AR238)))","v":4.6830473611188985},{"$f":"IF(AS$4=$E238, $I238*AS$200,0) + IF(AS$4>$E238,MIN(AS238,$I238-SUM($J238:AS238)))","v":4.6830473611188985},{"$f":"IF(AT$4=$E238, $I238*AT$200,0) + IF(AT$4>$E238,MIN(AT238,$I238-SUM($J238:AT238)))","v":4.6830473611188985},{"$f":"IF(AU$4=$E238, $I238*AU$200,0) + IF(AU$4>$E238,MIN(AU238,$I238-SUM($J238:AU238)))","v":4.6830473611188985}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E238)+1)","v":"2022-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E239,$K$4:$AV$4,0))","v":188.55673164805029},null,{"$f":"IF(J$4=$E239, $I239*J$200,0) + IF(J$4>$E239,MIN(J239,$I239-SUM($J239:J239)))","v":0},{"$f":"IF(K$4=$E239, $I239*K$200,0) + IF(K$4>$E239,MIN(K239,$I239-SUM($J239:K239)))","v":0},{"$f":"IF(L$4=$E239, $I239*L$200,0) + IF(L$4>$E239,MIN(L239,$I239-SUM($J239:L239)))","v":0},{"$f":"IF(M$4=$E239, $I239*M$200,0) + IF(M$4>$E239,MIN(M239,$I239-SUM($J239:M239)))","v":0},{"$f":"IF(N$4=$E239, $I239*N$200,0) + IF(N$4>$E239,MIN(N239,$I239-SUM($J239:N239)))","v":0},{"$f":"IF(O$4=$E239, $I239*O$200,0) + IF(O$4>$E239,MIN(O239,$I239-SUM($J239:O239)))","v":0},{"$f":"IF(P$4=$E239, $I239*P$200,0) + IF(P$4>$E239,MIN(P239,$I239-SUM($J239:P239)))","v":0},{"$f":"IF(Q$4=$E239, $I239*Q$200,0) + IF(Q$4>$E239,MIN(Q239,$I239-SUM($J239:Q239)))","v":0},{"$f":"IF(R$4=$E239, $I239*R$200,0) + IF(R$4>$E239,MIN(R239,$I239-SUM($J239:R239)))","v":0},{"$f":"IF(S$4=$E239, $I239*S$200,0) + IF(S$4>$E239,MIN(S239,$I239-SUM($J239:S239)))","v":0},{"$f":"IF(T$4=$E239, $I239*T$200,0) + IF(T$4>$E239,MIN(T239,$I239-SUM($J239:T239)))","v":0},{"$f":"IF(U$4=$E239, $I239*U$200,0) + IF(U$4>$E239,MIN(U239,$I239-SUM($J239:U239)))","v":0},{"$f":"IF(V$4=$E239, $I239*V$200,0) + IF(V$4>$E239,MIN(V239,$I239-SUM($J239:V239)))","v":0},{"$f":"IF(W$4=$E239, $I239*W$200,0) + IF(W$4>$E239,MIN(W239,$I239-SUM($J239:W239)))","v":0},{"$f":"IF(X$4=$E239, $I239*X$200,0) + IF(X$4>$E239,MIN(X239,$I239-SUM($J239:X239)))","v":0},{"$f":"IF(Y$4=$E239, $I239*Y$200,0) + IF(Y$4>$E239,MIN(Y239,$I239-SUM($J239:Y239)))","v":0},{"$f":"IF(Z$4=$E239, $I239*Z$200,0) + IF(Z$4>$E239,MIN(Z239,$I239-SUM($J239:Z239)))","v":0},{"$f":"IF(AA$4=$E239, $I239*AA$200,0) + IF(AA$4>$E239,MIN(AA239,$I239-SUM($J239:AA239)))","v":0},{"$f":"IF(AB$4=$E239, $I239*AB$200,0) + IF(AB$4>$E239,MIN(AB239,$I239-SUM($J239:AB239)))","v":0},{"$f":"IF(AC$4=$E239, $I239*AC$200,0) + IF(AC$4>$E239,MIN(AC239,$I239-SUM($J239:AC239)))","v":0},{"$f":"IF(AD$4=$E239, $I239*AD$200,0) + IF(AD$4>$E239,MIN(AD239,$I239-SUM($J239:AD239)))","v":0},{"$f":"IF(AE$4=$E239, $I239*AE$200,0) + IF(AE$4>$E239,MIN(AE239,$I239-SUM($J239:AE239)))","v":0},{"$f":"IF(AF$4=$E239, $I239*AF$200,0) + IF(AF$4>$E239,MIN(AF239,$I239-SUM($J239:AF239)))","v":0},{"$f":"IF(AG$4=$E239, $I239*AG$200,0) + IF(AG$4>$E239,MIN(AG239,$I239-SUM($J239:AG239)))","v":0},{"$f":"IF(AH$4=$E239, $I239*AH$200,0) + IF(AH$4>$E239,MIN(AH239,$I239-SUM($J239:AH239)))","v":0},{"$f":"IF(AI$4=$E239, $I239*AI$200,0) + IF(AI$4>$E239,MIN(AI239,$I239-SUM($J239:AI239)))","v":0},{"$f":"IF(AJ$4=$E239, $I239*AJ$200,0) + IF(AJ$4>$E239,MIN(AJ239,$I239-SUM($J239:AJ239)))","v":0},{"$f":"IF(AK$4=$E239, $I239*AK$200,0) + IF(AK$4>$E239,MIN(AK239,$I239-SUM($J239:AK239)))","v":0},{"$f":"IF(AL$4=$E239, $I239*AL$200,0) + IF(AL$4>$E239,MIN(AL239,$I239-SUM($J239:AL239)))","v":0},{"$f":"IF(AM$4=$E239, $I239*AM$200,0) + IF(AM$4>$E239,MIN(AM239,$I239-SUM($J239:AM239)))","v":0},{"$f":"IF(AN$4=$E239, $I239*AN$200,0) + IF(AN$4>$E239,MIN(AN239,$I239-SUM($J239:AN239)))","v":0},{"$f":"IF(AO$4=$E239, $I239*AO$200,0) + IF(AO$4>$E239,MIN(AO239,$I239-SUM($J239:AO239)))","v":0},{"$f":"IF(AP$4=$E239, $I239*AP$200,0) + IF(AP$4>$E239,MIN(AP239,$I239-SUM($J239:AP239)))","v":4.5028473229385142},{"$f":"IF(AQ$4=$E239, $I239*AQ$200,0) + IF(AQ$4>$E239,MIN(AQ239,$I239-SUM($J239:AQ239)))","v":4.5028473229385142},{"$f":"IF(AR$4=$E239, $I239*AR$200,0) + IF(AR$4>$E239,MIN(AR239,$I239-SUM($J239:AR239)))","v":4.5028473229385142},{"$f":"IF(AS$4=$E239, $I239*AS$200,0) + IF(AS$4>$E239,MIN(AS239,$I239-SUM($J239:AS239)))","v":4.5028473229385142},{"$f":"IF(AT$4=$E239, $I239*AT$200,0) + IF(AT$4>$E239,MIN(AT239,$I239-SUM($J239:AT239)))","v":4.5028473229385142},{"$f":"IF(AU$4=$E239, $I239*AU$200,0) + IF(AU$4>$E239,MIN(AU239,$I239-SUM($J239:AU239)))","v":4.5028473229385142}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E239)+1)","v":"2023-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E240,$K$4:$AV$4,0))","v":189.78804529019993},null,{"$f":"IF(J$4=$E240, $I240*J$200,0) + IF(J$4>$E240,MIN(J240,$I240-SUM($J240:J240)))","v":0},{"$f":"IF(K$4=$E240, $I240*K$200,0) + IF(K$4>$E240,MIN(K240,$I240-SUM($J240:K240)))","v":0},{"$f":"IF(L$4=$E240, $I240*L$200,0) + IF(L$4>$E240,MIN(L240,$I240-SUM($J240:L240)))","v":0},{"$f":"IF(M$4=$E240, $I240*M$200,0) + IF(M$4>$E240,MIN(M240,$I240-SUM($J240:M240)))","v":0},{"$f":"IF(N$4=$E240, $I240*N$200,0) + IF(N$4>$E240,MIN(N240,$I240-SUM($J240:N240)))","v":0},{"$f":"IF(O$4=$E240, $I240*O$200,0) + IF(O$4>$E240,MIN(O240,$I240-SUM($J240:O240)))","v":0},{"$f":"IF(P$4=$E240, $I240*P$200,0) + IF(P$4>$E240,MIN(P240,$I240-SUM($J240:P240)))","v":0},{"$f":"IF(Q$4=$E240, $I240*Q$200,0) + IF(Q$4>$E240,MIN(Q240,$I240-SUM($J240:Q240)))","v":0},{"$f":"IF(R$4=$E240, $I240*R$200,0) + IF(R$4>$E240,MIN(R240,$I240-SUM($J240:R240)))","v":0},{"$f":"IF(S$4=$E240, $I240*S$200,0) + IF(S$4>$E240,MIN(S240,$I240-SUM($J240:S240)))","v":0},{"$f":"IF(T$4=$E240, $I240*T$200,0) + IF(T$4>$E240,MIN(T240,$I240-SUM($J240:T240)))","v":0},{"$f":"IF(U$4=$E240, $I240*U$200,0) + IF(U$4>$E240,MIN(U240,$I240-SUM($J240:U240)))","v":0},{"$f":"IF(V$4=$E240, $I240*V$200,0) + IF(V$4>$E240,MIN(V240,$I240-SUM($J240:V240)))","v":0},{"$f":"IF(W$4=$E240, $I240*W$200,0) + IF(W$4>$E240,MIN(W240,$I240-SUM($J240:W240)))","v":0},{"$f":"IF(X$4=$E240, $I240*X$200,0) + IF(X$4>$E240,MIN(X240,$I240-SUM($J240:X240)))","v":0},{"$f":"IF(Y$4=$E240, $I240*Y$200,0) + IF(Y$4>$E240,MIN(Y240,$I240-SUM($J240:Y240)))","v":0},{"$f":"IF(Z$4=$E240, $I240*Z$200,0) + IF(Z$4>$E240,MIN(Z240,$I240-SUM($J240:Z240)))","v":0},{"$f":"IF(AA$4=$E240, $I240*AA$200,0) + IF(AA$4>$E240,MIN(AA240,$I240-SUM($J240:AA240)))","v":0},{"$f":"IF(AB$4=$E240, $I240*AB$200,0) + IF(AB$4>$E240,MIN(AB240,$I240-SUM($J240:AB240)))","v":0},{"$f":"IF(AC$4=$E240, $I240*AC$200,0) + IF(AC$4>$E240,MIN(AC240,$I240-SUM($J240:AC240)))","v":0},{"$f":"IF(AD$4=$E240, $I240*AD$200,0) + IF(AD$4>$E240,MIN(AD240,$I240-SUM($J240:AD240)))","v":0},{"$f":"IF(AE$4=$E240, $I240*AE$200,0) + IF(AE$4>$E240,MIN(AE240,$I240-SUM($J240:AE240)))","v":0},{"$f":"IF(AF$4=$E240, $I240*AF$200,0) + IF(AF$4>$E240,MIN(AF240,$I240-SUM($J240:AF240)))","v":0},{"$f":"IF(AG$4=$E240, $I240*AG$200,0) + IF(AG$4>$E240,MIN(AG240,$I240-SUM($J240:AG240)))","v":0},{"$f":"IF(AH$4=$E240, $I240*AH$200,0) + IF(AH$4>$E240,MIN(AH240,$I240-SUM($J240:AH240)))","v":0},{"$f":"IF(AI$4=$E240, $I240*AI$200,0) + IF(AI$4>$E240,MIN(AI240,$I240-SUM($J240:AI240)))","v":0},{"$f":"IF(AJ$4=$E240, $I240*AJ$200,0) + IF(AJ$4>$E240,MIN(AJ240,$I240-SUM($J240:AJ240)))","v":0},{"$f":"IF(AK$4=$E240, $I240*AK$200,0) + IF(AK$4>$E240,MIN(AK240,$I240-SUM($J240:AK240)))","v":0},{"$f":"IF(AL$4=$E240, $I240*AL$200,0) + IF(AL$4>$E240,MIN(AL240,$I240-SUM($J240:AL240)))","v":0},{"$f":"IF(AM$4=$E240, $I240*AM$200,0) + IF(AM$4>$E240,MIN(AM240,$I240-SUM($J240:AM240)))","v":0},{"$f":"IF(AN$4=$E240, $I240*AN$200,0) + IF(AN$4>$E240,MIN(AN240,$I240-SUM($J240:AN240)))","v":0},{"$f":"IF(AO$4=$E240, $I240*AO$200,0) + IF(AO$4>$E240,MIN(AO240,$I240-SUM($J240:AO240)))","v":0},{"$f":"IF(AP$4=$E240, $I240*AP$200,0) + IF(AP$4>$E240,MIN(AP240,$I240-SUM($J240:AP240)))","v":0},{"$f":"IF(AQ$4=$E240, $I240*AQ$200,0) + IF(AQ$4>$E240,MIN(AQ240,$I240-SUM($J240:AQ240)))","v":4.2175121175599983},{"$f":"IF(AR$4=$E240, $I240*AR$200,0) + IF(AR$4>$E240,MIN(AR240,$I240-SUM($J240:AR240)))","v":4.2175121175599983},{"$f":"IF(AS$4=$E240, $I240*AS$200,0) + IF(AS$4>$E240,MIN(AS240,$I240-SUM($J240:AS240)))","v":4.2175121175599983},{"$f":"IF(AT$4=$E240, $I240*AT$200,0) + IF(AT$4>$E240,MIN(AT240,$I240-SUM($J240:AT240)))","v":4.2175121175599983},{"$f":"IF(AU$4=$E240, $I240*AU$200,0) + IF(AU$4>$E240,MIN(AU240,$I240-SUM($J240:AU240)))","v":4.2175121175599983}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E240)+1)","v":"2024-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E241,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E241, $I241*J$200,0) + IF(J$4>$E241,MIN(J241,$I241-SUM($J241:J241)))","v":0},{"$f":"IF(K$4=$E241, $I241*K$200,0) + IF(K$4>$E241,MIN(K241,$I241-SUM($J241:K241)))","v":0},{"$f":"IF(L$4=$E241, $I241*L$200,0) + IF(L$4>$E241,MIN(L241,$I241-SUM($J241:L241)))","v":0},{"$f":"IF(M$4=$E241, $I241*M$200,0) + IF(M$4>$E241,MIN(M241,$I241-SUM($J241:M241)))","v":0},{"$f":"IF(N$4=$E241, $I241*N$200,0) + IF(N$4>$E241,MIN(N241,$I241-SUM($J241:N241)))","v":0},{"$f":"IF(O$4=$E241, $I241*O$200,0) + IF(O$4>$E241,MIN(O241,$I241-SUM($J241:O241)))","v":0},{"$f":"IF(P$4=$E241, $I241*P$200,0) + IF(P$4>$E241,MIN(P241,$I241-SUM($J241:P241)))","v":0},{"$f":"IF(Q$4=$E241, $I241*Q$200,0) + IF(Q$4>$E241,MIN(Q241,$I241-SUM($J241:Q241)))","v":0},{"$f":"IF(R$4=$E241, $I241*R$200,0) + IF(R$4>$E241,MIN(R241,$I241-SUM($J241:R241)))","v":0},{"$f":"IF(S$4=$E241, $I241*S$200,0) + IF(S$4>$E241,MIN(S241,$I241-SUM($J241:S241)))","v":0},{"$f":"IF(T$4=$E241, $I241*T$200,0) + IF(T$4>$E241,MIN(T241,$I241-SUM($J241:T241)))","v":0},{"$f":"IF(U$4=$E241, $I241*U$200,0) + IF(U$4>$E241,MIN(U241,$I241-SUM($J241:U241)))","v":0},{"$f":"IF(V$4=$E241, $I241*V$200,0) + IF(V$4>$E241,MIN(V241,$I241-SUM($J241:V241)))","v":0},{"$f":"IF(W$4=$E241, $I241*W$200,0) + IF(W$4>$E241,MIN(W241,$I241-SUM($J241:W241)))","v":0},{"$f":"IF(X$4=$E241, $I241*X$200,0) + IF(X$4>$E241,MIN(X241,$I241-SUM($J241:X241)))","v":0},{"$f":"IF(Y$4=$E241, $I241*Y$200,0) + IF(Y$4>$E241,MIN(Y241,$I241-SUM($J241:Y241)))","v":0},{"$f":"IF(Z$4=$E241, $I241*Z$200,0) + IF(Z$4>$E241,MIN(Z241,$I241-SUM($J241:Z241)))","v":0},{"$f":"IF(AA$4=$E241, $I241*AA$200,0) + IF(AA$4>$E241,MIN(AA241,$I241-SUM($J241:AA241)))","v":0},{"$f":"IF(AB$4=$E241, $I241*AB$200,0) + IF(AB$4>$E241,MIN(AB241,$I241-SUM($J241:AB241)))","v":0},{"$f":"IF(AC$4=$E241, $I241*AC$200,0) + IF(AC$4>$E241,MIN(AC241,$I241-SUM($J241:AC241)))","v":0},{"$f":"IF(AD$4=$E241, $I241*AD$200,0) + IF(AD$4>$E241,MIN(AD241,$I241-SUM($J241:AD241)))","v":0},{"$f":"IF(AE$4=$E241, $I241*AE$200,0) + IF(AE$4>$E241,MIN(AE241,$I241-SUM($J241:AE241)))","v":0},{"$f":"IF(AF$4=$E241, $I241*AF$200,0) + IF(AF$4>$E241,MIN(AF241,$I241-SUM($J241:AF241)))","v":0},{"$f":"IF(AG$4=$E241, $I241*AG$200,0) + IF(AG$4>$E241,MIN(AG241,$I241-SUM($J241:AG241)))","v":0},{"$f":"IF(AH$4=$E241, $I241*AH$200,0) + IF(AH$4>$E241,MIN(AH241,$I241-SUM($J241:AH241)))","v":0},{"$f":"IF(AI$4=$E241, $I241*AI$200,0) + IF(AI$4>$E241,MIN(AI241,$I241-SUM($J241:AI241)))","v":0},{"$f":"IF(AJ$4=$E241, $I241*AJ$200,0) + IF(AJ$4>$E241,MIN(AJ241,$I241-SUM($J241:AJ241)))","v":0},{"$f":"IF(AK$4=$E241, $I241*AK$200,0) + IF(AK$4>$E241,MIN(AK241,$I241-SUM($J241:AK241)))","v":0},{"$f":"IF(AL$4=$E241, $I241*AL$200,0) + IF(AL$4>$E241,MIN(AL241,$I241-SUM($J241:AL241)))","v":0},{"$f":"IF(AM$4=$E241, $I241*AM$200,0) + IF(AM$4>$E241,MIN(AM241,$I241-SUM($J241:AM241)))","v":0},{"$f":"IF(AN$4=$E241, $I241*AN$200,0) + IF(AN$4>$E241,MIN(AN241,$I241-SUM($J241:AN241)))","v":0},{"$f":"IF(AO$4=$E241, $I241*AO$200,0) + IF(AO$4>$E241,MIN(AO241,$I241-SUM($J241:AO241)))","v":0},{"$f":"IF(AP$4=$E241, $I241*AP$200,0) + IF(AP$4>$E241,MIN(AP241,$I241-SUM($J241:AP241)))","v":0},{"$f":"IF(AQ$4=$E241, $I241*AQ$200,0) + IF(AQ$4>$E241,MIN(AQ241,$I241-SUM($J241:AQ241)))","v":0},{"$f":"IF(AR$4=$E241, $I241*AR$200,0) + IF(AR$4>$E241,MIN(AR241,$I241-SUM($J241:AR241)))","v":0},{"$f":"IF(AS$4=$E241, $I241*AS$200,0) + IF(AS$4>$E241,MIN(AS241,$I241-SUM($J241:AS241)))","v":0},{"$f":"IF(AT$4=$E241, $I241*AT$200,0) + IF(AT$4>$E241,MIN(AT241,$I241-SUM($J241:AT241)))","v":0},{"$f":"IF(AU$4=$E241, $I241*AU$200,0) + IF(AU$4>$E241,MIN(AU241,$I241-SUM($J241:AU241)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E241)+1)","v":"2025-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E242,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E242, $I242*J$200,0) + IF(J$4>$E242,MIN(J242,$I242-SUM($J242:J242)))","v":0},{"$f":"IF(K$4=$E242, $I242*K$200,0) + IF(K$4>$E242,MIN(K242,$I242-SUM($J242:K242)))","v":0},{"$f":"IF(L$4=$E242, $I242*L$200,0) + IF(L$4>$E242,MIN(L242,$I242-SUM($J242:L242)))","v":0},{"$f":"IF(M$4=$E242, $I242*M$200,0) + IF(M$4>$E242,MIN(M242,$I242-SUM($J242:M242)))","v":0},{"$f":"IF(N$4=$E242, $I242*N$200,0) + IF(N$4>$E242,MIN(N242,$I242-SUM($J242:N242)))","v":0},{"$f":"IF(O$4=$E242, $I242*O$200,0) + IF(O$4>$E242,MIN(O242,$I242-SUM($J242:O242)))","v":0},{"$f":"IF(P$4=$E242, $I242*P$200,0) + IF(P$4>$E242,MIN(P242,$I242-SUM($J242:P242)))","v":0},{"$f":"IF(Q$4=$E242, $I242*Q$200,0) + IF(Q$4>$E242,MIN(Q242,$I242-SUM($J242:Q242)))","v":0},{"$f":"IF(R$4=$E242, $I242*R$200,0) + IF(R$4>$E242,MIN(R242,$I242-SUM($J242:R242)))","v":0},{"$f":"IF(S$4=$E242, $I242*S$200,0) + IF(S$4>$E242,MIN(S242,$I242-SUM($J242:S242)))","v":0},{"$f":"IF(T$4=$E242, $I242*T$200,0) + IF(T$4>$E242,MIN(T242,$I242-SUM($J242:T242)))","v":0},{"$f":"IF(U$4=$E242, $I242*U$200,0) + IF(U$4>$E242,MIN(U242,$I242-SUM($J242:U242)))","v":0},{"$f":"IF(V$4=$E242, $I242*V$200,0) + IF(V$4>$E242,MIN(V242,$I242-SUM($J242:V242)))","v":0},{"$f":"IF(W$4=$E242, $I242*W$200,0) + IF(W$4>$E242,MIN(W242,$I242-SUM($J242:W242)))","v":0},{"$f":"IF(X$4=$E242, $I242*X$200,0) + IF(X$4>$E242,MIN(X242,$I242-SUM($J242:X242)))","v":0},{"$f":"IF(Y$4=$E242, $I242*Y$200,0) + IF(Y$4>$E242,MIN(Y242,$I242-SUM($J242:Y242)))","v":0},{"$f":"IF(Z$4=$E242, $I242*Z$200,0) + IF(Z$4>$E242,MIN(Z242,$I242-SUM($J242:Z242)))","v":0},{"$f":"IF(AA$4=$E242, $I242*AA$200,0) + IF(AA$4>$E242,MIN(AA242,$I242-SUM($J242:AA242)))","v":0},{"$f":"IF(AB$4=$E242, $I242*AB$200,0) + IF(AB$4>$E242,MIN(AB242,$I242-SUM($J242:AB242)))","v":0},{"$f":"IF(AC$4=$E242, $I242*AC$200,0) + IF(AC$4>$E242,MIN(AC242,$I242-SUM($J242:AC242)))","v":0},{"$f":"IF(AD$4=$E242, $I242*AD$200,0) + IF(AD$4>$E242,MIN(AD242,$I242-SUM($J242:AD242)))","v":0},{"$f":"IF(AE$4=$E242, $I242*AE$200,0) + IF(AE$4>$E242,MIN(AE242,$I242-SUM($J242:AE242)))","v":0},{"$f":"IF(AF$4=$E242, $I242*AF$200,0) + IF(AF$4>$E242,MIN(AF242,$I242-SUM($J242:AF242)))","v":0},{"$f":"IF(AG$4=$E242, $I242*AG$200,0) + IF(AG$4>$E242,MIN(AG242,$I242-SUM($J242:AG242)))","v":0},{"$f":"IF(AH$4=$E242, $I242*AH$200,0) + IF(AH$4>$E242,MIN(AH242,$I242-SUM($J242:AH242)))","v":0},{"$f":"IF(AI$4=$E242, $I242*AI$200,0) + IF(AI$4>$E242,MIN(AI242,$I242-SUM($J242:AI242)))","v":0},{"$f":"IF(AJ$4=$E242, $I242*AJ$200,0) + IF(AJ$4>$E242,MIN(AJ242,$I242-SUM($J242:AJ242)))","v":0},{"$f":"IF(AK$4=$E242, $I242*AK$200,0) + IF(AK$4>$E242,MIN(AK242,$I242-SUM($J242:AK242)))","v":0},{"$f":"IF(AL$4=$E242, $I242*AL$200,0) + IF(AL$4>$E242,MIN(AL242,$I242-SUM($J242:AL242)))","v":0},{"$f":"IF(AM$4=$E242, $I242*AM$200,0) + IF(AM$4>$E242,MIN(AM242,$I242-SUM($J242:AM242)))","v":0},{"$f":"IF(AN$4=$E242, $I242*AN$200,0) + IF(AN$4>$E242,MIN(AN242,$I242-SUM($J242:AN242)))","v":0},{"$f":"IF(AO$4=$E242, $I242*AO$200,0) + IF(AO$4>$E242,MIN(AO242,$I242-SUM($J242:AO242)))","v":0},{"$f":"IF(AP$4=$E242, $I242*AP$200,0) + IF(AP$4>$E242,MIN(AP242,$I242-SUM($J242:AP242)))","v":0},{"$f":"IF(AQ$4=$E242, $I242*AQ$200,0) + IF(AQ$4>$E242,MIN(AQ242,$I242-SUM($J242:AQ242)))","v":0},{"$f":"IF(AR$4=$E242, $I242*AR$200,0) + IF(AR$4>$E242,MIN(AR242,$I242-SUM($J242:AR242)))","v":0},{"$f":"IF(AS$4=$E242, $I242*AS$200,0) + IF(AS$4>$E242,MIN(AS242,$I242-SUM($J242:AS242)))","v":0},{"$f":"IF(AT$4=$E242, $I242*AT$200,0) + IF(AT$4>$E242,MIN(AT242,$I242-SUM($J242:AT242)))","v":0},{"$f":"IF(AU$4=$E242, $I242*AU$200,0) + IF(AU$4>$E242,MIN(AU242,$I242-SUM($J242:AU242)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E242)+1)","v":"2026-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E243,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E243, $I243*J$200,0) + IF(J$4>$E243,MIN(J243,$I243-SUM($J243:J243)))","v":0},{"$f":"IF(K$4=$E243, $I243*K$200,0) + IF(K$4>$E243,MIN(K243,$I243-SUM($J243:K243)))","v":0},{"$f":"IF(L$4=$E243, $I243*L$200,0) + IF(L$4>$E243,MIN(L243,$I243-SUM($J243:L243)))","v":0},{"$f":"IF(M$4=$E243, $I243*M$200,0) + IF(M$4>$E243,MIN(M243,$I243-SUM($J243:M243)))","v":0},{"$f":"IF(N$4=$E243, $I243*N$200,0) + IF(N$4>$E243,MIN(N243,$I243-SUM($J243:N243)))","v":0},{"$f":"IF(O$4=$E243, $I243*O$200,0) + IF(O$4>$E243,MIN(O243,$I243-SUM($J243:O243)))","v":0},{"$f":"IF(P$4=$E243, $I243*P$200,0) + IF(P$4>$E243,MIN(P243,$I243-SUM($J243:P243)))","v":0},{"$f":"IF(Q$4=$E243, $I243*Q$200,0) + IF(Q$4>$E243,MIN(Q243,$I243-SUM($J243:Q243)))","v":0},{"$f":"IF(R$4=$E243, $I243*R$200,0) + IF(R$4>$E243,MIN(R243,$I243-SUM($J243:R243)))","v":0},{"$f":"IF(S$4=$E243, $I243*S$200,0) + IF(S$4>$E243,MIN(S243,$I243-SUM($J243:S243)))","v":0},{"$f":"IF(T$4=$E243, $I243*T$200,0) + IF(T$4>$E243,MIN(T243,$I243-SUM($J243:T243)))","v":0},{"$f":"IF(U$4=$E243, $I243*U$200,0) + IF(U$4>$E243,MIN(U243,$I243-SUM($J243:U243)))","v":0},{"$f":"IF(V$4=$E243, $I243*V$200,0) + IF(V$4>$E243,MIN(V243,$I243-SUM($J243:V243)))","v":0},{"$f":"IF(W$4=$E243, $I243*W$200,0) + IF(W$4>$E243,MIN(W243,$I243-SUM($J243:W243)))","v":0},{"$f":"IF(X$4=$E243, $I243*X$200,0) + IF(X$4>$E243,MIN(X243,$I243-SUM($J243:X243)))","v":0},{"$f":"IF(Y$4=$E243, $I243*Y$200,0) + IF(Y$4>$E243,MIN(Y243,$I243-SUM($J243:Y243)))","v":0},{"$f":"IF(Z$4=$E243, $I243*Z$200,0) + IF(Z$4>$E243,MIN(Z243,$I243-SUM($J243:Z243)))","v":0},{"$f":"IF(AA$4=$E243, $I243*AA$200,0) + IF(AA$4>$E243,MIN(AA243,$I243-SUM($J243:AA243)))","v":0},{"$f":"IF(AB$4=$E243, $I243*AB$200,0) + IF(AB$4>$E243,MIN(AB243,$I243-SUM($J243:AB243)))","v":0},{"$f":"IF(AC$4=$E243, $I243*AC$200,0) + IF(AC$4>$E243,MIN(AC243,$I243-SUM($J243:AC243)))","v":0},{"$f":"IF(AD$4=$E243, $I243*AD$200,0) + IF(AD$4>$E243,MIN(AD243,$I243-SUM($J243:AD243)))","v":0},{"$f":"IF(AE$4=$E243, $I243*AE$200,0) + IF(AE$4>$E243,MIN(AE243,$I243-SUM($J243:AE243)))","v":0},{"$f":"IF(AF$4=$E243, $I243*AF$200,0) + IF(AF$4>$E243,MIN(AF243,$I243-SUM($J243:AF243)))","v":0},{"$f":"IF(AG$4=$E243, $I243*AG$200,0) + IF(AG$4>$E243,MIN(AG243,$I243-SUM($J243:AG243)))","v":0},{"$f":"IF(AH$4=$E243, $I243*AH$200,0) + IF(AH$4>$E243,MIN(AH243,$I243-SUM($J243:AH243)))","v":0},{"$f":"IF(AI$4=$E243, $I243*AI$200,0) + IF(AI$4>$E243,MIN(AI243,$I243-SUM($J243:AI243)))","v":0},{"$f":"IF(AJ$4=$E243, $I243*AJ$200,0) + IF(AJ$4>$E243,MIN(AJ243,$I243-SUM($J243:AJ243)))","v":0},{"$f":"IF(AK$4=$E243, $I243*AK$200,0) + IF(AK$4>$E243,MIN(AK243,$I243-SUM($J243:AK243)))","v":0},{"$f":"IF(AL$4=$E243, $I243*AL$200,0) + IF(AL$4>$E243,MIN(AL243,$I243-SUM($J243:AL243)))","v":0},{"$f":"IF(AM$4=$E243, $I243*AM$200,0) + IF(AM$4>$E243,MIN(AM243,$I243-SUM($J243:AM243)))","v":0},{"$f":"IF(AN$4=$E243, $I243*AN$200,0) + IF(AN$4>$E243,MIN(AN243,$I243-SUM($J243:AN243)))","v":0},{"$f":"IF(AO$4=$E243, $I243*AO$200,0) + IF(AO$4>$E243,MIN(AO243,$I243-SUM($J243:AO243)))","v":0},{"$f":"IF(AP$4=$E243, $I243*AP$200,0) + IF(AP$4>$E243,MIN(AP243,$I243-SUM($J243:AP243)))","v":0},{"$f":"IF(AQ$4=$E243, $I243*AQ$200,0) + IF(AQ$4>$E243,MIN(AQ243,$I243-SUM($J243:AQ243)))","v":0},{"$f":"IF(AR$4=$E243, $I243*AR$200,0) + IF(AR$4>$E243,MIN(AR243,$I243-SUM($J243:AR243)))","v":0},{"$f":"IF(AS$4=$E243, $I243*AS$200,0) + IF(AS$4>$E243,MIN(AS243,$I243-SUM($J243:AS243)))","v":0},{"$f":"IF(AT$4=$E243, $I243*AT$200,0) + IF(AT$4>$E243,MIN(AT243,$I243-SUM($J243:AT243)))","v":0},{"$f":"IF(AU$4=$E243, $I243*AU$200,0) + IF(AU$4>$E243,MIN(AU243,$I243-SUM($J243:AU243)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E243)+1)","v":"2027-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E244,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E244, $I244*J$200,0) + IF(J$4>$E244,MIN(J244,$I244-SUM($J244:J244)))","v":0},{"$f":"IF(K$4=$E244, $I244*K$200,0) + IF(K$4>$E244,MIN(K244,$I244-SUM($J244:K244)))","v":0},{"$f":"IF(L$4=$E244, $I244*L$200,0) + IF(L$4>$E244,MIN(L244,$I244-SUM($J244:L244)))","v":0},{"$f":"IF(M$4=$E244, $I244*M$200,0) + IF(M$4>$E244,MIN(M244,$I244-SUM($J244:M244)))","v":0},{"$f":"IF(N$4=$E244, $I244*N$200,0) + IF(N$4>$E244,MIN(N244,$I244-SUM($J244:N244)))","v":0},{"$f":"IF(O$4=$E244, $I244*O$200,0) + IF(O$4>$E244,MIN(O244,$I244-SUM($J244:O244)))","v":0},{"$f":"IF(P$4=$E244, $I244*P$200,0) + IF(P$4>$E244,MIN(P244,$I244-SUM($J244:P244)))","v":0},{"$f":"IF(Q$4=$E244, $I244*Q$200,0) + IF(Q$4>$E244,MIN(Q244,$I244-SUM($J244:Q244)))","v":0},{"$f":"IF(R$4=$E244, $I244*R$200,0) + IF(R$4>$E244,MIN(R244,$I244-SUM($J244:R244)))","v":0},{"$f":"IF(S$4=$E244, $I244*S$200,0) + IF(S$4>$E244,MIN(S244,$I244-SUM($J244:S244)))","v":0},{"$f":"IF(T$4=$E244, $I244*T$200,0) + IF(T$4>$E244,MIN(T244,$I244-SUM($J244:T244)))","v":0},{"$f":"IF(U$4=$E244, $I244*U$200,0) + IF(U$4>$E244,MIN(U244,$I244-SUM($J244:U244)))","v":0},{"$f":"IF(V$4=$E244, $I244*V$200,0) + IF(V$4>$E244,MIN(V244,$I244-SUM($J244:V244)))","v":0},{"$f":"IF(W$4=$E244, $I244*W$200,0) + IF(W$4>$E244,MIN(W244,$I244-SUM($J244:W244)))","v":0},{"$f":"IF(X$4=$E244, $I244*X$200,0) + IF(X$4>$E244,MIN(X244,$I244-SUM($J244:X244)))","v":0},{"$f":"IF(Y$4=$E244, $I244*Y$200,0) + IF(Y$4>$E244,MIN(Y244,$I244-SUM($J244:Y244)))","v":0},{"$f":"IF(Z$4=$E244, $I244*Z$200,0) + IF(Z$4>$E244,MIN(Z244,$I244-SUM($J244:Z244)))","v":0},{"$f":"IF(AA$4=$E244, $I244*AA$200,0) + IF(AA$4>$E244,MIN(AA244,$I244-SUM($J244:AA244)))","v":0},{"$f":"IF(AB$4=$E244, $I244*AB$200,0) + IF(AB$4>$E244,MIN(AB244,$I244-SUM($J244:AB244)))","v":0},{"$f":"IF(AC$4=$E244, $I244*AC$200,0) + IF(AC$4>$E244,MIN(AC244,$I244-SUM($J244:AC244)))","v":0},{"$f":"IF(AD$4=$E244, $I244*AD$200,0) + IF(AD$4>$E244,MIN(AD244,$I244-SUM($J244:AD244)))","v":0},{"$f":"IF(AE$4=$E244, $I244*AE$200,0) + IF(AE$4>$E244,MIN(AE244,$I244-SUM($J244:AE244)))","v":0},{"$f":"IF(AF$4=$E244, $I244*AF$200,0) + IF(AF$4>$E244,MIN(AF244,$I244-SUM($J244:AF244)))","v":0},{"$f":"IF(AG$4=$E244, $I244*AG$200,0) + IF(AG$4>$E244,MIN(AG244,$I244-SUM($J244:AG244)))","v":0},{"$f":"IF(AH$4=$E244, $I244*AH$200,0) + IF(AH$4>$E244,MIN(AH244,$I244-SUM($J244:AH244)))","v":0},{"$f":"IF(AI$4=$E244, $I244*AI$200,0) + IF(AI$4>$E244,MIN(AI244,$I244-SUM($J244:AI244)))","v":0},{"$f":"IF(AJ$4=$E244, $I244*AJ$200,0) + IF(AJ$4>$E244,MIN(AJ244,$I244-SUM($J244:AJ244)))","v":0},{"$f":"IF(AK$4=$E244, $I244*AK$200,0) + IF(AK$4>$E244,MIN(AK244,$I244-SUM($J244:AK244)))","v":0},{"$f":"IF(AL$4=$E244, $I244*AL$200,0) + IF(AL$4>$E244,MIN(AL244,$I244-SUM($J244:AL244)))","v":0},{"$f":"IF(AM$4=$E244, $I244*AM$200,0) + IF(AM$4>$E244,MIN(AM244,$I244-SUM($J244:AM244)))","v":0},{"$f":"IF(AN$4=$E244, $I244*AN$200,0) + IF(AN$4>$E244,MIN(AN244,$I244-SUM($J244:AN244)))","v":0},{"$f":"IF(AO$4=$E244, $I244*AO$200,0) + IF(AO$4>$E244,MIN(AO244,$I244-SUM($J244:AO244)))","v":0},{"$f":"IF(AP$4=$E244, $I244*AP$200,0) + IF(AP$4>$E244,MIN(AP244,$I244-SUM($J244:AP244)))","v":0},{"$f":"IF(AQ$4=$E244, $I244*AQ$200,0) + IF(AQ$4>$E244,MIN(AQ244,$I244-SUM($J244:AQ244)))","v":0},{"$f":"IF(AR$4=$E244, $I244*AR$200,0) + IF(AR$4>$E244,MIN(AR244,$I244-SUM($J244:AR244)))","v":0},{"$f":"IF(AS$4=$E244, $I244*AS$200,0) + IF(AS$4>$E244,MIN(AS244,$I244-SUM($J244:AS244)))","v":0},{"$f":"IF(AT$4=$E244, $I244*AT$200,0) + IF(AT$4>$E244,MIN(AT244,$I244-SUM($J244:AT244)))","v":0},{"$f":"IF(AU$4=$E244, $I244*AU$200,0) + IF(AU$4>$E244,MIN(AU244,$I244-SUM($J244:AU244)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$207:E244)+1)","v":"2028-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$25:$AV$25,,MATCH(E245,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E245, $I245*J$200,0) + IF(J$4>$E245,MIN(J245,$I245-SUM($J245:J245)))","v":0},{"$f":"IF(K$4=$E245, $I245*K$200,0) + IF(K$4>$E245,MIN(K245,$I245-SUM($J245:K245)))","v":0},{"$f":"IF(L$4=$E245, $I245*L$200,0) + IF(L$4>$E245,MIN(L245,$I245-SUM($J245:L245)))","v":0},{"$f":"IF(M$4=$E245, $I245*M$200,0) + IF(M$4>$E245,MIN(M245,$I245-SUM($J245:M245)))","v":0},{"$f":"IF(N$4=$E245, $I245*N$200,0) + IF(N$4>$E245,MIN(N245,$I245-SUM($J245:N245)))","v":0},{"$f":"IF(O$4=$E245, $I245*O$200,0) + IF(O$4>$E245,MIN(O245,$I245-SUM($J245:O245)))","v":0},{"$f":"IF(P$4=$E245, $I245*P$200,0) + IF(P$4>$E245,MIN(P245,$I245-SUM($J245:P245)))","v":0},{"$f":"IF(Q$4=$E245, $I245*Q$200,0) + IF(Q$4>$E245,MIN(Q245,$I245-SUM($J245:Q245)))","v":0},{"$f":"IF(R$4=$E245, $I245*R$200,0) + IF(R$4>$E245,MIN(R245,$I245-SUM($J245:R245)))","v":0},{"$f":"IF(S$4=$E245, $I245*S$200,0) + IF(S$4>$E245,MIN(S245,$I245-SUM($J245:S245)))","v":0},{"$f":"IF(T$4=$E245, $I245*T$200,0) + IF(T$4>$E245,MIN(T245,$I245-SUM($J245:T245)))","v":0},{"$f":"IF(U$4=$E245, $I245*U$200,0) + IF(U$4>$E245,MIN(U245,$I245-SUM($J245:U245)))","v":0},{"$f":"IF(V$4=$E245, $I245*V$200,0) + IF(V$4>$E245,MIN(V245,$I245-SUM($J245:V245)))","v":0},{"$f":"IF(W$4=$E245, $I245*W$200,0) + IF(W$4>$E245,MIN(W245,$I245-SUM($J245:W245)))","v":0},{"$f":"IF(X$4=$E245, $I245*X$200,0) + IF(X$4>$E245,MIN(X245,$I245-SUM($J245:X245)))","v":0},{"$f":"IF(Y$4=$E245, $I245*Y$200,0) + IF(Y$4>$E245,MIN(Y245,$I245-SUM($J245:Y245)))","v":0},{"$f":"IF(Z$4=$E245, $I245*Z$200,0) + IF(Z$4>$E245,MIN(Z245,$I245-SUM($J245:Z245)))","v":0},{"$f":"IF(AA$4=$E245, $I245*AA$200,0) + IF(AA$4>$E245,MIN(AA245,$I245-SUM($J245:AA245)))","v":0},{"$f":"IF(AB$4=$E245, $I245*AB$200,0) + IF(AB$4>$E245,MIN(AB245,$I245-SUM($J245:AB245)))","v":0},{"$f":"IF(AC$4=$E245, $I245*AC$200,0) + IF(AC$4>$E245,MIN(AC245,$I245-SUM($J245:AC245)))","v":0},{"$f":"IF(AD$4=$E245, $I245*AD$200,0) + IF(AD$4>$E245,MIN(AD245,$I245-SUM($J245:AD245)))","v":0},{"$f":"IF(AE$4=$E245, $I245*AE$200,0) + IF(AE$4>$E245,MIN(AE245,$I245-SUM($J245:AE245)))","v":0},{"$f":"IF(AF$4=$E245, $I245*AF$200,0) + IF(AF$4>$E245,MIN(AF245,$I245-SUM($J245:AF245)))","v":0},{"$f":"IF(AG$4=$E245, $I245*AG$200,0) + IF(AG$4>$E245,MIN(AG245,$I245-SUM($J245:AG245)))","v":0},{"$f":"IF(AH$4=$E245, $I245*AH$200,0) + IF(AH$4>$E245,MIN(AH245,$I245-SUM($J245:AH245)))","v":0},{"$f":"IF(AI$4=$E245, $I245*AI$200,0) + IF(AI$4>$E245,MIN(AI245,$I245-SUM($J245:AI245)))","v":0},{"$f":"IF(AJ$4=$E245, $I245*AJ$200,0) + IF(AJ$4>$E245,MIN(AJ245,$I245-SUM($J245:AJ245)))","v":0},{"$f":"IF(AK$4=$E245, $I245*AK$200,0) + IF(AK$4>$E245,MIN(AK245,$I245-SUM($J245:AK245)))","v":0},{"$f":"IF(AL$4=$E245, $I245*AL$200,0) + IF(AL$4>$E245,MIN(AL245,$I245-SUM($J245:AL245)))","v":0},{"$f":"IF(AM$4=$E245, $I245*AM$200,0) + IF(AM$4>$E245,MIN(AM245,$I245-SUM($J245:AM245)))","v":0},{"$f":"IF(AN$4=$E245, $I245*AN$200,0) + IF(AN$4>$E245,MIN(AN245,$I245-SUM($J245:AN245)))","v":0},{"$f":"IF(AO$4=$E245, $I245*AO$200,0) + IF(AO$4>$E245,MIN(AO245,$I245-SUM($J245:AO245)))","v":0},{"$f":"IF(AP$4=$E245, $I245*AP$200,0) + IF(AP$4>$E245,MIN(AP245,$I245-SUM($J245:AP245)))","v":0},{"$f":"IF(AQ$4=$E245, $I245*AQ$200,0) + IF(AQ$4>$E245,MIN(AQ245,$I245-SUM($J245:AQ245)))","v":0},{"$f":"IF(AR$4=$E245, $I245*AR$200,0) + IF(AR$4>$E245,MIN(AR245,$I245-SUM($J245:AR245)))","v":0},{"$f":"IF(AS$4=$E245, $I245*AS$200,0) + IF(AS$4>$E245,MIN(AS245,$I245-SUM($J245:AS245)))","v":0},{"$f":"IF(AT$4=$E245, $I245*AT$200,0) + IF(AT$4>$E245,MIN(AT245,$I245-SUM($J245:AT245)))","v":0},{"$f":"IF(AU$4=$E245, $I245*AU$200,0) + IF(AU$4>$E245,MIN(AU245,$I245-SUM($J245:AU245)))","v":0}]
[]
[]
[null,"RIIO-2 depreciation schedules"]
[]
[null,null,null,null,"Post-vesting asset life (RIIO-2) (single input)",null,"years",null,{"$f":"MainInputs!I245","v":45}]
[null,null,null,null,"Annual SL depreciation factor (single input)",null,"%",null,null,null,{"$f":"K18 * (1 / $I250)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2]
[]
[null,null,null,null,"Depreciation values applied (RIIO-2)",null,"£m 20/21 prices",null,null,null,{"$f":"K259","v":0},{"$f":"L259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2973859955609779,10.758901913389989,16.263694947141104,21.337789593366711]
[]
[null,null,"SL depreciation (RIIO-2)"]
[]
[null,null,null,null,"Applicable SL depreciation profile",null,"%",null,null,null,{"$f":"K251","v":0},0,0,0,0,0,0,0,0,0,0,0,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2]
[]
[null,null,null,null,"Total applicable depreciation",null,"£m 20/21 prices",null,null,null,{"$f":"SUM(K261:K298)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2973859955609779,10.758901913389989,16.263694947141104,21.337789593366711]
[]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E260)+1)","v":"1991-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E261,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E261, $I261*J$257,0) + IF(J$4>$E261,MIN(J261,$I261-SUM($J261:J261)))","v":0},{"$f":"IF(K$4=$E261, $I261*K$257,0) + IF(K$4>$E261,MIN(K261,$I261-SUM($J261:K261)))","v":0},{"$f":"IF(L$4=$E261, $I261*L$257,0) + IF(L$4>$E261,MIN(L261,$I261-SUM($J261:L261)))","v":0},{"$f":"IF(M$4=$E261, $I261*M$257,0) + IF(M$4>$E261,MIN(M261,$I261-SUM($J261:M261)))","v":0},{"$f":"IF(N$4=$E261, $I261*N$257,0) + IF(N$4>$E261,MIN(N261,$I261-SUM($J261:N261)))","v":0},{"$f":"IF(O$4=$E261, $I261*O$257,0) + IF(O$4>$E261,MIN(O261,$I261-SUM($J261:O261)))","v":0},{"$f":"IF(P$4=$E261, $I261*P$257,0) + IF(P$4>$E261,MIN(P261,$I261-SUM($J261:P261)))","v":0},{"$f":"IF(Q$4=$E261, $I261*Q$257,0) + IF(Q$4>$E261,MIN(Q261,$I261-SUM($J261:Q261)))","v":0},{"$f":"IF(R$4=$E261, $I261*R$257,0) + IF(R$4>$E261,MIN(R261,$I261-SUM($J261:R261)))","v":0},{"$f":"IF(S$4=$E261, $I261*S$257,0) + IF(S$4>$E261,MIN(S261,$I261-SUM($J261:S261)))","v":0},{"$f":"IF(T$4=$E261, $I261*T$257,0) + IF(T$4>$E261,MIN(T261,$I261-SUM($J261:T261)))","v":0},{"$f":"IF(U$4=$E261, $I261*U$257,0) + IF(U$4>$E261,MIN(U261,$I261-SUM($J261:U261)))","v":0},{"$f":"IF(V$4=$E261, $I261*V$257,0) + IF(V$4>$E261,MIN(V261,$I261-SUM($J261:V261)))","v":0},{"$f":"IF(W$4=$E261, $I261*W$257,0) + IF(W$4>$E261,MIN(W261,$I261-SUM($J261:W261)))","v":0},{"$f":"IF(X$4=$E261, $I261*X$257,0) + IF(X$4>$E261,MIN(X261,$I261-SUM($J261:X261)))","v":0},{"$f":"IF(Y$4=$E261, $I261*Y$257,0) + IF(Y$4>$E261,MIN(Y261,$I261-SUM($J261:Y261)))","v":0},{"$f":"IF(Z$4=$E261, $I261*Z$257,0) + IF(Z$4>$E261,MIN(Z261,$I261-SUM($J261:Z261)))","v":0},{"$f":"IF(AA$4=$E261, $I261*AA$257,0) + IF(AA$4>$E261,MIN(AA261,$I261-SUM($J261:AA261)))","v":0},{"$f":"IF(AB$4=$E261, $I261*AB$257,0) + IF(AB$4>$E261,MIN(AB261,$I261-SUM($J261:AB261)))","v":0},{"$f":"IF(AC$4=$E261, $I261*AC$257,0) + IF(AC$4>$E261,MIN(AC261,$I261-SUM($J261:AC261)))","v":0},{"$f":"IF(AD$4=$E261, $I261*AD$257,0) + IF(AD$4>$E261,MIN(AD261,$I261-SUM($J261:AD261)))","v":0},{"$f":"IF(AE$4=$E261, $I261*AE$257,0) + IF(AE$4>$E261,MIN(AE261,$I261-SUM($J261:AE261)))","v":0},{"$f":"IF(AF$4=$E261, $I261*AF$257,0) + IF(AF$4>$E261,MIN(AF261,$I261-SUM($J261:AF261)))","v":0},{"$f":"IF(AG$4=$E261, $I261*AG$257,0) + IF(AG$4>$E261,MIN(AG261,$I261-SUM($J261:AG261)))","v":0},{"$f":"IF(AH$4=$E261, $I261*AH$257,0) + IF(AH$4>$E261,MIN(AH261,$I261-SUM($J261:AH261)))","v":0},{"$f":"IF(AI$4=$E261, $I261*AI$257,0) + IF(AI$4>$E261,MIN(AI261,$I261-SUM($J261:AI261)))","v":0},{"$f":"IF(AJ$4=$E261, $I261*AJ$257,0) + IF(AJ$4>$E261,MIN(AJ261,$I261-SUM($J261:AJ261)))","v":0},{"$f":"IF(AK$4=$E261, $I261*AK$257,0) + IF(AK$4>$E261,MIN(AK261,$I261-SUM($J261:AK261)))","v":0},{"$f":"IF(AL$4=$E261, $I261*AL$257,0) + IF(AL$4>$E261,MIN(AL261,$I261-SUM($J261:AL261)))","v":0},{"$f":"IF(AM$4=$E261, $I261*AM$257,0) + IF(AM$4>$E261,MIN(AM261,$I261-SUM($J261:AM261)))","v":0},{"$f":"IF(AN$4=$E261, $I261*AN$257,0) + IF(AN$4>$E261,MIN(AN261,$I261-SUM($J261:AN261)))","v":0},{"$f":"IF(AO$4=$E261, $I261*AO$257,0) + IF(AO$4>$E261,MIN(AO261,$I261-SUM($J261:AO261)))","v":0},{"$f":"IF(AP$4=$E261, $I261*AP$257,0) + IF(AP$4>$E261,MIN(AP261,$I261-SUM($J261:AP261)))","v":0},{"$f":"IF(AQ$4=$E261, $I261*AQ$257,0) + IF(AQ$4>$E261,MIN(AQ261,$I261-SUM($J261:AQ261)))","v":0},{"$f":"IF(AR$4=$E261, $I261*AR$257,0) + IF(AR$4>$E261,MIN(AR261,$I261-SUM($J261:AR261)))","v":0},{"$f":"IF(AS$4=$E261, $I261*AS$257,0) + IF(AS$4>$E261,MIN(AS261,$I261-SUM($J261:AS261)))","v":0},{"$f":"IF(AT$4=$E261, $I261*AT$257,0) + IF(AT$4>$E261,MIN(AT261,$I261-SUM($J261:AT261)))","v":0},{"$f":"IF(AU$4=$E261, $I261*AU$257,0) + IF(AU$4>$E261,MIN(AU261,$I261-SUM($J261:AU261)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E261)+1)","v":"1992-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E262,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E262, $I262*J$257,0) + IF(J$4>$E262,MIN(J262,$I262-SUM($J262:J262)))","v":0},{"$f":"IF(K$4=$E262, $I262*K$257,0) + IF(K$4>$E262,MIN(K262,$I262-SUM($J262:K262)))","v":0},{"$f":"IF(L$4=$E262, $I262*L$257,0) + IF(L$4>$E262,MIN(L262,$I262-SUM($J262:L262)))","v":0},{"$f":"IF(M$4=$E262, $I262*M$257,0) + IF(M$4>$E262,MIN(M262,$I262-SUM($J262:M262)))","v":0},{"$f":"IF(N$4=$E262, $I262*N$257,0) + IF(N$4>$E262,MIN(N262,$I262-SUM($J262:N262)))","v":0},{"$f":"IF(O$4=$E262, $I262*O$257,0) + IF(O$4>$E262,MIN(O262,$I262-SUM($J262:O262)))","v":0},{"$f":"IF(P$4=$E262, $I262*P$257,0) + IF(P$4>$E262,MIN(P262,$I262-SUM($J262:P262)))","v":0},{"$f":"IF(Q$4=$E262, $I262*Q$257,0) + IF(Q$4>$E262,MIN(Q262,$I262-SUM($J262:Q262)))","v":0},{"$f":"IF(R$4=$E262, $I262*R$257,0) + IF(R$4>$E262,MIN(R262,$I262-SUM($J262:R262)))","v":0},{"$f":"IF(S$4=$E262, $I262*S$257,0) + IF(S$4>$E262,MIN(S262,$I262-SUM($J262:S262)))","v":0},{"$f":"IF(T$4=$E262, $I262*T$257,0) + IF(T$4>$E262,MIN(T262,$I262-SUM($J262:T262)))","v":0},{"$f":"IF(U$4=$E262, $I262*U$257,0) + IF(U$4>$E262,MIN(U262,$I262-SUM($J262:U262)))","v":0},{"$f":"IF(V$4=$E262, $I262*V$257,0) + IF(V$4>$E262,MIN(V262,$I262-SUM($J262:V262)))","v":0},{"$f":"IF(W$4=$E262, $I262*W$257,0) + IF(W$4>$E262,MIN(W262,$I262-SUM($J262:W262)))","v":0},{"$f":"IF(X$4=$E262, $I262*X$257,0) + IF(X$4>$E262,MIN(X262,$I262-SUM($J262:X262)))","v":0},{"$f":"IF(Y$4=$E262, $I262*Y$257,0) + IF(Y$4>$E262,MIN(Y262,$I262-SUM($J262:Y262)))","v":0},{"$f":"IF(Z$4=$E262, $I262*Z$257,0) + IF(Z$4>$E262,MIN(Z262,$I262-SUM($J262:Z262)))","v":0},{"$f":"IF(AA$4=$E262, $I262*AA$257,0) + IF(AA$4>$E262,MIN(AA262,$I262-SUM($J262:AA262)))","v":0},{"$f":"IF(AB$4=$E262, $I262*AB$257,0) + IF(AB$4>$E262,MIN(AB262,$I262-SUM($J262:AB262)))","v":0},{"$f":"IF(AC$4=$E262, $I262*AC$257,0) + IF(AC$4>$E262,MIN(AC262,$I262-SUM($J262:AC262)))","v":0},{"$f":"IF(AD$4=$E262, $I262*AD$257,0) + IF(AD$4>$E262,MIN(AD262,$I262-SUM($J262:AD262)))","v":0},{"$f":"IF(AE$4=$E262, $I262*AE$257,0) + IF(AE$4>$E262,MIN(AE262,$I262-SUM($J262:AE262)))","v":0},{"$f":"IF(AF$4=$E262, $I262*AF$257,0) + IF(AF$4>$E262,MIN(AF262,$I262-SUM($J262:AF262)))","v":0},{"$f":"IF(AG$4=$E262, $I262*AG$257,0) + IF(AG$4>$E262,MIN(AG262,$I262-SUM($J262:AG262)))","v":0},{"$f":"IF(AH$4=$E262, $I262*AH$257,0) + IF(AH$4>$E262,MIN(AH262,$I262-SUM($J262:AH262)))","v":0},{"$f":"IF(AI$4=$E262, $I262*AI$257,0) + IF(AI$4>$E262,MIN(AI262,$I262-SUM($J262:AI262)))","v":0},{"$f":"IF(AJ$4=$E262, $I262*AJ$257,0) + IF(AJ$4>$E262,MIN(AJ262,$I262-SUM($J262:AJ262)))","v":0},{"$f":"IF(AK$4=$E262, $I262*AK$257,0) + IF(AK$4>$E262,MIN(AK262,$I262-SUM($J262:AK262)))","v":0},{"$f":"IF(AL$4=$E262, $I262*AL$257,0) + IF(AL$4>$E262,MIN(AL262,$I262-SUM($J262:AL262)))","v":0},{"$f":"IF(AM$4=$E262, $I262*AM$257,0) + IF(AM$4>$E262,MIN(AM262,$I262-SUM($J262:AM262)))","v":0},{"$f":"IF(AN$4=$E262, $I262*AN$257,0) + IF(AN$4>$E262,MIN(AN262,$I262-SUM($J262:AN262)))","v":0},{"$f":"IF(AO$4=$E262, $I262*AO$257,0) + IF(AO$4>$E262,MIN(AO262,$I262-SUM($J262:AO262)))","v":0},{"$f":"IF(AP$4=$E262, $I262*AP$257,0) + IF(AP$4>$E262,MIN(AP262,$I262-SUM($J262:AP262)))","v":0},{"$f":"IF(AQ$4=$E262, $I262*AQ$257,0) + IF(AQ$4>$E262,MIN(AQ262,$I262-SUM($J262:AQ262)))","v":0},{"$f":"IF(AR$4=$E262, $I262*AR$257,0) + IF(AR$4>$E262,MIN(AR262,$I262-SUM($J262:AR262)))","v":0},{"$f":"IF(AS$4=$E262, $I262*AS$257,0) + IF(AS$4>$E262,MIN(AS262,$I262-SUM($J262:AS262)))","v":0},{"$f":"IF(AT$4=$E262, $I262*AT$257,0) + IF(AT$4>$E262,MIN(AT262,$I262-SUM($J262:AT262)))","v":0},{"$f":"IF(AU$4=$E262, $I262*AU$257,0) + IF(AU$4>$E262,MIN(AU262,$I262-SUM($J262:AU262)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E262)+1)","v":"1993-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E263,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E263, $I263*J$257,0) + IF(J$4>$E263,MIN(J263,$I263-SUM($J263:J263)))","v":0},{"$f":"IF(K$4=$E263, $I263*K$257,0) + IF(K$4>$E263,MIN(K263,$I263-SUM($J263:K263)))","v":0},{"$f":"IF(L$4=$E263, $I263*L$257,0) + IF(L$4>$E263,MIN(L263,$I263-SUM($J263:L263)))","v":0},{"$f":"IF(M$4=$E263, $I263*M$257,0) + IF(M$4>$E263,MIN(M263,$I263-SUM($J263:M263)))","v":0},{"$f":"IF(N$4=$E263, $I263*N$257,0) + IF(N$4>$E263,MIN(N263,$I263-SUM($J263:N263)))","v":0},{"$f":"IF(O$4=$E263, $I263*O$257,0) + IF(O$4>$E263,MIN(O263,$I263-SUM($J263:O263)))","v":0},{"$f":"IF(P$4=$E263, $I263*P$257,0) + IF(P$4>$E263,MIN(P263,$I263-SUM($J263:P263)))","v":0},{"$f":"IF(Q$4=$E263, $I263*Q$257,0) + IF(Q$4>$E263,MIN(Q263,$I263-SUM($J263:Q263)))","v":0},{"$f":"IF(R$4=$E263, $I263*R$257,0) + IF(R$4>$E263,MIN(R263,$I263-SUM($J263:R263)))","v":0},{"$f":"IF(S$4=$E263, $I263*S$257,0) + IF(S$4>$E263,MIN(S263,$I263-SUM($J263:S263)))","v":0},{"$f":"IF(T$4=$E263, $I263*T$257,0) + IF(T$4>$E263,MIN(T263,$I263-SUM($J263:T263)))","v":0},{"$f":"IF(U$4=$E263, $I263*U$257,0) + IF(U$4>$E263,MIN(U263,$I263-SUM($J263:U263)))","v":0},{"$f":"IF(V$4=$E263, $I263*V$257,0) + IF(V$4>$E263,MIN(V263,$I263-SUM($J263:V263)))","v":0},{"$f":"IF(W$4=$E263, $I263*W$257,0) + IF(W$4>$E263,MIN(W263,$I263-SUM($J263:W263)))","v":0},{"$f":"IF(X$4=$E263, $I263*X$257,0) + IF(X$4>$E263,MIN(X263,$I263-SUM($J263:X263)))","v":0},{"$f":"IF(Y$4=$E263, $I263*Y$257,0) + IF(Y$4>$E263,MIN(Y263,$I263-SUM($J263:Y263)))","v":0},{"$f":"IF(Z$4=$E263, $I263*Z$257,0) + IF(Z$4>$E263,MIN(Z263,$I263-SUM($J263:Z263)))","v":0},{"$f":"IF(AA$4=$E263, $I263*AA$257,0) + IF(AA$4>$E263,MIN(AA263,$I263-SUM($J263:AA263)))","v":0},{"$f":"IF(AB$4=$E263, $I263*AB$257,0) + IF(AB$4>$E263,MIN(AB263,$I263-SUM($J263:AB263)))","v":0},{"$f":"IF(AC$4=$E263, $I263*AC$257,0) + IF(AC$4>$E263,MIN(AC263,$I263-SUM($J263:AC263)))","v":0},{"$f":"IF(AD$4=$E263, $I263*AD$257,0) + IF(AD$4>$E263,MIN(AD263,$I263-SUM($J263:AD263)))","v":0},{"$f":"IF(AE$4=$E263, $I263*AE$257,0) + IF(AE$4>$E263,MIN(AE263,$I263-SUM($J263:AE263)))","v":0},{"$f":"IF(AF$4=$E263, $I263*AF$257,0) + IF(AF$4>$E263,MIN(AF263,$I263-SUM($J263:AF263)))","v":0},{"$f":"IF(AG$4=$E263, $I263*AG$257,0) + IF(AG$4>$E263,MIN(AG263,$I263-SUM($J263:AG263)))","v":0},{"$f":"IF(AH$4=$E263, $I263*AH$257,0) + IF(AH$4>$E263,MIN(AH263,$I263-SUM($J263:AH263)))","v":0},{"$f":"IF(AI$4=$E263, $I263*AI$257,0) + IF(AI$4>$E263,MIN(AI263,$I263-SUM($J263:AI263)))","v":0},{"$f":"IF(AJ$4=$E263, $I263*AJ$257,0) + IF(AJ$4>$E263,MIN(AJ263,$I263-SUM($J263:AJ263)))","v":0},{"$f":"IF(AK$4=$E263, $I263*AK$257,0) + IF(AK$4>$E263,MIN(AK263,$I263-SUM($J263:AK263)))","v":0},{"$f":"IF(AL$4=$E263, $I263*AL$257,0) + IF(AL$4>$E263,MIN(AL263,$I263-SUM($J263:AL263)))","v":0},{"$f":"IF(AM$4=$E263, $I263*AM$257,0) + IF(AM$4>$E263,MIN(AM263,$I263-SUM($J263:AM263)))","v":0},{"$f":"IF(AN$4=$E263, $I263*AN$257,0) + IF(AN$4>$E263,MIN(AN263,$I263-SUM($J263:AN263)))","v":0},{"$f":"IF(AO$4=$E263, $I263*AO$257,0) + IF(AO$4>$E263,MIN(AO263,$I263-SUM($J263:AO263)))","v":0},{"$f":"IF(AP$4=$E263, $I263*AP$257,0) + IF(AP$4>$E263,MIN(AP263,$I263-SUM($J263:AP263)))","v":0},{"$f":"IF(AQ$4=$E263, $I263*AQ$257,0) + IF(AQ$4>$E263,MIN(AQ263,$I263-SUM($J263:AQ263)))","v":0},{"$f":"IF(AR$4=$E263, $I263*AR$257,0) + IF(AR$4>$E263,MIN(AR263,$I263-SUM($J263:AR263)))","v":0},{"$f":"IF(AS$4=$E263, $I263*AS$257,0) + IF(AS$4>$E263,MIN(AS263,$I263-SUM($J263:AS263)))","v":0},{"$f":"IF(AT$4=$E263, $I263*AT$257,0) + IF(AT$4>$E263,MIN(AT263,$I263-SUM($J263:AT263)))","v":0},{"$f":"IF(AU$4=$E263, $I263*AU$257,0) + IF(AU$4>$E263,MIN(AU263,$I263-SUM($J263:AU263)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E263)+1)","v":"1994-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E264,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E264, $I264*J$257,0) + IF(J$4>$E264,MIN(J264,$I264-SUM($J264:J264)))","v":0},{"$f":"IF(K$4=$E264, $I264*K$257,0) + IF(K$4>$E264,MIN(K264,$I264-SUM($J264:K264)))","v":0},{"$f":"IF(L$4=$E264, $I264*L$257,0) + IF(L$4>$E264,MIN(L264,$I264-SUM($J264:L264)))","v":0},{"$f":"IF(M$4=$E264, $I264*M$257,0) + IF(M$4>$E264,MIN(M264,$I264-SUM($J264:M264)))","v":0},{"$f":"IF(N$4=$E264, $I264*N$257,0) + IF(N$4>$E264,MIN(N264,$I264-SUM($J264:N264)))","v":0},{"$f":"IF(O$4=$E264, $I264*O$257,0) + IF(O$4>$E264,MIN(O264,$I264-SUM($J264:O264)))","v":0},{"$f":"IF(P$4=$E264, $I264*P$257,0) + IF(P$4>$E264,MIN(P264,$I264-SUM($J264:P264)))","v":0},{"$f":"IF(Q$4=$E264, $I264*Q$257,0) + IF(Q$4>$E264,MIN(Q264,$I264-SUM($J264:Q264)))","v":0},{"$f":"IF(R$4=$E264, $I264*R$257,0) + IF(R$4>$E264,MIN(R264,$I264-SUM($J264:R264)))","v":0},{"$f":"IF(S$4=$E264, $I264*S$257,0) + IF(S$4>$E264,MIN(S264,$I264-SUM($J264:S264)))","v":0},{"$f":"IF(T$4=$E264, $I264*T$257,0) + IF(T$4>$E264,MIN(T264,$I264-SUM($J264:T264)))","v":0},{"$f":"IF(U$4=$E264, $I264*U$257,0) + IF(U$4>$E264,MIN(U264,$I264-SUM($J264:U264)))","v":0},{"$f":"IF(V$4=$E264, $I264*V$257,0) + IF(V$4>$E264,MIN(V264,$I264-SUM($J264:V264)))","v":0},{"$f":"IF(W$4=$E264, $I264*W$257,0) + IF(W$4>$E264,MIN(W264,$I264-SUM($J264:W264)))","v":0},{"$f":"IF(X$4=$E264, $I264*X$257,0) + IF(X$4>$E264,MIN(X264,$I264-SUM($J264:X264)))","v":0},{"$f":"IF(Y$4=$E264, $I264*Y$257,0) + IF(Y$4>$E264,MIN(Y264,$I264-SUM($J264:Y264)))","v":0},{"$f":"IF(Z$4=$E264, $I264*Z$257,0) + IF(Z$4>$E264,MIN(Z264,$I264-SUM($J264:Z264)))","v":0},{"$f":"IF(AA$4=$E264, $I264*AA$257,0) + IF(AA$4>$E264,MIN(AA264,$I264-SUM($J264:AA264)))","v":0},{"$f":"IF(AB$4=$E264, $I264*AB$257,0) + IF(AB$4>$E264,MIN(AB264,$I264-SUM($J264:AB264)))","v":0},{"$f":"IF(AC$4=$E264, $I264*AC$257,0) + IF(AC$4>$E264,MIN(AC264,$I264-SUM($J264:AC264)))","v":0},{"$f":"IF(AD$4=$E264, $I264*AD$257,0) + IF(AD$4>$E264,MIN(AD264,$I264-SUM($J264:AD264)))","v":0},{"$f":"IF(AE$4=$E264, $I264*AE$257,0) + IF(AE$4>$E264,MIN(AE264,$I264-SUM($J264:AE264)))","v":0},{"$f":"IF(AF$4=$E264, $I264*AF$257,0) + IF(AF$4>$E264,MIN(AF264,$I264-SUM($J264:AF264)))","v":0},{"$f":"IF(AG$4=$E264, $I264*AG$257,0) + IF(AG$4>$E264,MIN(AG264,$I264-SUM($J264:AG264)))","v":0},{"$f":"IF(AH$4=$E264, $I264*AH$257,0) + IF(AH$4>$E264,MIN(AH264,$I264-SUM($J264:AH264)))","v":0},{"$f":"IF(AI$4=$E264, $I264*AI$257,0) + IF(AI$4>$E264,MIN(AI264,$I264-SUM($J264:AI264)))","v":0},{"$f":"IF(AJ$4=$E264, $I264*AJ$257,0) + IF(AJ$4>$E264,MIN(AJ264,$I264-SUM($J264:AJ264)))","v":0},{"$f":"IF(AK$4=$E264, $I264*AK$257,0) + IF(AK$4>$E264,MIN(AK264,$I264-SUM($J264:AK264)))","v":0},{"$f":"IF(AL$4=$E264, $I264*AL$257,0) + IF(AL$4>$E264,MIN(AL264,$I264-SUM($J264:AL264)))","v":0},{"$f":"IF(AM$4=$E264, $I264*AM$257,0) + IF(AM$4>$E264,MIN(AM264,$I264-SUM($J264:AM264)))","v":0},{"$f":"IF(AN$4=$E264, $I264*AN$257,0) + IF(AN$4>$E264,MIN(AN264,$I264-SUM($J264:AN264)))","v":0},{"$f":"IF(AO$4=$E264, $I264*AO$257,0) + IF(AO$4>$E264,MIN(AO264,$I264-SUM($J264:AO264)))","v":0},{"$f":"IF(AP$4=$E264, $I264*AP$257,0) + IF(AP$4>$E264,MIN(AP264,$I264-SUM($J264:AP264)))","v":0},{"$f":"IF(AQ$4=$E264, $I264*AQ$257,0) + IF(AQ$4>$E264,MIN(AQ264,$I264-SUM($J264:AQ264)))","v":0},{"$f":"IF(AR$4=$E264, $I264*AR$257,0) + IF(AR$4>$E264,MIN(AR264,$I264-SUM($J264:AR264)))","v":0},{"$f":"IF(AS$4=$E264, $I264*AS$257,0) + IF(AS$4>$E264,MIN(AS264,$I264-SUM($J264:AS264)))","v":0},{"$f":"IF(AT$4=$E264, $I264*AT$257,0) + IF(AT$4>$E264,MIN(AT264,$I264-SUM($J264:AT264)))","v":0},{"$f":"IF(AU$4=$E264, $I264*AU$257,0) + IF(AU$4>$E264,MIN(AU264,$I264-SUM($J264:AU264)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E264)+1)","v":"1995-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E265,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E265, $I265*J$257,0) + IF(J$4>$E265,MIN(J265,$I265-SUM($J265:J265)))","v":0},{"$f":"IF(K$4=$E265, $I265*K$257,0) + IF(K$4>$E265,MIN(K265,$I265-SUM($J265:K265)))","v":0},{"$f":"IF(L$4=$E265, $I265*L$257,0) + IF(L$4>$E265,MIN(L265,$I265-SUM($J265:L265)))","v":0},{"$f":"IF(M$4=$E265, $I265*M$257,0) + IF(M$4>$E265,MIN(M265,$I265-SUM($J265:M265)))","v":0},{"$f":"IF(N$4=$E265, $I265*N$257,0) + IF(N$4>$E265,MIN(N265,$I265-SUM($J265:N265)))","v":0},{"$f":"IF(O$4=$E265, $I265*O$257,0) + IF(O$4>$E265,MIN(O265,$I265-SUM($J265:O265)))","v":0},{"$f":"IF(P$4=$E265, $I265*P$257,0) + IF(P$4>$E265,MIN(P265,$I265-SUM($J265:P265)))","v":0},{"$f":"IF(Q$4=$E265, $I265*Q$257,0) + IF(Q$4>$E265,MIN(Q265,$I265-SUM($J265:Q265)))","v":0},{"$f":"IF(R$4=$E265, $I265*R$257,0) + IF(R$4>$E265,MIN(R265,$I265-SUM($J265:R265)))","v":0},{"$f":"IF(S$4=$E265, $I265*S$257,0) + IF(S$4>$E265,MIN(S265,$I265-SUM($J265:S265)))","v":0},{"$f":"IF(T$4=$E265, $I265*T$257,0) + IF(T$4>$E265,MIN(T265,$I265-SUM($J265:T265)))","v":0},{"$f":"IF(U$4=$E265, $I265*U$257,0) + IF(U$4>$E265,MIN(U265,$I265-SUM($J265:U265)))","v":0},{"$f":"IF(V$4=$E265, $I265*V$257,0) + IF(V$4>$E265,MIN(V265,$I265-SUM($J265:V265)))","v":0},{"$f":"IF(W$4=$E265, $I265*W$257,0) + IF(W$4>$E265,MIN(W265,$I265-SUM($J265:W265)))","v":0},{"$f":"IF(X$4=$E265, $I265*X$257,0) + IF(X$4>$E265,MIN(X265,$I265-SUM($J265:X265)))","v":0},{"$f":"IF(Y$4=$E265, $I265*Y$257,0) + IF(Y$4>$E265,MIN(Y265,$I265-SUM($J265:Y265)))","v":0},{"$f":"IF(Z$4=$E265, $I265*Z$257,0) + IF(Z$4>$E265,MIN(Z265,$I265-SUM($J265:Z265)))","v":0},{"$f":"IF(AA$4=$E265, $I265*AA$257,0) + IF(AA$4>$E265,MIN(AA265,$I265-SUM($J265:AA265)))","v":0},{"$f":"IF(AB$4=$E265, $I265*AB$257,0) + IF(AB$4>$E265,MIN(AB265,$I265-SUM($J265:AB265)))","v":0},{"$f":"IF(AC$4=$E265, $I265*AC$257,0) + IF(AC$4>$E265,MIN(AC265,$I265-SUM($J265:AC265)))","v":0},{"$f":"IF(AD$4=$E265, $I265*AD$257,0) + IF(AD$4>$E265,MIN(AD265,$I265-SUM($J265:AD265)))","v":0},{"$f":"IF(AE$4=$E265, $I265*AE$257,0) + IF(AE$4>$E265,MIN(AE265,$I265-SUM($J265:AE265)))","v":0},{"$f":"IF(AF$4=$E265, $I265*AF$257,0) + IF(AF$4>$E265,MIN(AF265,$I265-SUM($J265:AF265)))","v":0},{"$f":"IF(AG$4=$E265, $I265*AG$257,0) + IF(AG$4>$E265,MIN(AG265,$I265-SUM($J265:AG265)))","v":0},{"$f":"IF(AH$4=$E265, $I265*AH$257,0) + IF(AH$4>$E265,MIN(AH265,$I265-SUM($J265:AH265)))","v":0},{"$f":"IF(AI$4=$E265, $I265*AI$257,0) + IF(AI$4>$E265,MIN(AI265,$I265-SUM($J265:AI265)))","v":0},{"$f":"IF(AJ$4=$E265, $I265*AJ$257,0) + IF(AJ$4>$E265,MIN(AJ265,$I265-SUM($J265:AJ265)))","v":0},{"$f":"IF(AK$4=$E265, $I265*AK$257,0) + IF(AK$4>$E265,MIN(AK265,$I265-SUM($J265:AK265)))","v":0},{"$f":"IF(AL$4=$E265, $I265*AL$257,0) + IF(AL$4>$E265,MIN(AL265,$I265-SUM($J265:AL265)))","v":0},{"$f":"IF(AM$4=$E265, $I265*AM$257,0) + IF(AM$4>$E265,MIN(AM265,$I265-SUM($J265:AM265)))","v":0},{"$f":"IF(AN$4=$E265, $I265*AN$257,0) + IF(AN$4>$E265,MIN(AN265,$I265-SUM($J265:AN265)))","v":0},{"$f":"IF(AO$4=$E265, $I265*AO$257,0) + IF(AO$4>$E265,MIN(AO265,$I265-SUM($J265:AO265)))","v":0},{"$f":"IF(AP$4=$E265, $I265*AP$257,0) + IF(AP$4>$E265,MIN(AP265,$I265-SUM($J265:AP265)))","v":0},{"$f":"IF(AQ$4=$E265, $I265*AQ$257,0) + IF(AQ$4>$E265,MIN(AQ265,$I265-SUM($J265:AQ265)))","v":0},{"$f":"IF(AR$4=$E265, $I265*AR$257,0) + IF(AR$4>$E265,MIN(AR265,$I265-SUM($J265:AR265)))","v":0},{"$f":"IF(AS$4=$E265, $I265*AS$257,0) + IF(AS$4>$E265,MIN(AS265,$I265-SUM($J265:AS265)))","v":0},{"$f":"IF(AT$4=$E265, $I265*AT$257,0) + IF(AT$4>$E265,MIN(AT265,$I265-SUM($J265:AT265)))","v":0},{"$f":"IF(AU$4=$E265, $I265*AU$257,0) + IF(AU$4>$E265,MIN(AU265,$I265-SUM($J265:AU265)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E265)+1)","v":"1996-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E266,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E266, $I266*J$257,0) + IF(J$4>$E266,MIN(J266,$I266-SUM($J266:J266)))","v":0},{"$f":"IF(K$4=$E266, $I266*K$257,0) + IF(K$4>$E266,MIN(K266,$I266-SUM($J266:K266)))","v":0},{"$f":"IF(L$4=$E266, $I266*L$257,0) + IF(L$4>$E266,MIN(L266,$I266-SUM($J266:L266)))","v":0},{"$f":"IF(M$4=$E266, $I266*M$257,0) + IF(M$4>$E266,MIN(M266,$I266-SUM($J266:M266)))","v":0},{"$f":"IF(N$4=$E266, $I266*N$257,0) + IF(N$4>$E266,MIN(N266,$I266-SUM($J266:N266)))","v":0},{"$f":"IF(O$4=$E266, $I266*O$257,0) + IF(O$4>$E266,MIN(O266,$I266-SUM($J266:O266)))","v":0},{"$f":"IF(P$4=$E266, $I266*P$257,0) + IF(P$4>$E266,MIN(P266,$I266-SUM($J266:P266)))","v":0},{"$f":"IF(Q$4=$E266, $I266*Q$257,0) + IF(Q$4>$E266,MIN(Q266,$I266-SUM($J266:Q266)))","v":0},{"$f":"IF(R$4=$E266, $I266*R$257,0) + IF(R$4>$E266,MIN(R266,$I266-SUM($J266:R266)))","v":0},{"$f":"IF(S$4=$E266, $I266*S$257,0) + IF(S$4>$E266,MIN(S266,$I266-SUM($J266:S266)))","v":0},{"$f":"IF(T$4=$E266, $I266*T$257,0) + IF(T$4>$E266,MIN(T266,$I266-SUM($J266:T266)))","v":0},{"$f":"IF(U$4=$E266, $I266*U$257,0) + IF(U$4>$E266,MIN(U266,$I266-SUM($J266:U266)))","v":0},{"$f":"IF(V$4=$E266, $I266*V$257,0) + IF(V$4>$E266,MIN(V266,$I266-SUM($J266:V266)))","v":0},{"$f":"IF(W$4=$E266, $I266*W$257,0) + IF(W$4>$E266,MIN(W266,$I266-SUM($J266:W266)))","v":0},{"$f":"IF(X$4=$E266, $I266*X$257,0) + IF(X$4>$E266,MIN(X266,$I266-SUM($J266:X266)))","v":0},{"$f":"IF(Y$4=$E266, $I266*Y$257,0) + IF(Y$4>$E266,MIN(Y266,$I266-SUM($J266:Y266)))","v":0},{"$f":"IF(Z$4=$E266, $I266*Z$257,0) + IF(Z$4>$E266,MIN(Z266,$I266-SUM($J266:Z266)))","v":0},{"$f":"IF(AA$4=$E266, $I266*AA$257,0) + IF(AA$4>$E266,MIN(AA266,$I266-SUM($J266:AA266)))","v":0},{"$f":"IF(AB$4=$E266, $I266*AB$257,0) + IF(AB$4>$E266,MIN(AB266,$I266-SUM($J266:AB266)))","v":0},{"$f":"IF(AC$4=$E266, $I266*AC$257,0) + IF(AC$4>$E266,MIN(AC266,$I266-SUM($J266:AC266)))","v":0},{"$f":"IF(AD$4=$E266, $I266*AD$257,0) + IF(AD$4>$E266,MIN(AD266,$I266-SUM($J266:AD266)))","v":0},{"$f":"IF(AE$4=$E266, $I266*AE$257,0) + IF(AE$4>$E266,MIN(AE266,$I266-SUM($J266:AE266)))","v":0},{"$f":"IF(AF$4=$E266, $I266*AF$257,0) + IF(AF$4>$E266,MIN(AF266,$I266-SUM($J266:AF266)))","v":0},{"$f":"IF(AG$4=$E266, $I266*AG$257,0) + IF(AG$4>$E266,MIN(AG266,$I266-SUM($J266:AG266)))","v":0},{"$f":"IF(AH$4=$E266, $I266*AH$257,0) + IF(AH$4>$E266,MIN(AH266,$I266-SUM($J266:AH266)))","v":0},{"$f":"IF(AI$4=$E266, $I266*AI$257,0) + IF(AI$4>$E266,MIN(AI266,$I266-SUM($J266:AI266)))","v":0},{"$f":"IF(AJ$4=$E266, $I266*AJ$257,0) + IF(AJ$4>$E266,MIN(AJ266,$I266-SUM($J266:AJ266)))","v":0},{"$f":"IF(AK$4=$E266, $I266*AK$257,0) + IF(AK$4>$E266,MIN(AK266,$I266-SUM($J266:AK266)))","v":0},{"$f":"IF(AL$4=$E266, $I266*AL$257,0) + IF(AL$4>$E266,MIN(AL266,$I266-SUM($J266:AL266)))","v":0},{"$f":"IF(AM$4=$E266, $I266*AM$257,0) + IF(AM$4>$E266,MIN(AM266,$I266-SUM($J266:AM266)))","v":0},{"$f":"IF(AN$4=$E266, $I266*AN$257,0) + IF(AN$4>$E266,MIN(AN266,$I266-SUM($J266:AN266)))","v":0},{"$f":"IF(AO$4=$E266, $I266*AO$257,0) + IF(AO$4>$E266,MIN(AO266,$I266-SUM($J266:AO266)))","v":0},{"$f":"IF(AP$4=$E266, $I266*AP$257,0) + IF(AP$4>$E266,MIN(AP266,$I266-SUM($J266:AP266)))","v":0},{"$f":"IF(AQ$4=$E266, $I266*AQ$257,0) + IF(AQ$4>$E266,MIN(AQ266,$I266-SUM($J266:AQ266)))","v":0},{"$f":"IF(AR$4=$E266, $I266*AR$257,0) + IF(AR$4>$E266,MIN(AR266,$I266-SUM($J266:AR266)))","v":0},{"$f":"IF(AS$4=$E266, $I266*AS$257,0) + IF(AS$4>$E266,MIN(AS266,$I266-SUM($J266:AS266)))","v":0},{"$f":"IF(AT$4=$E266, $I266*AT$257,0) + IF(AT$4>$E266,MIN(AT266,$I266-SUM($J266:AT266)))","v":0},{"$f":"IF(AU$4=$E266, $I266*AU$257,0) + IF(AU$4>$E266,MIN(AU266,$I266-SUM($J266:AU266)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E266)+1)","v":"1997-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E267,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E267, $I267*J$257,0) + IF(J$4>$E267,MIN(J267,$I267-SUM($J267:J267)))","v":0},{"$f":"IF(K$4=$E267, $I267*K$257,0) + IF(K$4>$E267,MIN(K267,$I267-SUM($J267:K267)))","v":0},{"$f":"IF(L$4=$E267, $I267*L$257,0) + IF(L$4>$E267,MIN(L267,$I267-SUM($J267:L267)))","v":0},{"$f":"IF(M$4=$E267, $I267*M$257,0) + IF(M$4>$E267,MIN(M267,$I267-SUM($J267:M267)))","v":0},{"$f":"IF(N$4=$E267, $I267*N$257,0) + IF(N$4>$E267,MIN(N267,$I267-SUM($J267:N267)))","v":0},{"$f":"IF(O$4=$E267, $I267*O$257,0) + IF(O$4>$E267,MIN(O267,$I267-SUM($J267:O267)))","v":0},{"$f":"IF(P$4=$E267, $I267*P$257,0) + IF(P$4>$E267,MIN(P267,$I267-SUM($J267:P267)))","v":0},{"$f":"IF(Q$4=$E267, $I267*Q$257,0) + IF(Q$4>$E267,MIN(Q267,$I267-SUM($J267:Q267)))","v":0},{"$f":"IF(R$4=$E267, $I267*R$257,0) + IF(R$4>$E267,MIN(R267,$I267-SUM($J267:R267)))","v":0},{"$f":"IF(S$4=$E267, $I267*S$257,0) + IF(S$4>$E267,MIN(S267,$I267-SUM($J267:S267)))","v":0},{"$f":"IF(T$4=$E267, $I267*T$257,0) + IF(T$4>$E267,MIN(T267,$I267-SUM($J267:T267)))","v":0},{"$f":"IF(U$4=$E267, $I267*U$257,0) + IF(U$4>$E267,MIN(U267,$I267-SUM($J267:U267)))","v":0},{"$f":"IF(V$4=$E267, $I267*V$257,0) + IF(V$4>$E267,MIN(V267,$I267-SUM($J267:V267)))","v":0},{"$f":"IF(W$4=$E267, $I267*W$257,0) + IF(W$4>$E267,MIN(W267,$I267-SUM($J267:W267)))","v":0},{"$f":"IF(X$4=$E267, $I267*X$257,0) + IF(X$4>$E267,MIN(X267,$I267-SUM($J267:X267)))","v":0},{"$f":"IF(Y$4=$E267, $I267*Y$257,0) + IF(Y$4>$E267,MIN(Y267,$I267-SUM($J267:Y267)))","v":0},{"$f":"IF(Z$4=$E267, $I267*Z$257,0) + IF(Z$4>$E267,MIN(Z267,$I267-SUM($J267:Z267)))","v":0},{"$f":"IF(AA$4=$E267, $I267*AA$257,0) + IF(AA$4>$E267,MIN(AA267,$I267-SUM($J267:AA267)))","v":0},{"$f":"IF(AB$4=$E267, $I267*AB$257,0) + IF(AB$4>$E267,MIN(AB267,$I267-SUM($J267:AB267)))","v":0},{"$f":"IF(AC$4=$E267, $I267*AC$257,0) + IF(AC$4>$E267,MIN(AC267,$I267-SUM($J267:AC267)))","v":0},{"$f":"IF(AD$4=$E267, $I267*AD$257,0) + IF(AD$4>$E267,MIN(AD267,$I267-SUM($J267:AD267)))","v":0},{"$f":"IF(AE$4=$E267, $I267*AE$257,0) + IF(AE$4>$E267,MIN(AE267,$I267-SUM($J267:AE267)))","v":0},{"$f":"IF(AF$4=$E267, $I267*AF$257,0) + IF(AF$4>$E267,MIN(AF267,$I267-SUM($J267:AF267)))","v":0},{"$f":"IF(AG$4=$E267, $I267*AG$257,0) + IF(AG$4>$E267,MIN(AG267,$I267-SUM($J267:AG267)))","v":0},{"$f":"IF(AH$4=$E267, $I267*AH$257,0) + IF(AH$4>$E267,MIN(AH267,$I267-SUM($J267:AH267)))","v":0},{"$f":"IF(AI$4=$E267, $I267*AI$257,0) + IF(AI$4>$E267,MIN(AI267,$I267-SUM($J267:AI267)))","v":0},{"$f":"IF(AJ$4=$E267, $I267*AJ$257,0) + IF(AJ$4>$E267,MIN(AJ267,$I267-SUM($J267:AJ267)))","v":0},{"$f":"IF(AK$4=$E267, $I267*AK$257,0) + IF(AK$4>$E267,MIN(AK267,$I267-SUM($J267:AK267)))","v":0},{"$f":"IF(AL$4=$E267, $I267*AL$257,0) + IF(AL$4>$E267,MIN(AL267,$I267-SUM($J267:AL267)))","v":0},{"$f":"IF(AM$4=$E267, $I267*AM$257,0) + IF(AM$4>$E267,MIN(AM267,$I267-SUM($J267:AM267)))","v":0},{"$f":"IF(AN$4=$E267, $I267*AN$257,0) + IF(AN$4>$E267,MIN(AN267,$I267-SUM($J267:AN267)))","v":0},{"$f":"IF(AO$4=$E267, $I267*AO$257,0) + IF(AO$4>$E267,MIN(AO267,$I267-SUM($J267:AO267)))","v":0},{"$f":"IF(AP$4=$E267, $I267*AP$257,0) + IF(AP$4>$E267,MIN(AP267,$I267-SUM($J267:AP267)))","v":0},{"$f":"IF(AQ$4=$E267, $I267*AQ$257,0) + IF(AQ$4>$E267,MIN(AQ267,$I267-SUM($J267:AQ267)))","v":0},{"$f":"IF(AR$4=$E267, $I267*AR$257,0) + IF(AR$4>$E267,MIN(AR267,$I267-SUM($J267:AR267)))","v":0},{"$f":"IF(AS$4=$E267, $I267*AS$257,0) + IF(AS$4>$E267,MIN(AS267,$I267-SUM($J267:AS267)))","v":0},{"$f":"IF(AT$4=$E267, $I267*AT$257,0) + IF(AT$4>$E267,MIN(AT267,$I267-SUM($J267:AT267)))","v":0},{"$f":"IF(AU$4=$E267, $I267*AU$257,0) + IF(AU$4>$E267,MIN(AU267,$I267-SUM($J267:AU267)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E267)+1)","v":"1998-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E268,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E268, $I268*J$257,0) + IF(J$4>$E268,MIN(J268,$I268-SUM($J268:J268)))","v":0},{"$f":"IF(K$4=$E268, $I268*K$257,0) + IF(K$4>$E268,MIN(K268,$I268-SUM($J268:K268)))","v":0},{"$f":"IF(L$4=$E268, $I268*L$257,0) + IF(L$4>$E268,MIN(L268,$I268-SUM($J268:L268)))","v":0},{"$f":"IF(M$4=$E268, $I268*M$257,0) + IF(M$4>$E268,MIN(M268,$I268-SUM($J268:M268)))","v":0},{"$f":"IF(N$4=$E268, $I268*N$257,0) + IF(N$4>$E268,MIN(N268,$I268-SUM($J268:N268)))","v":0},{"$f":"IF(O$4=$E268, $I268*O$257,0) + IF(O$4>$E268,MIN(O268,$I268-SUM($J268:O268)))","v":0},{"$f":"IF(P$4=$E268, $I268*P$257,0) + IF(P$4>$E268,MIN(P268,$I268-SUM($J268:P268)))","v":0},{"$f":"IF(Q$4=$E268, $I268*Q$257,0) + IF(Q$4>$E268,MIN(Q268,$I268-SUM($J268:Q268)))","v":0},{"$f":"IF(R$4=$E268, $I268*R$257,0) + IF(R$4>$E268,MIN(R268,$I268-SUM($J268:R268)))","v":0},{"$f":"IF(S$4=$E268, $I268*S$257,0) + IF(S$4>$E268,MIN(S268,$I268-SUM($J268:S268)))","v":0},{"$f":"IF(T$4=$E268, $I268*T$257,0) + IF(T$4>$E268,MIN(T268,$I268-SUM($J268:T268)))","v":0},{"$f":"IF(U$4=$E268, $I268*U$257,0) + IF(U$4>$E268,MIN(U268,$I268-SUM($J268:U268)))","v":0},{"$f":"IF(V$4=$E268, $I268*V$257,0) + IF(V$4>$E268,MIN(V268,$I268-SUM($J268:V268)))","v":0},{"$f":"IF(W$4=$E268, $I268*W$257,0) + IF(W$4>$E268,MIN(W268,$I268-SUM($J268:W268)))","v":0},{"$f":"IF(X$4=$E268, $I268*X$257,0) + IF(X$4>$E268,MIN(X268,$I268-SUM($J268:X268)))","v":0},{"$f":"IF(Y$4=$E268, $I268*Y$257,0) + IF(Y$4>$E268,MIN(Y268,$I268-SUM($J268:Y268)))","v":0},{"$f":"IF(Z$4=$E268, $I268*Z$257,0) + IF(Z$4>$E268,MIN(Z268,$I268-SUM($J268:Z268)))","v":0},{"$f":"IF(AA$4=$E268, $I268*AA$257,0) + IF(AA$4>$E268,MIN(AA268,$I268-SUM($J268:AA268)))","v":0},{"$f":"IF(AB$4=$E268, $I268*AB$257,0) + IF(AB$4>$E268,MIN(AB268,$I268-SUM($J268:AB268)))","v":0},{"$f":"IF(AC$4=$E268, $I268*AC$257,0) + IF(AC$4>$E268,MIN(AC268,$I268-SUM($J268:AC268)))","v":0},{"$f":"IF(AD$4=$E268, $I268*AD$257,0) + IF(AD$4>$E268,MIN(AD268,$I268-SUM($J268:AD268)))","v":0},{"$f":"IF(AE$4=$E268, $I268*AE$257,0) + IF(AE$4>$E268,MIN(AE268,$I268-SUM($J268:AE268)))","v":0},{"$f":"IF(AF$4=$E268, $I268*AF$257,0) + IF(AF$4>$E268,MIN(AF268,$I268-SUM($J268:AF268)))","v":0},{"$f":"IF(AG$4=$E268, $I268*AG$257,0) + IF(AG$4>$E268,MIN(AG268,$I268-SUM($J268:AG268)))","v":0},{"$f":"IF(AH$4=$E268, $I268*AH$257,0) + IF(AH$4>$E268,MIN(AH268,$I268-SUM($J268:AH268)))","v":0},{"$f":"IF(AI$4=$E268, $I268*AI$257,0) + IF(AI$4>$E268,MIN(AI268,$I268-SUM($J268:AI268)))","v":0},{"$f":"IF(AJ$4=$E268, $I268*AJ$257,0) + IF(AJ$4>$E268,MIN(AJ268,$I268-SUM($J268:AJ268)))","v":0},{"$f":"IF(AK$4=$E268, $I268*AK$257,0) + IF(AK$4>$E268,MIN(AK268,$I268-SUM($J268:AK268)))","v":0},{"$f":"IF(AL$4=$E268, $I268*AL$257,0) + IF(AL$4>$E268,MIN(AL268,$I268-SUM($J268:AL268)))","v":0},{"$f":"IF(AM$4=$E268, $I268*AM$257,0) + IF(AM$4>$E268,MIN(AM268,$I268-SUM($J268:AM268)))","v":0},{"$f":"IF(AN$4=$E268, $I268*AN$257,0) + IF(AN$4>$E268,MIN(AN268,$I268-SUM($J268:AN268)))","v":0},{"$f":"IF(AO$4=$E268, $I268*AO$257,0) + IF(AO$4>$E268,MIN(AO268,$I268-SUM($J268:AO268)))","v":0},{"$f":"IF(AP$4=$E268, $I268*AP$257,0) + IF(AP$4>$E268,MIN(AP268,$I268-SUM($J268:AP268)))","v":0},{"$f":"IF(AQ$4=$E268, $I268*AQ$257,0) + IF(AQ$4>$E268,MIN(AQ268,$I268-SUM($J268:AQ268)))","v":0},{"$f":"IF(AR$4=$E268, $I268*AR$257,0) + IF(AR$4>$E268,MIN(AR268,$I268-SUM($J268:AR268)))","v":0},{"$f":"IF(AS$4=$E268, $I268*AS$257,0) + IF(AS$4>$E268,MIN(AS268,$I268-SUM($J268:AS268)))","v":0},{"$f":"IF(AT$4=$E268, $I268*AT$257,0) + IF(AT$4>$E268,MIN(AT268,$I268-SUM($J268:AT268)))","v":0},{"$f":"IF(AU$4=$E268, $I268*AU$257,0) + IF(AU$4>$E268,MIN(AU268,$I268-SUM($J268:AU268)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E268)+1)","v":"1999-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E269,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E269, $I269*J$257,0) + IF(J$4>$E269,MIN(J269,$I269-SUM($J269:J269)))","v":0},{"$f":"IF(K$4=$E269, $I269*K$257,0) + IF(K$4>$E269,MIN(K269,$I269-SUM($J269:K269)))","v":0},{"$f":"IF(L$4=$E269, $I269*L$257,0) + IF(L$4>$E269,MIN(L269,$I269-SUM($J269:L269)))","v":0},{"$f":"IF(M$4=$E269, $I269*M$257,0) + IF(M$4>$E269,MIN(M269,$I269-SUM($J269:M269)))","v":0},{"$f":"IF(N$4=$E269, $I269*N$257,0) + IF(N$4>$E269,MIN(N269,$I269-SUM($J269:N269)))","v":0},{"$f":"IF(O$4=$E269, $I269*O$257,0) + IF(O$4>$E269,MIN(O269,$I269-SUM($J269:O269)))","v":0},{"$f":"IF(P$4=$E269, $I269*P$257,0) + IF(P$4>$E269,MIN(P269,$I269-SUM($J269:P269)))","v":0},{"$f":"IF(Q$4=$E269, $I269*Q$257,0) + IF(Q$4>$E269,MIN(Q269,$I269-SUM($J269:Q269)))","v":0},{"$f":"IF(R$4=$E269, $I269*R$257,0) + IF(R$4>$E269,MIN(R269,$I269-SUM($J269:R269)))","v":0},{"$f":"IF(S$4=$E269, $I269*S$257,0) + IF(S$4>$E269,MIN(S269,$I269-SUM($J269:S269)))","v":0},{"$f":"IF(T$4=$E269, $I269*T$257,0) + IF(T$4>$E269,MIN(T269,$I269-SUM($J269:T269)))","v":0},{"$f":"IF(U$4=$E269, $I269*U$257,0) + IF(U$4>$E269,MIN(U269,$I269-SUM($J269:U269)))","v":0},{"$f":"IF(V$4=$E269, $I269*V$257,0) + IF(V$4>$E269,MIN(V269,$I269-SUM($J269:V269)))","v":0},{"$f":"IF(W$4=$E269, $I269*W$257,0) + IF(W$4>$E269,MIN(W269,$I269-SUM($J269:W269)))","v":0},{"$f":"IF(X$4=$E269, $I269*X$257,0) + IF(X$4>$E269,MIN(X269,$I269-SUM($J269:X269)))","v":0},{"$f":"IF(Y$4=$E269, $I269*Y$257,0) + IF(Y$4>$E269,MIN(Y269,$I269-SUM($J269:Y269)))","v":0},{"$f":"IF(Z$4=$E269, $I269*Z$257,0) + IF(Z$4>$E269,MIN(Z269,$I269-SUM($J269:Z269)))","v":0},{"$f":"IF(AA$4=$E269, $I269*AA$257,0) + IF(AA$4>$E269,MIN(AA269,$I269-SUM($J269:AA269)))","v":0},{"$f":"IF(AB$4=$E269, $I269*AB$257,0) + IF(AB$4>$E269,MIN(AB269,$I269-SUM($J269:AB269)))","v":0},{"$f":"IF(AC$4=$E269, $I269*AC$257,0) + IF(AC$4>$E269,MIN(AC269,$I269-SUM($J269:AC269)))","v":0},{"$f":"IF(AD$4=$E269, $I269*AD$257,0) + IF(AD$4>$E269,MIN(AD269,$I269-SUM($J269:AD269)))","v":0},{"$f":"IF(AE$4=$E269, $I269*AE$257,0) + IF(AE$4>$E269,MIN(AE269,$I269-SUM($J269:AE269)))","v":0},{"$f":"IF(AF$4=$E269, $I269*AF$257,0) + IF(AF$4>$E269,MIN(AF269,$I269-SUM($J269:AF269)))","v":0},{"$f":"IF(AG$4=$E269, $I269*AG$257,0) + IF(AG$4>$E269,MIN(AG269,$I269-SUM($J269:AG269)))","v":0},{"$f":"IF(AH$4=$E269, $I269*AH$257,0) + IF(AH$4>$E269,MIN(AH269,$I269-SUM($J269:AH269)))","v":0},{"$f":"IF(AI$4=$E269, $I269*AI$257,0) + IF(AI$4>$E269,MIN(AI269,$I269-SUM($J269:AI269)))","v":0},{"$f":"IF(AJ$4=$E269, $I269*AJ$257,0) + IF(AJ$4>$E269,MIN(AJ269,$I269-SUM($J269:AJ269)))","v":0},{"$f":"IF(AK$4=$E269, $I269*AK$257,0) + IF(AK$4>$E269,MIN(AK269,$I269-SUM($J269:AK269)))","v":0},{"$f":"IF(AL$4=$E269, $I269*AL$257,0) + IF(AL$4>$E269,MIN(AL269,$I269-SUM($J269:AL269)))","v":0},{"$f":"IF(AM$4=$E269, $I269*AM$257,0) + IF(AM$4>$E269,MIN(AM269,$I269-SUM($J269:AM269)))","v":0},{"$f":"IF(AN$4=$E269, $I269*AN$257,0) + IF(AN$4>$E269,MIN(AN269,$I269-SUM($J269:AN269)))","v":0},{"$f":"IF(AO$4=$E269, $I269*AO$257,0) + IF(AO$4>$E269,MIN(AO269,$I269-SUM($J269:AO269)))","v":0},{"$f":"IF(AP$4=$E269, $I269*AP$257,0) + IF(AP$4>$E269,MIN(AP269,$I269-SUM($J269:AP269)))","v":0},{"$f":"IF(AQ$4=$E269, $I269*AQ$257,0) + IF(AQ$4>$E269,MIN(AQ269,$I269-SUM($J269:AQ269)))","v":0},{"$f":"IF(AR$4=$E269, $I269*AR$257,0) + IF(AR$4>$E269,MIN(AR269,$I269-SUM($J269:AR269)))","v":0},{"$f":"IF(AS$4=$E269, $I269*AS$257,0) + IF(AS$4>$E269,MIN(AS269,$I269-SUM($J269:AS269)))","v":0},{"$f":"IF(AT$4=$E269, $I269*AT$257,0) + IF(AT$4>$E269,MIN(AT269,$I269-SUM($J269:AT269)))","v":0},{"$f":"IF(AU$4=$E269, $I269*AU$257,0) + IF(AU$4>$E269,MIN(AU269,$I269-SUM($J269:AU269)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E269)+1)","v":"2000-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E270,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E270, $I270*J$257,0) + IF(J$4>$E270,MIN(J270,$I270-SUM($J270:J270)))","v":0},{"$f":"IF(K$4=$E270, $I270*K$257,0) + IF(K$4>$E270,MIN(K270,$I270-SUM($J270:K270)))","v":0},{"$f":"IF(L$4=$E270, $I270*L$257,0) + IF(L$4>$E270,MIN(L270,$I270-SUM($J270:L270)))","v":0},{"$f":"IF(M$4=$E270, $I270*M$257,0) + IF(M$4>$E270,MIN(M270,$I270-SUM($J270:M270)))","v":0},{"$f":"IF(N$4=$E270, $I270*N$257,0) + IF(N$4>$E270,MIN(N270,$I270-SUM($J270:N270)))","v":0},{"$f":"IF(O$4=$E270, $I270*O$257,0) + IF(O$4>$E270,MIN(O270,$I270-SUM($J270:O270)))","v":0},{"$f":"IF(P$4=$E270, $I270*P$257,0) + IF(P$4>$E270,MIN(P270,$I270-SUM($J270:P270)))","v":0},{"$f":"IF(Q$4=$E270, $I270*Q$257,0) + IF(Q$4>$E270,MIN(Q270,$I270-SUM($J270:Q270)))","v":0},{"$f":"IF(R$4=$E270, $I270*R$257,0) + IF(R$4>$E270,MIN(R270,$I270-SUM($J270:R270)))","v":0},{"$f":"IF(S$4=$E270, $I270*S$257,0) + IF(S$4>$E270,MIN(S270,$I270-SUM($J270:S270)))","v":0},{"$f":"IF(T$4=$E270, $I270*T$257,0) + IF(T$4>$E270,MIN(T270,$I270-SUM($J270:T270)))","v":0},{"$f":"IF(U$4=$E270, $I270*U$257,0) + IF(U$4>$E270,MIN(U270,$I270-SUM($J270:U270)))","v":0},{"$f":"IF(V$4=$E270, $I270*V$257,0) + IF(V$4>$E270,MIN(V270,$I270-SUM($J270:V270)))","v":0},{"$f":"IF(W$4=$E270, $I270*W$257,0) + IF(W$4>$E270,MIN(W270,$I270-SUM($J270:W270)))","v":0},{"$f":"IF(X$4=$E270, $I270*X$257,0) + IF(X$4>$E270,MIN(X270,$I270-SUM($J270:X270)))","v":0},{"$f":"IF(Y$4=$E270, $I270*Y$257,0) + IF(Y$4>$E270,MIN(Y270,$I270-SUM($J270:Y270)))","v":0},{"$f":"IF(Z$4=$E270, $I270*Z$257,0) + IF(Z$4>$E270,MIN(Z270,$I270-SUM($J270:Z270)))","v":0},{"$f":"IF(AA$4=$E270, $I270*AA$257,0) + IF(AA$4>$E270,MIN(AA270,$I270-SUM($J270:AA270)))","v":0},{"$f":"IF(AB$4=$E270, $I270*AB$257,0) + IF(AB$4>$E270,MIN(AB270,$I270-SUM($J270:AB270)))","v":0},{"$f":"IF(AC$4=$E270, $I270*AC$257,0) + IF(AC$4>$E270,MIN(AC270,$I270-SUM($J270:AC270)))","v":0},{"$f":"IF(AD$4=$E270, $I270*AD$257,0) + IF(AD$4>$E270,MIN(AD270,$I270-SUM($J270:AD270)))","v":0},{"$f":"IF(AE$4=$E270, $I270*AE$257,0) + IF(AE$4>$E270,MIN(AE270,$I270-SUM($J270:AE270)))","v":0},{"$f":"IF(AF$4=$E270, $I270*AF$257,0) + IF(AF$4>$E270,MIN(AF270,$I270-SUM($J270:AF270)))","v":0},{"$f":"IF(AG$4=$E270, $I270*AG$257,0) + IF(AG$4>$E270,MIN(AG270,$I270-SUM($J270:AG270)))","v":0},{"$f":"IF(AH$4=$E270, $I270*AH$257,0) + IF(AH$4>$E270,MIN(AH270,$I270-SUM($J270:AH270)))","v":0},{"$f":"IF(AI$4=$E270, $I270*AI$257,0) + IF(AI$4>$E270,MIN(AI270,$I270-SUM($J270:AI270)))","v":0},{"$f":"IF(AJ$4=$E270, $I270*AJ$257,0) + IF(AJ$4>$E270,MIN(AJ270,$I270-SUM($J270:AJ270)))","v":0},{"$f":"IF(AK$4=$E270, $I270*AK$257,0) + IF(AK$4>$E270,MIN(AK270,$I270-SUM($J270:AK270)))","v":0},{"$f":"IF(AL$4=$E270, $I270*AL$257,0) + IF(AL$4>$E270,MIN(AL270,$I270-SUM($J270:AL270)))","v":0},{"$f":"IF(AM$4=$E270, $I270*AM$257,0) + IF(AM$4>$E270,MIN(AM270,$I270-SUM($J270:AM270)))","v":0},{"$f":"IF(AN$4=$E270, $I270*AN$257,0) + IF(AN$4>$E270,MIN(AN270,$I270-SUM($J270:AN270)))","v":0},{"$f":"IF(AO$4=$E270, $I270*AO$257,0) + IF(AO$4>$E270,MIN(AO270,$I270-SUM($J270:AO270)))","v":0},{"$f":"IF(AP$4=$E270, $I270*AP$257,0) + IF(AP$4>$E270,MIN(AP270,$I270-SUM($J270:AP270)))","v":0},{"$f":"IF(AQ$4=$E270, $I270*AQ$257,0) + IF(AQ$4>$E270,MIN(AQ270,$I270-SUM($J270:AQ270)))","v":0},{"$f":"IF(AR$4=$E270, $I270*AR$257,0) + IF(AR$4>$E270,MIN(AR270,$I270-SUM($J270:AR270)))","v":0},{"$f":"IF(AS$4=$E270, $I270*AS$257,0) + IF(AS$4>$E270,MIN(AS270,$I270-SUM($J270:AS270)))","v":0},{"$f":"IF(AT$4=$E270, $I270*AT$257,0) + IF(AT$4>$E270,MIN(AT270,$I270-SUM($J270:AT270)))","v":0},{"$f":"IF(AU$4=$E270, $I270*AU$257,0) + IF(AU$4>$E270,MIN(AU270,$I270-SUM($J270:AU270)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E270)+1)","v":"2001-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E271,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E271, $I271*J$257,0) + IF(J$4>$E271,MIN(J271,$I271-SUM($J271:J271)))","v":0},{"$f":"IF(K$4=$E271, $I271*K$257,0) + IF(K$4>$E271,MIN(K271,$I271-SUM($J271:K271)))","v":0},{"$f":"IF(L$4=$E271, $I271*L$257,0) + IF(L$4>$E271,MIN(L271,$I271-SUM($J271:L271)))","v":0},{"$f":"IF(M$4=$E271, $I271*M$257,0) + IF(M$4>$E271,MIN(M271,$I271-SUM($J271:M271)))","v":0},{"$f":"IF(N$4=$E271, $I271*N$257,0) + IF(N$4>$E271,MIN(N271,$I271-SUM($J271:N271)))","v":0},{"$f":"IF(O$4=$E271, $I271*O$257,0) + IF(O$4>$E271,MIN(O271,$I271-SUM($J271:O271)))","v":0},{"$f":"IF(P$4=$E271, $I271*P$257,0) + IF(P$4>$E271,MIN(P271,$I271-SUM($J271:P271)))","v":0},{"$f":"IF(Q$4=$E271, $I271*Q$257,0) + IF(Q$4>$E271,MIN(Q271,$I271-SUM($J271:Q271)))","v":0},{"$f":"IF(R$4=$E271, $I271*R$257,0) + IF(R$4>$E271,MIN(R271,$I271-SUM($J271:R271)))","v":0},{"$f":"IF(S$4=$E271, $I271*S$257,0) + IF(S$4>$E271,MIN(S271,$I271-SUM($J271:S271)))","v":0},{"$f":"IF(T$4=$E271, $I271*T$257,0) + IF(T$4>$E271,MIN(T271,$I271-SUM($J271:T271)))","v":0},{"$f":"IF(U$4=$E271, $I271*U$257,0) + IF(U$4>$E271,MIN(U271,$I271-SUM($J271:U271)))","v":0},{"$f":"IF(V$4=$E271, $I271*V$257,0) + IF(V$4>$E271,MIN(V271,$I271-SUM($J271:V271)))","v":0},{"$f":"IF(W$4=$E271, $I271*W$257,0) + IF(W$4>$E271,MIN(W271,$I271-SUM($J271:W271)))","v":0},{"$f":"IF(X$4=$E271, $I271*X$257,0) + IF(X$4>$E271,MIN(X271,$I271-SUM($J271:X271)))","v":0},{"$f":"IF(Y$4=$E271, $I271*Y$257,0) + IF(Y$4>$E271,MIN(Y271,$I271-SUM($J271:Y271)))","v":0},{"$f":"IF(Z$4=$E271, $I271*Z$257,0) + IF(Z$4>$E271,MIN(Z271,$I271-SUM($J271:Z271)))","v":0},{"$f":"IF(AA$4=$E271, $I271*AA$257,0) + IF(AA$4>$E271,MIN(AA271,$I271-SUM($J271:AA271)))","v":0},{"$f":"IF(AB$4=$E271, $I271*AB$257,0) + IF(AB$4>$E271,MIN(AB271,$I271-SUM($J271:AB271)))","v":0},{"$f":"IF(AC$4=$E271, $I271*AC$257,0) + IF(AC$4>$E271,MIN(AC271,$I271-SUM($J271:AC271)))","v":0},{"$f":"IF(AD$4=$E271, $I271*AD$257,0) + IF(AD$4>$E271,MIN(AD271,$I271-SUM($J271:AD271)))","v":0},{"$f":"IF(AE$4=$E271, $I271*AE$257,0) + IF(AE$4>$E271,MIN(AE271,$I271-SUM($J271:AE271)))","v":0},{"$f":"IF(AF$4=$E271, $I271*AF$257,0) + IF(AF$4>$E271,MIN(AF271,$I271-SUM($J271:AF271)))","v":0},{"$f":"IF(AG$4=$E271, $I271*AG$257,0) + IF(AG$4>$E271,MIN(AG271,$I271-SUM($J271:AG271)))","v":0},{"$f":"IF(AH$4=$E271, $I271*AH$257,0) + IF(AH$4>$E271,MIN(AH271,$I271-SUM($J271:AH271)))","v":0},{"$f":"IF(AI$4=$E271, $I271*AI$257,0) + IF(AI$4>$E271,MIN(AI271,$I271-SUM($J271:AI271)))","v":0},{"$f":"IF(AJ$4=$E271, $I271*AJ$257,0) + IF(AJ$4>$E271,MIN(AJ271,$I271-SUM($J271:AJ271)))","v":0},{"$f":"IF(AK$4=$E271, $I271*AK$257,0) + IF(AK$4>$E271,MIN(AK271,$I271-SUM($J271:AK271)))","v":0},{"$f":"IF(AL$4=$E271, $I271*AL$257,0) + IF(AL$4>$E271,MIN(AL271,$I271-SUM($J271:AL271)))","v":0},{"$f":"IF(AM$4=$E271, $I271*AM$257,0) + IF(AM$4>$E271,MIN(AM271,$I271-SUM($J271:AM271)))","v":0},{"$f":"IF(AN$4=$E271, $I271*AN$257,0) + IF(AN$4>$E271,MIN(AN271,$I271-SUM($J271:AN271)))","v":0},{"$f":"IF(AO$4=$E271, $I271*AO$257,0) + IF(AO$4>$E271,MIN(AO271,$I271-SUM($J271:AO271)))","v":0},{"$f":"IF(AP$4=$E271, $I271*AP$257,0) + IF(AP$4>$E271,MIN(AP271,$I271-SUM($J271:AP271)))","v":0},{"$f":"IF(AQ$4=$E271, $I271*AQ$257,0) + IF(AQ$4>$E271,MIN(AQ271,$I271-SUM($J271:AQ271)))","v":0},{"$f":"IF(AR$4=$E271, $I271*AR$257,0) + IF(AR$4>$E271,MIN(AR271,$I271-SUM($J271:AR271)))","v":0},{"$f":"IF(AS$4=$E271, $I271*AS$257,0) + IF(AS$4>$E271,MIN(AS271,$I271-SUM($J271:AS271)))","v":0},{"$f":"IF(AT$4=$E271, $I271*AT$257,0) + IF(AT$4>$E271,MIN(AT271,$I271-SUM($J271:AT271)))","v":0},{"$f":"IF(AU$4=$E271, $I271*AU$257,0) + IF(AU$4>$E271,MIN(AU271,$I271-SUM($J271:AU271)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E271)+1)","v":"2002-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E272,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E272, $I272*J$257,0) + IF(J$4>$E272,MIN(J272,$I272-SUM($J272:J272)))","v":0},{"$f":"IF(K$4=$E272, $I272*K$257,0) + IF(K$4>$E272,MIN(K272,$I272-SUM($J272:K272)))","v":0},{"$f":"IF(L$4=$E272, $I272*L$257,0) + IF(L$4>$E272,MIN(L272,$I272-SUM($J272:L272)))","v":0},{"$f":"IF(M$4=$E272, $I272*M$257,0) + IF(M$4>$E272,MIN(M272,$I272-SUM($J272:M272)))","v":0},{"$f":"IF(N$4=$E272, $I272*N$257,0) + IF(N$4>$E272,MIN(N272,$I272-SUM($J272:N272)))","v":0},{"$f":"IF(O$4=$E272, $I272*O$257,0) + IF(O$4>$E272,MIN(O272,$I272-SUM($J272:O272)))","v":0},{"$f":"IF(P$4=$E272, $I272*P$257,0) + IF(P$4>$E272,MIN(P272,$I272-SUM($J272:P272)))","v":0},{"$f":"IF(Q$4=$E272, $I272*Q$257,0) + IF(Q$4>$E272,MIN(Q272,$I272-SUM($J272:Q272)))","v":0},{"$f":"IF(R$4=$E272, $I272*R$257,0) + IF(R$4>$E272,MIN(R272,$I272-SUM($J272:R272)))","v":0},{"$f":"IF(S$4=$E272, $I272*S$257,0) + IF(S$4>$E272,MIN(S272,$I272-SUM($J272:S272)))","v":0},{"$f":"IF(T$4=$E272, $I272*T$257,0) + IF(T$4>$E272,MIN(T272,$I272-SUM($J272:T272)))","v":0},{"$f":"IF(U$4=$E272, $I272*U$257,0) + IF(U$4>$E272,MIN(U272,$I272-SUM($J272:U272)))","v":0},{"$f":"IF(V$4=$E272, $I272*V$257,0) + IF(V$4>$E272,MIN(V272,$I272-SUM($J272:V272)))","v":0},{"$f":"IF(W$4=$E272, $I272*W$257,0) + IF(W$4>$E272,MIN(W272,$I272-SUM($J272:W272)))","v":0},{"$f":"IF(X$4=$E272, $I272*X$257,0) + IF(X$4>$E272,MIN(X272,$I272-SUM($J272:X272)))","v":0},{"$f":"IF(Y$4=$E272, $I272*Y$257,0) + IF(Y$4>$E272,MIN(Y272,$I272-SUM($J272:Y272)))","v":0},{"$f":"IF(Z$4=$E272, $I272*Z$257,0) + IF(Z$4>$E272,MIN(Z272,$I272-SUM($J272:Z272)))","v":0},{"$f":"IF(AA$4=$E272, $I272*AA$257,0) + IF(AA$4>$E272,MIN(AA272,$I272-SUM($J272:AA272)))","v":0},{"$f":"IF(AB$4=$E272, $I272*AB$257,0) + IF(AB$4>$E272,MIN(AB272,$I272-SUM($J272:AB272)))","v":0},{"$f":"IF(AC$4=$E272, $I272*AC$257,0) + IF(AC$4>$E272,MIN(AC272,$I272-SUM($J272:AC272)))","v":0},{"$f":"IF(AD$4=$E272, $I272*AD$257,0) + IF(AD$4>$E272,MIN(AD272,$I272-SUM($J272:AD272)))","v":0},{"$f":"IF(AE$4=$E272, $I272*AE$257,0) + IF(AE$4>$E272,MIN(AE272,$I272-SUM($J272:AE272)))","v":0},{"$f":"IF(AF$4=$E272, $I272*AF$257,0) + IF(AF$4>$E272,MIN(AF272,$I272-SUM($J272:AF272)))","v":0},{"$f":"IF(AG$4=$E272, $I272*AG$257,0) + IF(AG$4>$E272,MIN(AG272,$I272-SUM($J272:AG272)))","v":0},{"$f":"IF(AH$4=$E272, $I272*AH$257,0) + IF(AH$4>$E272,MIN(AH272,$I272-SUM($J272:AH272)))","v":0},{"$f":"IF(AI$4=$E272, $I272*AI$257,0) + IF(AI$4>$E272,MIN(AI272,$I272-SUM($J272:AI272)))","v":0},{"$f":"IF(AJ$4=$E272, $I272*AJ$257,0) + IF(AJ$4>$E272,MIN(AJ272,$I272-SUM($J272:AJ272)))","v":0},{"$f":"IF(AK$4=$E272, $I272*AK$257,0) + IF(AK$4>$E272,MIN(AK272,$I272-SUM($J272:AK272)))","v":0},{"$f":"IF(AL$4=$E272, $I272*AL$257,0) + IF(AL$4>$E272,MIN(AL272,$I272-SUM($J272:AL272)))","v":0},{"$f":"IF(AM$4=$E272, $I272*AM$257,0) + IF(AM$4>$E272,MIN(AM272,$I272-SUM($J272:AM272)))","v":0},{"$f":"IF(AN$4=$E272, $I272*AN$257,0) + IF(AN$4>$E272,MIN(AN272,$I272-SUM($J272:AN272)))","v":0},{"$f":"IF(AO$4=$E272, $I272*AO$257,0) + IF(AO$4>$E272,MIN(AO272,$I272-SUM($J272:AO272)))","v":0},{"$f":"IF(AP$4=$E272, $I272*AP$257,0) + IF(AP$4>$E272,MIN(AP272,$I272-SUM($J272:AP272)))","v":0},{"$f":"IF(AQ$4=$E272, $I272*AQ$257,0) + IF(AQ$4>$E272,MIN(AQ272,$I272-SUM($J272:AQ272)))","v":0},{"$f":"IF(AR$4=$E272, $I272*AR$257,0) + IF(AR$4>$E272,MIN(AR272,$I272-SUM($J272:AR272)))","v":0},{"$f":"IF(AS$4=$E272, $I272*AS$257,0) + IF(AS$4>$E272,MIN(AS272,$I272-SUM($J272:AS272)))","v":0},{"$f":"IF(AT$4=$E272, $I272*AT$257,0) + IF(AT$4>$E272,MIN(AT272,$I272-SUM($J272:AT272)))","v":0},{"$f":"IF(AU$4=$E272, $I272*AU$257,0) + IF(AU$4>$E272,MIN(AU272,$I272-SUM($J272:AU272)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E272)+1)","v":"2003-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E273,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E273, $I273*J$257,0) + IF(J$4>$E273,MIN(J273,$I273-SUM($J273:J273)))","v":0},{"$f":"IF(K$4=$E273, $I273*K$257,0) + IF(K$4>$E273,MIN(K273,$I273-SUM($J273:K273)))","v":0},{"$f":"IF(L$4=$E273, $I273*L$257,0) + IF(L$4>$E273,MIN(L273,$I273-SUM($J273:L273)))","v":0},{"$f":"IF(M$4=$E273, $I273*M$257,0) + IF(M$4>$E273,MIN(M273,$I273-SUM($J273:M273)))","v":0},{"$f":"IF(N$4=$E273, $I273*N$257,0) + IF(N$4>$E273,MIN(N273,$I273-SUM($J273:N273)))","v":0},{"$f":"IF(O$4=$E273, $I273*O$257,0) + IF(O$4>$E273,MIN(O273,$I273-SUM($J273:O273)))","v":0},{"$f":"IF(P$4=$E273, $I273*P$257,0) + IF(P$4>$E273,MIN(P273,$I273-SUM($J273:P273)))","v":0},{"$f":"IF(Q$4=$E273, $I273*Q$257,0) + IF(Q$4>$E273,MIN(Q273,$I273-SUM($J273:Q273)))","v":0},{"$f":"IF(R$4=$E273, $I273*R$257,0) + IF(R$4>$E273,MIN(R273,$I273-SUM($J273:R273)))","v":0},{"$f":"IF(S$4=$E273, $I273*S$257,0) + IF(S$4>$E273,MIN(S273,$I273-SUM($J273:S273)))","v":0},{"$f":"IF(T$4=$E273, $I273*T$257,0) + IF(T$4>$E273,MIN(T273,$I273-SUM($J273:T273)))","v":0},{"$f":"IF(U$4=$E273, $I273*U$257,0) + IF(U$4>$E273,MIN(U273,$I273-SUM($J273:U273)))","v":0},{"$f":"IF(V$4=$E273, $I273*V$257,0) + IF(V$4>$E273,MIN(V273,$I273-SUM($J273:V273)))","v":0},{"$f":"IF(W$4=$E273, $I273*W$257,0) + IF(W$4>$E273,MIN(W273,$I273-SUM($J273:W273)))","v":0},{"$f":"IF(X$4=$E273, $I273*X$257,0) + IF(X$4>$E273,MIN(X273,$I273-SUM($J273:X273)))","v":0},{"$f":"IF(Y$4=$E273, $I273*Y$257,0) + IF(Y$4>$E273,MIN(Y273,$I273-SUM($J273:Y273)))","v":0},{"$f":"IF(Z$4=$E273, $I273*Z$257,0) + IF(Z$4>$E273,MIN(Z273,$I273-SUM($J273:Z273)))","v":0},{"$f":"IF(AA$4=$E273, $I273*AA$257,0) + IF(AA$4>$E273,MIN(AA273,$I273-SUM($J273:AA273)))","v":0},{"$f":"IF(AB$4=$E273, $I273*AB$257,0) + IF(AB$4>$E273,MIN(AB273,$I273-SUM($J273:AB273)))","v":0},{"$f":"IF(AC$4=$E273, $I273*AC$257,0) + IF(AC$4>$E273,MIN(AC273,$I273-SUM($J273:AC273)))","v":0},{"$f":"IF(AD$4=$E273, $I273*AD$257,0) + IF(AD$4>$E273,MIN(AD273,$I273-SUM($J273:AD273)))","v":0},{"$f":"IF(AE$4=$E273, $I273*AE$257,0) + IF(AE$4>$E273,MIN(AE273,$I273-SUM($J273:AE273)))","v":0},{"$f":"IF(AF$4=$E273, $I273*AF$257,0) + IF(AF$4>$E273,MIN(AF273,$I273-SUM($J273:AF273)))","v":0},{"$f":"IF(AG$4=$E273, $I273*AG$257,0) + IF(AG$4>$E273,MIN(AG273,$I273-SUM($J273:AG273)))","v":0},{"$f":"IF(AH$4=$E273, $I273*AH$257,0) + IF(AH$4>$E273,MIN(AH273,$I273-SUM($J273:AH273)))","v":0},{"$f":"IF(AI$4=$E273, $I273*AI$257,0) + IF(AI$4>$E273,MIN(AI273,$I273-SUM($J273:AI273)))","v":0},{"$f":"IF(AJ$4=$E273, $I273*AJ$257,0) + IF(AJ$4>$E273,MIN(AJ273,$I273-SUM($J273:AJ273)))","v":0},{"$f":"IF(AK$4=$E273, $I273*AK$257,0) + IF(AK$4>$E273,MIN(AK273,$I273-SUM($J273:AK273)))","v":0},{"$f":"IF(AL$4=$E273, $I273*AL$257,0) + IF(AL$4>$E273,MIN(AL273,$I273-SUM($J273:AL273)))","v":0},{"$f":"IF(AM$4=$E273, $I273*AM$257,0) + IF(AM$4>$E273,MIN(AM273,$I273-SUM($J273:AM273)))","v":0},{"$f":"IF(AN$4=$E273, $I273*AN$257,0) + IF(AN$4>$E273,MIN(AN273,$I273-SUM($J273:AN273)))","v":0},{"$f":"IF(AO$4=$E273, $I273*AO$257,0) + IF(AO$4>$E273,MIN(AO273,$I273-SUM($J273:AO273)))","v":0},{"$f":"IF(AP$4=$E273, $I273*AP$257,0) + IF(AP$4>$E273,MIN(AP273,$I273-SUM($J273:AP273)))","v":0},{"$f":"IF(AQ$4=$E273, $I273*AQ$257,0) + IF(AQ$4>$E273,MIN(AQ273,$I273-SUM($J273:AQ273)))","v":0},{"$f":"IF(AR$4=$E273, $I273*AR$257,0) + IF(AR$4>$E273,MIN(AR273,$I273-SUM($J273:AR273)))","v":0},{"$f":"IF(AS$4=$E273, $I273*AS$257,0) + IF(AS$4>$E273,MIN(AS273,$I273-SUM($J273:AS273)))","v":0},{"$f":"IF(AT$4=$E273, $I273*AT$257,0) + IF(AT$4>$E273,MIN(AT273,$I273-SUM($J273:AT273)))","v":0},{"$f":"IF(AU$4=$E273, $I273*AU$257,0) + IF(AU$4>$E273,MIN(AU273,$I273-SUM($J273:AU273)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E273)+1)","v":"2004-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E274,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E274, $I274*J$257,0) + IF(J$4>$E274,MIN(J274,$I274-SUM($J274:J274)))","v":0},{"$f":"IF(K$4=$E274, $I274*K$257,0) + IF(K$4>$E274,MIN(K274,$I274-SUM($J274:K274)))","v":0},{"$f":"IF(L$4=$E274, $I274*L$257,0) + IF(L$4>$E274,MIN(L274,$I274-SUM($J274:L274)))","v":0},{"$f":"IF(M$4=$E274, $I274*M$257,0) + IF(M$4>$E274,MIN(M274,$I274-SUM($J274:M274)))","v":0},{"$f":"IF(N$4=$E274, $I274*N$257,0) + IF(N$4>$E274,MIN(N274,$I274-SUM($J274:N274)))","v":0},{"$f":"IF(O$4=$E274, $I274*O$257,0) + IF(O$4>$E274,MIN(O274,$I274-SUM($J274:O274)))","v":0},{"$f":"IF(P$4=$E274, $I274*P$257,0) + IF(P$4>$E274,MIN(P274,$I274-SUM($J274:P274)))","v":0},{"$f":"IF(Q$4=$E274, $I274*Q$257,0) + IF(Q$4>$E274,MIN(Q274,$I274-SUM($J274:Q274)))","v":0},{"$f":"IF(R$4=$E274, $I274*R$257,0) + IF(R$4>$E274,MIN(R274,$I274-SUM($J274:R274)))","v":0},{"$f":"IF(S$4=$E274, $I274*S$257,0) + IF(S$4>$E274,MIN(S274,$I274-SUM($J274:S274)))","v":0},{"$f":"IF(T$4=$E274, $I274*T$257,0) + IF(T$4>$E274,MIN(T274,$I274-SUM($J274:T274)))","v":0},{"$f":"IF(U$4=$E274, $I274*U$257,0) + IF(U$4>$E274,MIN(U274,$I274-SUM($J274:U274)))","v":0},{"$f":"IF(V$4=$E274, $I274*V$257,0) + IF(V$4>$E274,MIN(V274,$I274-SUM($J274:V274)))","v":0},{"$f":"IF(W$4=$E274, $I274*W$257,0) + IF(W$4>$E274,MIN(W274,$I274-SUM($J274:W274)))","v":0},{"$f":"IF(X$4=$E274, $I274*X$257,0) + IF(X$4>$E274,MIN(X274,$I274-SUM($J274:X274)))","v":0},{"$f":"IF(Y$4=$E274, $I274*Y$257,0) + IF(Y$4>$E274,MIN(Y274,$I274-SUM($J274:Y274)))","v":0},{"$f":"IF(Z$4=$E274, $I274*Z$257,0) + IF(Z$4>$E274,MIN(Z274,$I274-SUM($J274:Z274)))","v":0},{"$f":"IF(AA$4=$E274, $I274*AA$257,0) + IF(AA$4>$E274,MIN(AA274,$I274-SUM($J274:AA274)))","v":0},{"$f":"IF(AB$4=$E274, $I274*AB$257,0) + IF(AB$4>$E274,MIN(AB274,$I274-SUM($J274:AB274)))","v":0},{"$f":"IF(AC$4=$E274, $I274*AC$257,0) + IF(AC$4>$E274,MIN(AC274,$I274-SUM($J274:AC274)))","v":0},{"$f":"IF(AD$4=$E274, $I274*AD$257,0) + IF(AD$4>$E274,MIN(AD274,$I274-SUM($J274:AD274)))","v":0},{"$f":"IF(AE$4=$E274, $I274*AE$257,0) + IF(AE$4>$E274,MIN(AE274,$I274-SUM($J274:AE274)))","v":0},{"$f":"IF(AF$4=$E274, $I274*AF$257,0) + IF(AF$4>$E274,MIN(AF274,$I274-SUM($J274:AF274)))","v":0},{"$f":"IF(AG$4=$E274, $I274*AG$257,0) + IF(AG$4>$E274,MIN(AG274,$I274-SUM($J274:AG274)))","v":0},{"$f":"IF(AH$4=$E274, $I274*AH$257,0) + IF(AH$4>$E274,MIN(AH274,$I274-SUM($J274:AH274)))","v":0},{"$f":"IF(AI$4=$E274, $I274*AI$257,0) + IF(AI$4>$E274,MIN(AI274,$I274-SUM($J274:AI274)))","v":0},{"$f":"IF(AJ$4=$E274, $I274*AJ$257,0) + IF(AJ$4>$E274,MIN(AJ274,$I274-SUM($J274:AJ274)))","v":0},{"$f":"IF(AK$4=$E274, $I274*AK$257,0) + IF(AK$4>$E274,MIN(AK274,$I274-SUM($J274:AK274)))","v":0},{"$f":"IF(AL$4=$E274, $I274*AL$257,0) + IF(AL$4>$E274,MIN(AL274,$I274-SUM($J274:AL274)))","v":0},{"$f":"IF(AM$4=$E274, $I274*AM$257,0) + IF(AM$4>$E274,MIN(AM274,$I274-SUM($J274:AM274)))","v":0},{"$f":"IF(AN$4=$E274, $I274*AN$257,0) + IF(AN$4>$E274,MIN(AN274,$I274-SUM($J274:AN274)))","v":0},{"$f":"IF(AO$4=$E274, $I274*AO$257,0) + IF(AO$4>$E274,MIN(AO274,$I274-SUM($J274:AO274)))","v":0},{"$f":"IF(AP$4=$E274, $I274*AP$257,0) + IF(AP$4>$E274,MIN(AP274,$I274-SUM($J274:AP274)))","v":0},{"$f":"IF(AQ$4=$E274, $I274*AQ$257,0) + IF(AQ$4>$E274,MIN(AQ274,$I274-SUM($J274:AQ274)))","v":0},{"$f":"IF(AR$4=$E274, $I274*AR$257,0) + IF(AR$4>$E274,MIN(AR274,$I274-SUM($J274:AR274)))","v":0},{"$f":"IF(AS$4=$E274, $I274*AS$257,0) + IF(AS$4>$E274,MIN(AS274,$I274-SUM($J274:AS274)))","v":0},{"$f":"IF(AT$4=$E274, $I274*AT$257,0) + IF(AT$4>$E274,MIN(AT274,$I274-SUM($J274:AT274)))","v":0},{"$f":"IF(AU$4=$E274, $I274*AU$257,0) + IF(AU$4>$E274,MIN(AU274,$I274-SUM($J274:AU274)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E274)+1)","v":"2005-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E275,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E275, $I275*J$257,0) + IF(J$4>$E275,MIN(J275,$I275-SUM($J275:J275)))","v":0},{"$f":"IF(K$4=$E275, $I275*K$257,0) + IF(K$4>$E275,MIN(K275,$I275-SUM($J275:K275)))","v":0},{"$f":"IF(L$4=$E275, $I275*L$257,0) + IF(L$4>$E275,MIN(L275,$I275-SUM($J275:L275)))","v":0},{"$f":"IF(M$4=$E275, $I275*M$257,0) + IF(M$4>$E275,MIN(M275,$I275-SUM($J275:M275)))","v":0},{"$f":"IF(N$4=$E275, $I275*N$257,0) + IF(N$4>$E275,MIN(N275,$I275-SUM($J275:N275)))","v":0},{"$f":"IF(O$4=$E275, $I275*O$257,0) + IF(O$4>$E275,MIN(O275,$I275-SUM($J275:O275)))","v":0},{"$f":"IF(P$4=$E275, $I275*P$257,0) + IF(P$4>$E275,MIN(P275,$I275-SUM($J275:P275)))","v":0},{"$f":"IF(Q$4=$E275, $I275*Q$257,0) + IF(Q$4>$E275,MIN(Q275,$I275-SUM($J275:Q275)))","v":0},{"$f":"IF(R$4=$E275, $I275*R$257,0) + IF(R$4>$E275,MIN(R275,$I275-SUM($J275:R275)))","v":0},{"$f":"IF(S$4=$E275, $I275*S$257,0) + IF(S$4>$E275,MIN(S275,$I275-SUM($J275:S275)))","v":0},{"$f":"IF(T$4=$E275, $I275*T$257,0) + IF(T$4>$E275,MIN(T275,$I275-SUM($J275:T275)))","v":0},{"$f":"IF(U$4=$E275, $I275*U$257,0) + IF(U$4>$E275,MIN(U275,$I275-SUM($J275:U275)))","v":0},{"$f":"IF(V$4=$E275, $I275*V$257,0) + IF(V$4>$E275,MIN(V275,$I275-SUM($J275:V275)))","v":0},{"$f":"IF(W$4=$E275, $I275*W$257,0) + IF(W$4>$E275,MIN(W275,$I275-SUM($J275:W275)))","v":0},{"$f":"IF(X$4=$E275, $I275*X$257,0) + IF(X$4>$E275,MIN(X275,$I275-SUM($J275:X275)))","v":0},{"$f":"IF(Y$4=$E275, $I275*Y$257,0) + IF(Y$4>$E275,MIN(Y275,$I275-SUM($J275:Y275)))","v":0},{"$f":"IF(Z$4=$E275, $I275*Z$257,0) + IF(Z$4>$E275,MIN(Z275,$I275-SUM($J275:Z275)))","v":0},{"$f":"IF(AA$4=$E275, $I275*AA$257,0) + IF(AA$4>$E275,MIN(AA275,$I275-SUM($J275:AA275)))","v":0},{"$f":"IF(AB$4=$E275, $I275*AB$257,0) + IF(AB$4>$E275,MIN(AB275,$I275-SUM($J275:AB275)))","v":0},{"$f":"IF(AC$4=$E275, $I275*AC$257,0) + IF(AC$4>$E275,MIN(AC275,$I275-SUM($J275:AC275)))","v":0},{"$f":"IF(AD$4=$E275, $I275*AD$257,0) + IF(AD$4>$E275,MIN(AD275,$I275-SUM($J275:AD275)))","v":0},{"$f":"IF(AE$4=$E275, $I275*AE$257,0) + IF(AE$4>$E275,MIN(AE275,$I275-SUM($J275:AE275)))","v":0},{"$f":"IF(AF$4=$E275, $I275*AF$257,0) + IF(AF$4>$E275,MIN(AF275,$I275-SUM($J275:AF275)))","v":0},{"$f":"IF(AG$4=$E275, $I275*AG$257,0) + IF(AG$4>$E275,MIN(AG275,$I275-SUM($J275:AG275)))","v":0},{"$f":"IF(AH$4=$E275, $I275*AH$257,0) + IF(AH$4>$E275,MIN(AH275,$I275-SUM($J275:AH275)))","v":0},{"$f":"IF(AI$4=$E275, $I275*AI$257,0) + IF(AI$4>$E275,MIN(AI275,$I275-SUM($J275:AI275)))","v":0},{"$f":"IF(AJ$4=$E275, $I275*AJ$257,0) + IF(AJ$4>$E275,MIN(AJ275,$I275-SUM($J275:AJ275)))","v":0},{"$f":"IF(AK$4=$E275, $I275*AK$257,0) + IF(AK$4>$E275,MIN(AK275,$I275-SUM($J275:AK275)))","v":0},{"$f":"IF(AL$4=$E275, $I275*AL$257,0) + IF(AL$4>$E275,MIN(AL275,$I275-SUM($J275:AL275)))","v":0},{"$f":"IF(AM$4=$E275, $I275*AM$257,0) + IF(AM$4>$E275,MIN(AM275,$I275-SUM($J275:AM275)))","v":0},{"$f":"IF(AN$4=$E275, $I275*AN$257,0) + IF(AN$4>$E275,MIN(AN275,$I275-SUM($J275:AN275)))","v":0},{"$f":"IF(AO$4=$E275, $I275*AO$257,0) + IF(AO$4>$E275,MIN(AO275,$I275-SUM($J275:AO275)))","v":0},{"$f":"IF(AP$4=$E275, $I275*AP$257,0) + IF(AP$4>$E275,MIN(AP275,$I275-SUM($J275:AP275)))","v":0},{"$f":"IF(AQ$4=$E275, $I275*AQ$257,0) + IF(AQ$4>$E275,MIN(AQ275,$I275-SUM($J275:AQ275)))","v":0},{"$f":"IF(AR$4=$E275, $I275*AR$257,0) + IF(AR$4>$E275,MIN(AR275,$I275-SUM($J275:AR275)))","v":0},{"$f":"IF(AS$4=$E275, $I275*AS$257,0) + IF(AS$4>$E275,MIN(AS275,$I275-SUM($J275:AS275)))","v":0},{"$f":"IF(AT$4=$E275, $I275*AT$257,0) + IF(AT$4>$E275,MIN(AT275,$I275-SUM($J275:AT275)))","v":0},{"$f":"IF(AU$4=$E275, $I275*AU$257,0) + IF(AU$4>$E275,MIN(AU275,$I275-SUM($J275:AU275)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E275)+1)","v":"2006-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E276,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E276, $I276*J$257,0) + IF(J$4>$E276,MIN(J276,$I276-SUM($J276:J276)))","v":0},{"$f":"IF(K$4=$E276, $I276*K$257,0) + IF(K$4>$E276,MIN(K276,$I276-SUM($J276:K276)))","v":0},{"$f":"IF(L$4=$E276, $I276*L$257,0) + IF(L$4>$E276,MIN(L276,$I276-SUM($J276:L276)))","v":0},{"$f":"IF(M$4=$E276, $I276*M$257,0) + IF(M$4>$E276,MIN(M276,$I276-SUM($J276:M276)))","v":0},{"$f":"IF(N$4=$E276, $I276*N$257,0) + IF(N$4>$E276,MIN(N276,$I276-SUM($J276:N276)))","v":0},{"$f":"IF(O$4=$E276, $I276*O$257,0) + IF(O$4>$E276,MIN(O276,$I276-SUM($J276:O276)))","v":0},{"$f":"IF(P$4=$E276, $I276*P$257,0) + IF(P$4>$E276,MIN(P276,$I276-SUM($J276:P276)))","v":0},{"$f":"IF(Q$4=$E276, $I276*Q$257,0) + IF(Q$4>$E276,MIN(Q276,$I276-SUM($J276:Q276)))","v":0},{"$f":"IF(R$4=$E276, $I276*R$257,0) + IF(R$4>$E276,MIN(R276,$I276-SUM($J276:R276)))","v":0},{"$f":"IF(S$4=$E276, $I276*S$257,0) + IF(S$4>$E276,MIN(S276,$I276-SUM($J276:S276)))","v":0},{"$f":"IF(T$4=$E276, $I276*T$257,0) + IF(T$4>$E276,MIN(T276,$I276-SUM($J276:T276)))","v":0},{"$f":"IF(U$4=$E276, $I276*U$257,0) + IF(U$4>$E276,MIN(U276,$I276-SUM($J276:U276)))","v":0},{"$f":"IF(V$4=$E276, $I276*V$257,0) + IF(V$4>$E276,MIN(V276,$I276-SUM($J276:V276)))","v":0},{"$f":"IF(W$4=$E276, $I276*W$257,0) + IF(W$4>$E276,MIN(W276,$I276-SUM($J276:W276)))","v":0},{"$f":"IF(X$4=$E276, $I276*X$257,0) + IF(X$4>$E276,MIN(X276,$I276-SUM($J276:X276)))","v":0},{"$f":"IF(Y$4=$E276, $I276*Y$257,0) + IF(Y$4>$E276,MIN(Y276,$I276-SUM($J276:Y276)))","v":0},{"$f":"IF(Z$4=$E276, $I276*Z$257,0) + IF(Z$4>$E276,MIN(Z276,$I276-SUM($J276:Z276)))","v":0},{"$f":"IF(AA$4=$E276, $I276*AA$257,0) + IF(AA$4>$E276,MIN(AA276,$I276-SUM($J276:AA276)))","v":0},{"$f":"IF(AB$4=$E276, $I276*AB$257,0) + IF(AB$4>$E276,MIN(AB276,$I276-SUM($J276:AB276)))","v":0},{"$f":"IF(AC$4=$E276, $I276*AC$257,0) + IF(AC$4>$E276,MIN(AC276,$I276-SUM($J276:AC276)))","v":0},{"$f":"IF(AD$4=$E276, $I276*AD$257,0) + IF(AD$4>$E276,MIN(AD276,$I276-SUM($J276:AD276)))","v":0},{"$f":"IF(AE$4=$E276, $I276*AE$257,0) + IF(AE$4>$E276,MIN(AE276,$I276-SUM($J276:AE276)))","v":0},{"$f":"IF(AF$4=$E276, $I276*AF$257,0) + IF(AF$4>$E276,MIN(AF276,$I276-SUM($J276:AF276)))","v":0},{"$f":"IF(AG$4=$E276, $I276*AG$257,0) + IF(AG$4>$E276,MIN(AG276,$I276-SUM($J276:AG276)))","v":0},{"$f":"IF(AH$4=$E276, $I276*AH$257,0) + IF(AH$4>$E276,MIN(AH276,$I276-SUM($J276:AH276)))","v":0},{"$f":"IF(AI$4=$E276, $I276*AI$257,0) + IF(AI$4>$E276,MIN(AI276,$I276-SUM($J276:AI276)))","v":0},{"$f":"IF(AJ$4=$E276, $I276*AJ$257,0) + IF(AJ$4>$E276,MIN(AJ276,$I276-SUM($J276:AJ276)))","v":0},{"$f":"IF(AK$4=$E276, $I276*AK$257,0) + IF(AK$4>$E276,MIN(AK276,$I276-SUM($J276:AK276)))","v":0},{"$f":"IF(AL$4=$E276, $I276*AL$257,0) + IF(AL$4>$E276,MIN(AL276,$I276-SUM($J276:AL276)))","v":0},{"$f":"IF(AM$4=$E276, $I276*AM$257,0) + IF(AM$4>$E276,MIN(AM276,$I276-SUM($J276:AM276)))","v":0},{"$f":"IF(AN$4=$E276, $I276*AN$257,0) + IF(AN$4>$E276,MIN(AN276,$I276-SUM($J276:AN276)))","v":0},{"$f":"IF(AO$4=$E276, $I276*AO$257,0) + IF(AO$4>$E276,MIN(AO276,$I276-SUM($J276:AO276)))","v":0},{"$f":"IF(AP$4=$E276, $I276*AP$257,0) + IF(AP$4>$E276,MIN(AP276,$I276-SUM($J276:AP276)))","v":0},{"$f":"IF(AQ$4=$E276, $I276*AQ$257,0) + IF(AQ$4>$E276,MIN(AQ276,$I276-SUM($J276:AQ276)))","v":0},{"$f":"IF(AR$4=$E276, $I276*AR$257,0) + IF(AR$4>$E276,MIN(AR276,$I276-SUM($J276:AR276)))","v":0},{"$f":"IF(AS$4=$E276, $I276*AS$257,0) + IF(AS$4>$E276,MIN(AS276,$I276-SUM($J276:AS276)))","v":0},{"$f":"IF(AT$4=$E276, $I276*AT$257,0) + IF(AT$4>$E276,MIN(AT276,$I276-SUM($J276:AT276)))","v":0},{"$f":"IF(AU$4=$E276, $I276*AU$257,0) + IF(AU$4>$E276,MIN(AU276,$I276-SUM($J276:AU276)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E276)+1)","v":"2007-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E277,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E277, $I277*J$257,0) + IF(J$4>$E277,MIN(J277,$I277-SUM($J277:J277)))","v":0},{"$f":"IF(K$4=$E277, $I277*K$257,0) + IF(K$4>$E277,MIN(K277,$I277-SUM($J277:K277)))","v":0},{"$f":"IF(L$4=$E277, $I277*L$257,0) + IF(L$4>$E277,MIN(L277,$I277-SUM($J277:L277)))","v":0},{"$f":"IF(M$4=$E277, $I277*M$257,0) + IF(M$4>$E277,MIN(M277,$I277-SUM($J277:M277)))","v":0},{"$f":"IF(N$4=$E277, $I277*N$257,0) + IF(N$4>$E277,MIN(N277,$I277-SUM($J277:N277)))","v":0},{"$f":"IF(O$4=$E277, $I277*O$257,0) + IF(O$4>$E277,MIN(O277,$I277-SUM($J277:O277)))","v":0},{"$f":"IF(P$4=$E277, $I277*P$257,0) + IF(P$4>$E277,MIN(P277,$I277-SUM($J277:P277)))","v":0},{"$f":"IF(Q$4=$E277, $I277*Q$257,0) + IF(Q$4>$E277,MIN(Q277,$I277-SUM($J277:Q277)))","v":0},{"$f":"IF(R$4=$E277, $I277*R$257,0) + IF(R$4>$E277,MIN(R277,$I277-SUM($J277:R277)))","v":0},{"$f":"IF(S$4=$E277, $I277*S$257,0) + IF(S$4>$E277,MIN(S277,$I277-SUM($J277:S277)))","v":0},{"$f":"IF(T$4=$E277, $I277*T$257,0) + IF(T$4>$E277,MIN(T277,$I277-SUM($J277:T277)))","v":0},{"$f":"IF(U$4=$E277, $I277*U$257,0) + IF(U$4>$E277,MIN(U277,$I277-SUM($J277:U277)))","v":0},{"$f":"IF(V$4=$E277, $I277*V$257,0) + IF(V$4>$E277,MIN(V277,$I277-SUM($J277:V277)))","v":0},{"$f":"IF(W$4=$E277, $I277*W$257,0) + IF(W$4>$E277,MIN(W277,$I277-SUM($J277:W277)))","v":0},{"$f":"IF(X$4=$E277, $I277*X$257,0) + IF(X$4>$E277,MIN(X277,$I277-SUM($J277:X277)))","v":0},{"$f":"IF(Y$4=$E277, $I277*Y$257,0) + IF(Y$4>$E277,MIN(Y277,$I277-SUM($J277:Y277)))","v":0},{"$f":"IF(Z$4=$E277, $I277*Z$257,0) + IF(Z$4>$E277,MIN(Z277,$I277-SUM($J277:Z277)))","v":0},{"$f":"IF(AA$4=$E277, $I277*AA$257,0) + IF(AA$4>$E277,MIN(AA277,$I277-SUM($J277:AA277)))","v":0},{"$f":"IF(AB$4=$E277, $I277*AB$257,0) + IF(AB$4>$E277,MIN(AB277,$I277-SUM($J277:AB277)))","v":0},{"$f":"IF(AC$4=$E277, $I277*AC$257,0) + IF(AC$4>$E277,MIN(AC277,$I277-SUM($J277:AC277)))","v":0},{"$f":"IF(AD$4=$E277, $I277*AD$257,0) + IF(AD$4>$E277,MIN(AD277,$I277-SUM($J277:AD277)))","v":0},{"$f":"IF(AE$4=$E277, $I277*AE$257,0) + IF(AE$4>$E277,MIN(AE277,$I277-SUM($J277:AE277)))","v":0},{"$f":"IF(AF$4=$E277, $I277*AF$257,0) + IF(AF$4>$E277,MIN(AF277,$I277-SUM($J277:AF277)))","v":0},{"$f":"IF(AG$4=$E277, $I277*AG$257,0) + IF(AG$4>$E277,MIN(AG277,$I277-SUM($J277:AG277)))","v":0},{"$f":"IF(AH$4=$E277, $I277*AH$257,0) + IF(AH$4>$E277,MIN(AH277,$I277-SUM($J277:AH277)))","v":0},{"$f":"IF(AI$4=$E277, $I277*AI$257,0) + IF(AI$4>$E277,MIN(AI277,$I277-SUM($J277:AI277)))","v":0},{"$f":"IF(AJ$4=$E277, $I277*AJ$257,0) + IF(AJ$4>$E277,MIN(AJ277,$I277-SUM($J277:AJ277)))","v":0},{"$f":"IF(AK$4=$E277, $I277*AK$257,0) + IF(AK$4>$E277,MIN(AK277,$I277-SUM($J277:AK277)))","v":0},{"$f":"IF(AL$4=$E277, $I277*AL$257,0) + IF(AL$4>$E277,MIN(AL277,$I277-SUM($J277:AL277)))","v":0},{"$f":"IF(AM$4=$E277, $I277*AM$257,0) + IF(AM$4>$E277,MIN(AM277,$I277-SUM($J277:AM277)))","v":0},{"$f":"IF(AN$4=$E277, $I277*AN$257,0) + IF(AN$4>$E277,MIN(AN277,$I277-SUM($J277:AN277)))","v":0},{"$f":"IF(AO$4=$E277, $I277*AO$257,0) + IF(AO$4>$E277,MIN(AO277,$I277-SUM($J277:AO277)))","v":0},{"$f":"IF(AP$4=$E277, $I277*AP$257,0) + IF(AP$4>$E277,MIN(AP277,$I277-SUM($J277:AP277)))","v":0},{"$f":"IF(AQ$4=$E277, $I277*AQ$257,0) + IF(AQ$4>$E277,MIN(AQ277,$I277-SUM($J277:AQ277)))","v":0},{"$f":"IF(AR$4=$E277, $I277*AR$257,0) + IF(AR$4>$E277,MIN(AR277,$I277-SUM($J277:AR277)))","v":0},{"$f":"IF(AS$4=$E277, $I277*AS$257,0) + IF(AS$4>$E277,MIN(AS277,$I277-SUM($J277:AS277)))","v":0},{"$f":"IF(AT$4=$E277, $I277*AT$257,0) + IF(AT$4>$E277,MIN(AT277,$I277-SUM($J277:AT277)))","v":0},{"$f":"IF(AU$4=$E277, $I277*AU$257,0) + IF(AU$4>$E277,MIN(AU277,$I277-SUM($J277:AU277)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E277)+1)","v":"2008-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E278,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E278, $I278*J$257,0) + IF(J$4>$E278,MIN(J278,$I278-SUM($J278:J278)))","v":0},{"$f":"IF(K$4=$E278, $I278*K$257,0) + IF(K$4>$E278,MIN(K278,$I278-SUM($J278:K278)))","v":0},{"$f":"IF(L$4=$E278, $I278*L$257,0) + IF(L$4>$E278,MIN(L278,$I278-SUM($J278:L278)))","v":0},{"$f":"IF(M$4=$E278, $I278*M$257,0) + IF(M$4>$E278,MIN(M278,$I278-SUM($J278:M278)))","v":0},{"$f":"IF(N$4=$E278, $I278*N$257,0) + IF(N$4>$E278,MIN(N278,$I278-SUM($J278:N278)))","v":0},{"$f":"IF(O$4=$E278, $I278*O$257,0) + IF(O$4>$E278,MIN(O278,$I278-SUM($J278:O278)))","v":0},{"$f":"IF(P$4=$E278, $I278*P$257,0) + IF(P$4>$E278,MIN(P278,$I278-SUM($J278:P278)))","v":0},{"$f":"IF(Q$4=$E278, $I278*Q$257,0) + IF(Q$4>$E278,MIN(Q278,$I278-SUM($J278:Q278)))","v":0},{"$f":"IF(R$4=$E278, $I278*R$257,0) + IF(R$4>$E278,MIN(R278,$I278-SUM($J278:R278)))","v":0},{"$f":"IF(S$4=$E278, $I278*S$257,0) + IF(S$4>$E278,MIN(S278,$I278-SUM($J278:S278)))","v":0},{"$f":"IF(T$4=$E278, $I278*T$257,0) + IF(T$4>$E278,MIN(T278,$I278-SUM($J278:T278)))","v":0},{"$f":"IF(U$4=$E278, $I278*U$257,0) + IF(U$4>$E278,MIN(U278,$I278-SUM($J278:U278)))","v":0},{"$f":"IF(V$4=$E278, $I278*V$257,0) + IF(V$4>$E278,MIN(V278,$I278-SUM($J278:V278)))","v":0},{"$f":"IF(W$4=$E278, $I278*W$257,0) + IF(W$4>$E278,MIN(W278,$I278-SUM($J278:W278)))","v":0},{"$f":"IF(X$4=$E278, $I278*X$257,0) + IF(X$4>$E278,MIN(X278,$I278-SUM($J278:X278)))","v":0},{"$f":"IF(Y$4=$E278, $I278*Y$257,0) + IF(Y$4>$E278,MIN(Y278,$I278-SUM($J278:Y278)))","v":0},{"$f":"IF(Z$4=$E278, $I278*Z$257,0) + IF(Z$4>$E278,MIN(Z278,$I278-SUM($J278:Z278)))","v":0},{"$f":"IF(AA$4=$E278, $I278*AA$257,0) + IF(AA$4>$E278,MIN(AA278,$I278-SUM($J278:AA278)))","v":0},{"$f":"IF(AB$4=$E278, $I278*AB$257,0) + IF(AB$4>$E278,MIN(AB278,$I278-SUM($J278:AB278)))","v":0},{"$f":"IF(AC$4=$E278, $I278*AC$257,0) + IF(AC$4>$E278,MIN(AC278,$I278-SUM($J278:AC278)))","v":0},{"$f":"IF(AD$4=$E278, $I278*AD$257,0) + IF(AD$4>$E278,MIN(AD278,$I278-SUM($J278:AD278)))","v":0},{"$f":"IF(AE$4=$E278, $I278*AE$257,0) + IF(AE$4>$E278,MIN(AE278,$I278-SUM($J278:AE278)))","v":0},{"$f":"IF(AF$4=$E278, $I278*AF$257,0) + IF(AF$4>$E278,MIN(AF278,$I278-SUM($J278:AF278)))","v":0},{"$f":"IF(AG$4=$E278, $I278*AG$257,0) + IF(AG$4>$E278,MIN(AG278,$I278-SUM($J278:AG278)))","v":0},{"$f":"IF(AH$4=$E278, $I278*AH$257,0) + IF(AH$4>$E278,MIN(AH278,$I278-SUM($J278:AH278)))","v":0},{"$f":"IF(AI$4=$E278, $I278*AI$257,0) + IF(AI$4>$E278,MIN(AI278,$I278-SUM($J278:AI278)))","v":0},{"$f":"IF(AJ$4=$E278, $I278*AJ$257,0) + IF(AJ$4>$E278,MIN(AJ278,$I278-SUM($J278:AJ278)))","v":0},{"$f":"IF(AK$4=$E278, $I278*AK$257,0) + IF(AK$4>$E278,MIN(AK278,$I278-SUM($J278:AK278)))","v":0},{"$f":"IF(AL$4=$E278, $I278*AL$257,0) + IF(AL$4>$E278,MIN(AL278,$I278-SUM($J278:AL278)))","v":0},{"$f":"IF(AM$4=$E278, $I278*AM$257,0) + IF(AM$4>$E278,MIN(AM278,$I278-SUM($J278:AM278)))","v":0},{"$f":"IF(AN$4=$E278, $I278*AN$257,0) + IF(AN$4>$E278,MIN(AN278,$I278-SUM($J278:AN278)))","v":0},{"$f":"IF(AO$4=$E278, $I278*AO$257,0) + IF(AO$4>$E278,MIN(AO278,$I278-SUM($J278:AO278)))","v":0},{"$f":"IF(AP$4=$E278, $I278*AP$257,0) + IF(AP$4>$E278,MIN(AP278,$I278-SUM($J278:AP278)))","v":0},{"$f":"IF(AQ$4=$E278, $I278*AQ$257,0) + IF(AQ$4>$E278,MIN(AQ278,$I278-SUM($J278:AQ278)))","v":0},{"$f":"IF(AR$4=$E278, $I278*AR$257,0) + IF(AR$4>$E278,MIN(AR278,$I278-SUM($J278:AR278)))","v":0},{"$f":"IF(AS$4=$E278, $I278*AS$257,0) + IF(AS$4>$E278,MIN(AS278,$I278-SUM($J278:AS278)))","v":0},{"$f":"IF(AT$4=$E278, $I278*AT$257,0) + IF(AT$4>$E278,MIN(AT278,$I278-SUM($J278:AT278)))","v":0},{"$f":"IF(AU$4=$E278, $I278*AU$257,0) + IF(AU$4>$E278,MIN(AU278,$I278-SUM($J278:AU278)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E278)+1)","v":"2009-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E279,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E279, $I279*J$257,0) + IF(J$4>$E279,MIN(J279,$I279-SUM($J279:J279)))","v":0},{"$f":"IF(K$4=$E279, $I279*K$257,0) + IF(K$4>$E279,MIN(K279,$I279-SUM($J279:K279)))","v":0},{"$f":"IF(L$4=$E279, $I279*L$257,0) + IF(L$4>$E279,MIN(L279,$I279-SUM($J279:L279)))","v":0},{"$f":"IF(M$4=$E279, $I279*M$257,0) + IF(M$4>$E279,MIN(M279,$I279-SUM($J279:M279)))","v":0},{"$f":"IF(N$4=$E279, $I279*N$257,0) + IF(N$4>$E279,MIN(N279,$I279-SUM($J279:N279)))","v":0},{"$f":"IF(O$4=$E279, $I279*O$257,0) + IF(O$4>$E279,MIN(O279,$I279-SUM($J279:O279)))","v":0},{"$f":"IF(P$4=$E279, $I279*P$257,0) + IF(P$4>$E279,MIN(P279,$I279-SUM($J279:P279)))","v":0},{"$f":"IF(Q$4=$E279, $I279*Q$257,0) + IF(Q$4>$E279,MIN(Q279,$I279-SUM($J279:Q279)))","v":0},{"$f":"IF(R$4=$E279, $I279*R$257,0) + IF(R$4>$E279,MIN(R279,$I279-SUM($J279:R279)))","v":0},{"$f":"IF(S$4=$E279, $I279*S$257,0) + IF(S$4>$E279,MIN(S279,$I279-SUM($J279:S279)))","v":0},{"$f":"IF(T$4=$E279, $I279*T$257,0) + IF(T$4>$E279,MIN(T279,$I279-SUM($J279:T279)))","v":0},{"$f":"IF(U$4=$E279, $I279*U$257,0) + IF(U$4>$E279,MIN(U279,$I279-SUM($J279:U279)))","v":0},{"$f":"IF(V$4=$E279, $I279*V$257,0) + IF(V$4>$E279,MIN(V279,$I279-SUM($J279:V279)))","v":0},{"$f":"IF(W$4=$E279, $I279*W$257,0) + IF(W$4>$E279,MIN(W279,$I279-SUM($J279:W279)))","v":0},{"$f":"IF(X$4=$E279, $I279*X$257,0) + IF(X$4>$E279,MIN(X279,$I279-SUM($J279:X279)))","v":0},{"$f":"IF(Y$4=$E279, $I279*Y$257,0) + IF(Y$4>$E279,MIN(Y279,$I279-SUM($J279:Y279)))","v":0},{"$f":"IF(Z$4=$E279, $I279*Z$257,0) + IF(Z$4>$E279,MIN(Z279,$I279-SUM($J279:Z279)))","v":0},{"$f":"IF(AA$4=$E279, $I279*AA$257,0) + IF(AA$4>$E279,MIN(AA279,$I279-SUM($J279:AA279)))","v":0},{"$f":"IF(AB$4=$E279, $I279*AB$257,0) + IF(AB$4>$E279,MIN(AB279,$I279-SUM($J279:AB279)))","v":0},{"$f":"IF(AC$4=$E279, $I279*AC$257,0) + IF(AC$4>$E279,MIN(AC279,$I279-SUM($J279:AC279)))","v":0},{"$f":"IF(AD$4=$E279, $I279*AD$257,0) + IF(AD$4>$E279,MIN(AD279,$I279-SUM($J279:AD279)))","v":0},{"$f":"IF(AE$4=$E279, $I279*AE$257,0) + IF(AE$4>$E279,MIN(AE279,$I279-SUM($J279:AE279)))","v":0},{"$f":"IF(AF$4=$E279, $I279*AF$257,0) + IF(AF$4>$E279,MIN(AF279,$I279-SUM($J279:AF279)))","v":0},{"$f":"IF(AG$4=$E279, $I279*AG$257,0) + IF(AG$4>$E279,MIN(AG279,$I279-SUM($J279:AG279)))","v":0},{"$f":"IF(AH$4=$E279, $I279*AH$257,0) + IF(AH$4>$E279,MIN(AH279,$I279-SUM($J279:AH279)))","v":0},{"$f":"IF(AI$4=$E279, $I279*AI$257,0) + IF(AI$4>$E279,MIN(AI279,$I279-SUM($J279:AI279)))","v":0},{"$f":"IF(AJ$4=$E279, $I279*AJ$257,0) + IF(AJ$4>$E279,MIN(AJ279,$I279-SUM($J279:AJ279)))","v":0},{"$f":"IF(AK$4=$E279, $I279*AK$257,0) + IF(AK$4>$E279,MIN(AK279,$I279-SUM($J279:AK279)))","v":0},{"$f":"IF(AL$4=$E279, $I279*AL$257,0) + IF(AL$4>$E279,MIN(AL279,$I279-SUM($J279:AL279)))","v":0},{"$f":"IF(AM$4=$E279, $I279*AM$257,0) + IF(AM$4>$E279,MIN(AM279,$I279-SUM($J279:AM279)))","v":0},{"$f":"IF(AN$4=$E279, $I279*AN$257,0) + IF(AN$4>$E279,MIN(AN279,$I279-SUM($J279:AN279)))","v":0},{"$f":"IF(AO$4=$E279, $I279*AO$257,0) + IF(AO$4>$E279,MIN(AO279,$I279-SUM($J279:AO279)))","v":0},{"$f":"IF(AP$4=$E279, $I279*AP$257,0) + IF(AP$4>$E279,MIN(AP279,$I279-SUM($J279:AP279)))","v":0},{"$f":"IF(AQ$4=$E279, $I279*AQ$257,0) + IF(AQ$4>$E279,MIN(AQ279,$I279-SUM($J279:AQ279)))","v":0},{"$f":"IF(AR$4=$E279, $I279*AR$257,0) + IF(AR$4>$E279,MIN(AR279,$I279-SUM($J279:AR279)))","v":0},{"$f":"IF(AS$4=$E279, $I279*AS$257,0) + IF(AS$4>$E279,MIN(AS279,$I279-SUM($J279:AS279)))","v":0},{"$f":"IF(AT$4=$E279, $I279*AT$257,0) + IF(AT$4>$E279,MIN(AT279,$I279-SUM($J279:AT279)))","v":0},{"$f":"IF(AU$4=$E279, $I279*AU$257,0) + IF(AU$4>$E279,MIN(AU279,$I279-SUM($J279:AU279)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E279)+1)","v":"2010-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E280,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E280, $I280*J$257,0) + IF(J$4>$E280,MIN(J280,$I280-SUM($J280:J280)))","v":0},{"$f":"IF(K$4=$E280, $I280*K$257,0) + IF(K$4>$E280,MIN(K280,$I280-SUM($J280:K280)))","v":0},{"$f":"IF(L$4=$E280, $I280*L$257,0) + IF(L$4>$E280,MIN(L280,$I280-SUM($J280:L280)))","v":0},{"$f":"IF(M$4=$E280, $I280*M$257,0) + IF(M$4>$E280,MIN(M280,$I280-SUM($J280:M280)))","v":0},{"$f":"IF(N$4=$E280, $I280*N$257,0) + IF(N$4>$E280,MIN(N280,$I280-SUM($J280:N280)))","v":0},{"$f":"IF(O$4=$E280, $I280*O$257,0) + IF(O$4>$E280,MIN(O280,$I280-SUM($J280:O280)))","v":0},{"$f":"IF(P$4=$E280, $I280*P$257,0) + IF(P$4>$E280,MIN(P280,$I280-SUM($J280:P280)))","v":0},{"$f":"IF(Q$4=$E280, $I280*Q$257,0) + IF(Q$4>$E280,MIN(Q280,$I280-SUM($J280:Q280)))","v":0},{"$f":"IF(R$4=$E280, $I280*R$257,0) + IF(R$4>$E280,MIN(R280,$I280-SUM($J280:R280)))","v":0},{"$f":"IF(S$4=$E280, $I280*S$257,0) + IF(S$4>$E280,MIN(S280,$I280-SUM($J280:S280)))","v":0},{"$f":"IF(T$4=$E280, $I280*T$257,0) + IF(T$4>$E280,MIN(T280,$I280-SUM($J280:T280)))","v":0},{"$f":"IF(U$4=$E280, $I280*U$257,0) + IF(U$4>$E280,MIN(U280,$I280-SUM($J280:U280)))","v":0},{"$f":"IF(V$4=$E280, $I280*V$257,0) + IF(V$4>$E280,MIN(V280,$I280-SUM($J280:V280)))","v":0},{"$f":"IF(W$4=$E280, $I280*W$257,0) + IF(W$4>$E280,MIN(W280,$I280-SUM($J280:W280)))","v":0},{"$f":"IF(X$4=$E280, $I280*X$257,0) + IF(X$4>$E280,MIN(X280,$I280-SUM($J280:X280)))","v":0},{"$f":"IF(Y$4=$E280, $I280*Y$257,0) + IF(Y$4>$E280,MIN(Y280,$I280-SUM($J280:Y280)))","v":0},{"$f":"IF(Z$4=$E280, $I280*Z$257,0) + IF(Z$4>$E280,MIN(Z280,$I280-SUM($J280:Z280)))","v":0},{"$f":"IF(AA$4=$E280, $I280*AA$257,0) + IF(AA$4>$E280,MIN(AA280,$I280-SUM($J280:AA280)))","v":0},{"$f":"IF(AB$4=$E280, $I280*AB$257,0) + IF(AB$4>$E280,MIN(AB280,$I280-SUM($J280:AB280)))","v":0},{"$f":"IF(AC$4=$E280, $I280*AC$257,0) + IF(AC$4>$E280,MIN(AC280,$I280-SUM($J280:AC280)))","v":0},{"$f":"IF(AD$4=$E280, $I280*AD$257,0) + IF(AD$4>$E280,MIN(AD280,$I280-SUM($J280:AD280)))","v":0},{"$f":"IF(AE$4=$E280, $I280*AE$257,0) + IF(AE$4>$E280,MIN(AE280,$I280-SUM($J280:AE280)))","v":0},{"$f":"IF(AF$4=$E280, $I280*AF$257,0) + IF(AF$4>$E280,MIN(AF280,$I280-SUM($J280:AF280)))","v":0},{"$f":"IF(AG$4=$E280, $I280*AG$257,0) + IF(AG$4>$E280,MIN(AG280,$I280-SUM($J280:AG280)))","v":0},{"$f":"IF(AH$4=$E280, $I280*AH$257,0) + IF(AH$4>$E280,MIN(AH280,$I280-SUM($J280:AH280)))","v":0},{"$f":"IF(AI$4=$E280, $I280*AI$257,0) + IF(AI$4>$E280,MIN(AI280,$I280-SUM($J280:AI280)))","v":0},{"$f":"IF(AJ$4=$E280, $I280*AJ$257,0) + IF(AJ$4>$E280,MIN(AJ280,$I280-SUM($J280:AJ280)))","v":0},{"$f":"IF(AK$4=$E280, $I280*AK$257,0) + IF(AK$4>$E280,MIN(AK280,$I280-SUM($J280:AK280)))","v":0},{"$f":"IF(AL$4=$E280, $I280*AL$257,0) + IF(AL$4>$E280,MIN(AL280,$I280-SUM($J280:AL280)))","v":0},{"$f":"IF(AM$4=$E280, $I280*AM$257,0) + IF(AM$4>$E280,MIN(AM280,$I280-SUM($J280:AM280)))","v":0},{"$f":"IF(AN$4=$E280, $I280*AN$257,0) + IF(AN$4>$E280,MIN(AN280,$I280-SUM($J280:AN280)))","v":0},{"$f":"IF(AO$4=$E280, $I280*AO$257,0) + IF(AO$4>$E280,MIN(AO280,$I280-SUM($J280:AO280)))","v":0},{"$f":"IF(AP$4=$E280, $I280*AP$257,0) + IF(AP$4>$E280,MIN(AP280,$I280-SUM($J280:AP280)))","v":0},{"$f":"IF(AQ$4=$E280, $I280*AQ$257,0) + IF(AQ$4>$E280,MIN(AQ280,$I280-SUM($J280:AQ280)))","v":0},{"$f":"IF(AR$4=$E280, $I280*AR$257,0) + IF(AR$4>$E280,MIN(AR280,$I280-SUM($J280:AR280)))","v":0},{"$f":"IF(AS$4=$E280, $I280*AS$257,0) + IF(AS$4>$E280,MIN(AS280,$I280-SUM($J280:AS280)))","v":0},{"$f":"IF(AT$4=$E280, $I280*AT$257,0) + IF(AT$4>$E280,MIN(AT280,$I280-SUM($J280:AT280)))","v":0},{"$f":"IF(AU$4=$E280, $I280*AU$257,0) + IF(AU$4>$E280,MIN(AU280,$I280-SUM($J280:AU280)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E280)+1)","v":"2011-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E281,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E281, $I281*J$257,0) + IF(J$4>$E281,MIN(J281,$I281-SUM($J281:J281)))","v":0},{"$f":"IF(K$4=$E281, $I281*K$257,0) + IF(K$4>$E281,MIN(K281,$I281-SUM($J281:K281)))","v":0},{"$f":"IF(L$4=$E281, $I281*L$257,0) + IF(L$4>$E281,MIN(L281,$I281-SUM($J281:L281)))","v":0},{"$f":"IF(M$4=$E281, $I281*M$257,0) + IF(M$4>$E281,MIN(M281,$I281-SUM($J281:M281)))","v":0},{"$f":"IF(N$4=$E281, $I281*N$257,0) + IF(N$4>$E281,MIN(N281,$I281-SUM($J281:N281)))","v":0},{"$f":"IF(O$4=$E281, $I281*O$257,0) + IF(O$4>$E281,MIN(O281,$I281-SUM($J281:O281)))","v":0},{"$f":"IF(P$4=$E281, $I281*P$257,0) + IF(P$4>$E281,MIN(P281,$I281-SUM($J281:P281)))","v":0},{"$f":"IF(Q$4=$E281, $I281*Q$257,0) + IF(Q$4>$E281,MIN(Q281,$I281-SUM($J281:Q281)))","v":0},{"$f":"IF(R$4=$E281, $I281*R$257,0) + IF(R$4>$E281,MIN(R281,$I281-SUM($J281:R281)))","v":0},{"$f":"IF(S$4=$E281, $I281*S$257,0) + IF(S$4>$E281,MIN(S281,$I281-SUM($J281:S281)))","v":0},{"$f":"IF(T$4=$E281, $I281*T$257,0) + IF(T$4>$E281,MIN(T281,$I281-SUM($J281:T281)))","v":0},{"$f":"IF(U$4=$E281, $I281*U$257,0) + IF(U$4>$E281,MIN(U281,$I281-SUM($J281:U281)))","v":0},{"$f":"IF(V$4=$E281, $I281*V$257,0) + IF(V$4>$E281,MIN(V281,$I281-SUM($J281:V281)))","v":0},{"$f":"IF(W$4=$E281, $I281*W$257,0) + IF(W$4>$E281,MIN(W281,$I281-SUM($J281:W281)))","v":0},{"$f":"IF(X$4=$E281, $I281*X$257,0) + IF(X$4>$E281,MIN(X281,$I281-SUM($J281:X281)))","v":0},{"$f":"IF(Y$4=$E281, $I281*Y$257,0) + IF(Y$4>$E281,MIN(Y281,$I281-SUM($J281:Y281)))","v":0},{"$f":"IF(Z$4=$E281, $I281*Z$257,0) + IF(Z$4>$E281,MIN(Z281,$I281-SUM($J281:Z281)))","v":0},{"$f":"IF(AA$4=$E281, $I281*AA$257,0) + IF(AA$4>$E281,MIN(AA281,$I281-SUM($J281:AA281)))","v":0},{"$f":"IF(AB$4=$E281, $I281*AB$257,0) + IF(AB$4>$E281,MIN(AB281,$I281-SUM($J281:AB281)))","v":0},{"$f":"IF(AC$4=$E281, $I281*AC$257,0) + IF(AC$4>$E281,MIN(AC281,$I281-SUM($J281:AC281)))","v":0},{"$f":"IF(AD$4=$E281, $I281*AD$257,0) + IF(AD$4>$E281,MIN(AD281,$I281-SUM($J281:AD281)))","v":0},{"$f":"IF(AE$4=$E281, $I281*AE$257,0) + IF(AE$4>$E281,MIN(AE281,$I281-SUM($J281:AE281)))","v":0},{"$f":"IF(AF$4=$E281, $I281*AF$257,0) + IF(AF$4>$E281,MIN(AF281,$I281-SUM($J281:AF281)))","v":0},{"$f":"IF(AG$4=$E281, $I281*AG$257,0) + IF(AG$4>$E281,MIN(AG281,$I281-SUM($J281:AG281)))","v":0},{"$f":"IF(AH$4=$E281, $I281*AH$257,0) + IF(AH$4>$E281,MIN(AH281,$I281-SUM($J281:AH281)))","v":0},{"$f":"IF(AI$4=$E281, $I281*AI$257,0) + IF(AI$4>$E281,MIN(AI281,$I281-SUM($J281:AI281)))","v":0},{"$f":"IF(AJ$4=$E281, $I281*AJ$257,0) + IF(AJ$4>$E281,MIN(AJ281,$I281-SUM($J281:AJ281)))","v":0},{"$f":"IF(AK$4=$E281, $I281*AK$257,0) + IF(AK$4>$E281,MIN(AK281,$I281-SUM($J281:AK281)))","v":0},{"$f":"IF(AL$4=$E281, $I281*AL$257,0) + IF(AL$4>$E281,MIN(AL281,$I281-SUM($J281:AL281)))","v":0},{"$f":"IF(AM$4=$E281, $I281*AM$257,0) + IF(AM$4>$E281,MIN(AM281,$I281-SUM($J281:AM281)))","v":0},{"$f":"IF(AN$4=$E281, $I281*AN$257,0) + IF(AN$4>$E281,MIN(AN281,$I281-SUM($J281:AN281)))","v":0},{"$f":"IF(AO$4=$E281, $I281*AO$257,0) + IF(AO$4>$E281,MIN(AO281,$I281-SUM($J281:AO281)))","v":0},{"$f":"IF(AP$4=$E281, $I281*AP$257,0) + IF(AP$4>$E281,MIN(AP281,$I281-SUM($J281:AP281)))","v":0},{"$f":"IF(AQ$4=$E281, $I281*AQ$257,0) + IF(AQ$4>$E281,MIN(AQ281,$I281-SUM($J281:AQ281)))","v":0},{"$f":"IF(AR$4=$E281, $I281*AR$257,0) + IF(AR$4>$E281,MIN(AR281,$I281-SUM($J281:AR281)))","v":0},{"$f":"IF(AS$4=$E281, $I281*AS$257,0) + IF(AS$4>$E281,MIN(AS281,$I281-SUM($J281:AS281)))","v":0},{"$f":"IF(AT$4=$E281, $I281*AT$257,0) + IF(AT$4>$E281,MIN(AT281,$I281-SUM($J281:AT281)))","v":0},{"$f":"IF(AU$4=$E281, $I281*AU$257,0) + IF(AU$4>$E281,MIN(AU281,$I281-SUM($J281:AU281)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E281)+1)","v":"2012-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E282,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E282, $I282*J$257,0) + IF(J$4>$E282,MIN(J282,$I282-SUM($J282:J282)))","v":0},{"$f":"IF(K$4=$E282, $I282*K$257,0) + IF(K$4>$E282,MIN(K282,$I282-SUM($J282:K282)))","v":0},{"$f":"IF(L$4=$E282, $I282*L$257,0) + IF(L$4>$E282,MIN(L282,$I282-SUM($J282:L282)))","v":0},{"$f":"IF(M$4=$E282, $I282*M$257,0) + IF(M$4>$E282,MIN(M282,$I282-SUM($J282:M282)))","v":0},{"$f":"IF(N$4=$E282, $I282*N$257,0) + IF(N$4>$E282,MIN(N282,$I282-SUM($J282:N282)))","v":0},{"$f":"IF(O$4=$E282, $I282*O$257,0) + IF(O$4>$E282,MIN(O282,$I282-SUM($J282:O282)))","v":0},{"$f":"IF(P$4=$E282, $I282*P$257,0) + IF(P$4>$E282,MIN(P282,$I282-SUM($J282:P282)))","v":0},{"$f":"IF(Q$4=$E282, $I282*Q$257,0) + IF(Q$4>$E282,MIN(Q282,$I282-SUM($J282:Q282)))","v":0},{"$f":"IF(R$4=$E282, $I282*R$257,0) + IF(R$4>$E282,MIN(R282,$I282-SUM($J282:R282)))","v":0},{"$f":"IF(S$4=$E282, $I282*S$257,0) + IF(S$4>$E282,MIN(S282,$I282-SUM($J282:S282)))","v":0},{"$f":"IF(T$4=$E282, $I282*T$257,0) + IF(T$4>$E282,MIN(T282,$I282-SUM($J282:T282)))","v":0},{"$f":"IF(U$4=$E282, $I282*U$257,0) + IF(U$4>$E282,MIN(U282,$I282-SUM($J282:U282)))","v":0},{"$f":"IF(V$4=$E282, $I282*V$257,0) + IF(V$4>$E282,MIN(V282,$I282-SUM($J282:V282)))","v":0},{"$f":"IF(W$4=$E282, $I282*W$257,0) + IF(W$4>$E282,MIN(W282,$I282-SUM($J282:W282)))","v":0},{"$f":"IF(X$4=$E282, $I282*X$257,0) + IF(X$4>$E282,MIN(X282,$I282-SUM($J282:X282)))","v":0},{"$f":"IF(Y$4=$E282, $I282*Y$257,0) + IF(Y$4>$E282,MIN(Y282,$I282-SUM($J282:Y282)))","v":0},{"$f":"IF(Z$4=$E282, $I282*Z$257,0) + IF(Z$4>$E282,MIN(Z282,$I282-SUM($J282:Z282)))","v":0},{"$f":"IF(AA$4=$E282, $I282*AA$257,0) + IF(AA$4>$E282,MIN(AA282,$I282-SUM($J282:AA282)))","v":0},{"$f":"IF(AB$4=$E282, $I282*AB$257,0) + IF(AB$4>$E282,MIN(AB282,$I282-SUM($J282:AB282)))","v":0},{"$f":"IF(AC$4=$E282, $I282*AC$257,0) + IF(AC$4>$E282,MIN(AC282,$I282-SUM($J282:AC282)))","v":0},{"$f":"IF(AD$4=$E282, $I282*AD$257,0) + IF(AD$4>$E282,MIN(AD282,$I282-SUM($J282:AD282)))","v":0},{"$f":"IF(AE$4=$E282, $I282*AE$257,0) + IF(AE$4>$E282,MIN(AE282,$I282-SUM($J282:AE282)))","v":0},{"$f":"IF(AF$4=$E282, $I282*AF$257,0) + IF(AF$4>$E282,MIN(AF282,$I282-SUM($J282:AF282)))","v":0},{"$f":"IF(AG$4=$E282, $I282*AG$257,0) + IF(AG$4>$E282,MIN(AG282,$I282-SUM($J282:AG282)))","v":0},{"$f":"IF(AH$4=$E282, $I282*AH$257,0) + IF(AH$4>$E282,MIN(AH282,$I282-SUM($J282:AH282)))","v":0},{"$f":"IF(AI$4=$E282, $I282*AI$257,0) + IF(AI$4>$E282,MIN(AI282,$I282-SUM($J282:AI282)))","v":0},{"$f":"IF(AJ$4=$E282, $I282*AJ$257,0) + IF(AJ$4>$E282,MIN(AJ282,$I282-SUM($J282:AJ282)))","v":0},{"$f":"IF(AK$4=$E282, $I282*AK$257,0) + IF(AK$4>$E282,MIN(AK282,$I282-SUM($J282:AK282)))","v":0},{"$f":"IF(AL$4=$E282, $I282*AL$257,0) + IF(AL$4>$E282,MIN(AL282,$I282-SUM($J282:AL282)))","v":0},{"$f":"IF(AM$4=$E282, $I282*AM$257,0) + IF(AM$4>$E282,MIN(AM282,$I282-SUM($J282:AM282)))","v":0},{"$f":"IF(AN$4=$E282, $I282*AN$257,0) + IF(AN$4>$E282,MIN(AN282,$I282-SUM($J282:AN282)))","v":0},{"$f":"IF(AO$4=$E282, $I282*AO$257,0) + IF(AO$4>$E282,MIN(AO282,$I282-SUM($J282:AO282)))","v":0},{"$f":"IF(AP$4=$E282, $I282*AP$257,0) + IF(AP$4>$E282,MIN(AP282,$I282-SUM($J282:AP282)))","v":0},{"$f":"IF(AQ$4=$E282, $I282*AQ$257,0) + IF(AQ$4>$E282,MIN(AQ282,$I282-SUM($J282:AQ282)))","v":0},{"$f":"IF(AR$4=$E282, $I282*AR$257,0) + IF(AR$4>$E282,MIN(AR282,$I282-SUM($J282:AR282)))","v":0},{"$f":"IF(AS$4=$E282, $I282*AS$257,0) + IF(AS$4>$E282,MIN(AS282,$I282-SUM($J282:AS282)))","v":0},{"$f":"IF(AT$4=$E282, $I282*AT$257,0) + IF(AT$4>$E282,MIN(AT282,$I282-SUM($J282:AT282)))","v":0},{"$f":"IF(AU$4=$E282, $I282*AU$257,0) + IF(AU$4>$E282,MIN(AU282,$I282-SUM($J282:AU282)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E282)+1)","v":"2013-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E283,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E283, $I283*J$257,0) + IF(J$4>$E283,MIN(J283,$I283-SUM($J283:J283)))","v":0},{"$f":"IF(K$4=$E283, $I283*K$257,0) + IF(K$4>$E283,MIN(K283,$I283-SUM($J283:K283)))","v":0},{"$f":"IF(L$4=$E283, $I283*L$257,0) + IF(L$4>$E283,MIN(L283,$I283-SUM($J283:L283)))","v":0},{"$f":"IF(M$4=$E283, $I283*M$257,0) + IF(M$4>$E283,MIN(M283,$I283-SUM($J283:M283)))","v":0},{"$f":"IF(N$4=$E283, $I283*N$257,0) + IF(N$4>$E283,MIN(N283,$I283-SUM($J283:N283)))","v":0},{"$f":"IF(O$4=$E283, $I283*O$257,0) + IF(O$4>$E283,MIN(O283,$I283-SUM($J283:O283)))","v":0},{"$f":"IF(P$4=$E283, $I283*P$257,0) + IF(P$4>$E283,MIN(P283,$I283-SUM($J283:P283)))","v":0},{"$f":"IF(Q$4=$E283, $I283*Q$257,0) + IF(Q$4>$E283,MIN(Q283,$I283-SUM($J283:Q283)))","v":0},{"$f":"IF(R$4=$E283, $I283*R$257,0) + IF(R$4>$E283,MIN(R283,$I283-SUM($J283:R283)))","v":0},{"$f":"IF(S$4=$E283, $I283*S$257,0) + IF(S$4>$E283,MIN(S283,$I283-SUM($J283:S283)))","v":0},{"$f":"IF(T$4=$E283, $I283*T$257,0) + IF(T$4>$E283,MIN(T283,$I283-SUM($J283:T283)))","v":0},{"$f":"IF(U$4=$E283, $I283*U$257,0) + IF(U$4>$E283,MIN(U283,$I283-SUM($J283:U283)))","v":0},{"$f":"IF(V$4=$E283, $I283*V$257,0) + IF(V$4>$E283,MIN(V283,$I283-SUM($J283:V283)))","v":0},{"$f":"IF(W$4=$E283, $I283*W$257,0) + IF(W$4>$E283,MIN(W283,$I283-SUM($J283:W283)))","v":0},{"$f":"IF(X$4=$E283, $I283*X$257,0) + IF(X$4>$E283,MIN(X283,$I283-SUM($J283:X283)))","v":0},{"$f":"IF(Y$4=$E283, $I283*Y$257,0) + IF(Y$4>$E283,MIN(Y283,$I283-SUM($J283:Y283)))","v":0},{"$f":"IF(Z$4=$E283, $I283*Z$257,0) + IF(Z$4>$E283,MIN(Z283,$I283-SUM($J283:Z283)))","v":0},{"$f":"IF(AA$4=$E283, $I283*AA$257,0) + IF(AA$4>$E283,MIN(AA283,$I283-SUM($J283:AA283)))","v":0},{"$f":"IF(AB$4=$E283, $I283*AB$257,0) + IF(AB$4>$E283,MIN(AB283,$I283-SUM($J283:AB283)))","v":0},{"$f":"IF(AC$4=$E283, $I283*AC$257,0) + IF(AC$4>$E283,MIN(AC283,$I283-SUM($J283:AC283)))","v":0},{"$f":"IF(AD$4=$E283, $I283*AD$257,0) + IF(AD$4>$E283,MIN(AD283,$I283-SUM($J283:AD283)))","v":0},{"$f":"IF(AE$4=$E283, $I283*AE$257,0) + IF(AE$4>$E283,MIN(AE283,$I283-SUM($J283:AE283)))","v":0},{"$f":"IF(AF$4=$E283, $I283*AF$257,0) + IF(AF$4>$E283,MIN(AF283,$I283-SUM($J283:AF283)))","v":0},{"$f":"IF(AG$4=$E283, $I283*AG$257,0) + IF(AG$4>$E283,MIN(AG283,$I283-SUM($J283:AG283)))","v":0},{"$f":"IF(AH$4=$E283, $I283*AH$257,0) + IF(AH$4>$E283,MIN(AH283,$I283-SUM($J283:AH283)))","v":0},{"$f":"IF(AI$4=$E283, $I283*AI$257,0) + IF(AI$4>$E283,MIN(AI283,$I283-SUM($J283:AI283)))","v":0},{"$f":"IF(AJ$4=$E283, $I283*AJ$257,0) + IF(AJ$4>$E283,MIN(AJ283,$I283-SUM($J283:AJ283)))","v":0},{"$f":"IF(AK$4=$E283, $I283*AK$257,0) + IF(AK$4>$E283,MIN(AK283,$I283-SUM($J283:AK283)))","v":0},{"$f":"IF(AL$4=$E283, $I283*AL$257,0) + IF(AL$4>$E283,MIN(AL283,$I283-SUM($J283:AL283)))","v":0},{"$f":"IF(AM$4=$E283, $I283*AM$257,0) + IF(AM$4>$E283,MIN(AM283,$I283-SUM($J283:AM283)))","v":0},{"$f":"IF(AN$4=$E283, $I283*AN$257,0) + IF(AN$4>$E283,MIN(AN283,$I283-SUM($J283:AN283)))","v":0},{"$f":"IF(AO$4=$E283, $I283*AO$257,0) + IF(AO$4>$E283,MIN(AO283,$I283-SUM($J283:AO283)))","v":0},{"$f":"IF(AP$4=$E283, $I283*AP$257,0) + IF(AP$4>$E283,MIN(AP283,$I283-SUM($J283:AP283)))","v":0},{"$f":"IF(AQ$4=$E283, $I283*AQ$257,0) + IF(AQ$4>$E283,MIN(AQ283,$I283-SUM($J283:AQ283)))","v":0},{"$f":"IF(AR$4=$E283, $I283*AR$257,0) + IF(AR$4>$E283,MIN(AR283,$I283-SUM($J283:AR283)))","v":0},{"$f":"IF(AS$4=$E283, $I283*AS$257,0) + IF(AS$4>$E283,MIN(AS283,$I283-SUM($J283:AS283)))","v":0},{"$f":"IF(AT$4=$E283, $I283*AT$257,0) + IF(AT$4>$E283,MIN(AT283,$I283-SUM($J283:AT283)))","v":0},{"$f":"IF(AU$4=$E283, $I283*AU$257,0) + IF(AU$4>$E283,MIN(AU283,$I283-SUM($J283:AU283)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E283)+1)","v":"2014-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E284,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E284, $I284*J$257,0) + IF(J$4>$E284,MIN(J284,$I284-SUM($J284:J284)))","v":0},{"$f":"IF(K$4=$E284, $I284*K$257,0) + IF(K$4>$E284,MIN(K284,$I284-SUM($J284:K284)))","v":0},{"$f":"IF(L$4=$E284, $I284*L$257,0) + IF(L$4>$E284,MIN(L284,$I284-SUM($J284:L284)))","v":0},{"$f":"IF(M$4=$E284, $I284*M$257,0) + IF(M$4>$E284,MIN(M284,$I284-SUM($J284:M284)))","v":0},{"$f":"IF(N$4=$E284, $I284*N$257,0) + IF(N$4>$E284,MIN(N284,$I284-SUM($J284:N284)))","v":0},{"$f":"IF(O$4=$E284, $I284*O$257,0) + IF(O$4>$E284,MIN(O284,$I284-SUM($J284:O284)))","v":0},{"$f":"IF(P$4=$E284, $I284*P$257,0) + IF(P$4>$E284,MIN(P284,$I284-SUM($J284:P284)))","v":0},{"$f":"IF(Q$4=$E284, $I284*Q$257,0) + IF(Q$4>$E284,MIN(Q284,$I284-SUM($J284:Q284)))","v":0},{"$f":"IF(R$4=$E284, $I284*R$257,0) + IF(R$4>$E284,MIN(R284,$I284-SUM($J284:R284)))","v":0},{"$f":"IF(S$4=$E284, $I284*S$257,0) + IF(S$4>$E284,MIN(S284,$I284-SUM($J284:S284)))","v":0},{"$f":"IF(T$4=$E284, $I284*T$257,0) + IF(T$4>$E284,MIN(T284,$I284-SUM($J284:T284)))","v":0},{"$f":"IF(U$4=$E284, $I284*U$257,0) + IF(U$4>$E284,MIN(U284,$I284-SUM($J284:U284)))","v":0},{"$f":"IF(V$4=$E284, $I284*V$257,0) + IF(V$4>$E284,MIN(V284,$I284-SUM($J284:V284)))","v":0},{"$f":"IF(W$4=$E284, $I284*W$257,0) + IF(W$4>$E284,MIN(W284,$I284-SUM($J284:W284)))","v":0},{"$f":"IF(X$4=$E284, $I284*X$257,0) + IF(X$4>$E284,MIN(X284,$I284-SUM($J284:X284)))","v":0},{"$f":"IF(Y$4=$E284, $I284*Y$257,0) + IF(Y$4>$E284,MIN(Y284,$I284-SUM($J284:Y284)))","v":0},{"$f":"IF(Z$4=$E284, $I284*Z$257,0) + IF(Z$4>$E284,MIN(Z284,$I284-SUM($J284:Z284)))","v":0},{"$f":"IF(AA$4=$E284, $I284*AA$257,0) + IF(AA$4>$E284,MIN(AA284,$I284-SUM($J284:AA284)))","v":0},{"$f":"IF(AB$4=$E284, $I284*AB$257,0) + IF(AB$4>$E284,MIN(AB284,$I284-SUM($J284:AB284)))","v":0},{"$f":"IF(AC$4=$E284, $I284*AC$257,0) + IF(AC$4>$E284,MIN(AC284,$I284-SUM($J284:AC284)))","v":0},{"$f":"IF(AD$4=$E284, $I284*AD$257,0) + IF(AD$4>$E284,MIN(AD284,$I284-SUM($J284:AD284)))","v":0},{"$f":"IF(AE$4=$E284, $I284*AE$257,0) + IF(AE$4>$E284,MIN(AE284,$I284-SUM($J284:AE284)))","v":0},{"$f":"IF(AF$4=$E284, $I284*AF$257,0) + IF(AF$4>$E284,MIN(AF284,$I284-SUM($J284:AF284)))","v":0},{"$f":"IF(AG$4=$E284, $I284*AG$257,0) + IF(AG$4>$E284,MIN(AG284,$I284-SUM($J284:AG284)))","v":0},{"$f":"IF(AH$4=$E284, $I284*AH$257,0) + IF(AH$4>$E284,MIN(AH284,$I284-SUM($J284:AH284)))","v":0},{"$f":"IF(AI$4=$E284, $I284*AI$257,0) + IF(AI$4>$E284,MIN(AI284,$I284-SUM($J284:AI284)))","v":0},{"$f":"IF(AJ$4=$E284, $I284*AJ$257,0) + IF(AJ$4>$E284,MIN(AJ284,$I284-SUM($J284:AJ284)))","v":0},{"$f":"IF(AK$4=$E284, $I284*AK$257,0) + IF(AK$4>$E284,MIN(AK284,$I284-SUM($J284:AK284)))","v":0},{"$f":"IF(AL$4=$E284, $I284*AL$257,0) + IF(AL$4>$E284,MIN(AL284,$I284-SUM($J284:AL284)))","v":0},{"$f":"IF(AM$4=$E284, $I284*AM$257,0) + IF(AM$4>$E284,MIN(AM284,$I284-SUM($J284:AM284)))","v":0},{"$f":"IF(AN$4=$E284, $I284*AN$257,0) + IF(AN$4>$E284,MIN(AN284,$I284-SUM($J284:AN284)))","v":0},{"$f":"IF(AO$4=$E284, $I284*AO$257,0) + IF(AO$4>$E284,MIN(AO284,$I284-SUM($J284:AO284)))","v":0},{"$f":"IF(AP$4=$E284, $I284*AP$257,0) + IF(AP$4>$E284,MIN(AP284,$I284-SUM($J284:AP284)))","v":0},{"$f":"IF(AQ$4=$E284, $I284*AQ$257,0) + IF(AQ$4>$E284,MIN(AQ284,$I284-SUM($J284:AQ284)))","v":0},{"$f":"IF(AR$4=$E284, $I284*AR$257,0) + IF(AR$4>$E284,MIN(AR284,$I284-SUM($J284:AR284)))","v":0},{"$f":"IF(AS$4=$E284, $I284*AS$257,0) + IF(AS$4>$E284,MIN(AS284,$I284-SUM($J284:AS284)))","v":0},{"$f":"IF(AT$4=$E284, $I284*AT$257,0) + IF(AT$4>$E284,MIN(AT284,$I284-SUM($J284:AT284)))","v":0},{"$f":"IF(AU$4=$E284, $I284*AU$257,0) + IF(AU$4>$E284,MIN(AU284,$I284-SUM($J284:AU284)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E284)+1)","v":"2015-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E285,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E285, $I285*J$257,0) + IF(J$4>$E285,MIN(J285,$I285-SUM($J285:J285)))","v":0},{"$f":"IF(K$4=$E285, $I285*K$257,0) + IF(K$4>$E285,MIN(K285,$I285-SUM($J285:K285)))","v":0},{"$f":"IF(L$4=$E285, $I285*L$257,0) + IF(L$4>$E285,MIN(L285,$I285-SUM($J285:L285)))","v":0},{"$f":"IF(M$4=$E285, $I285*M$257,0) + IF(M$4>$E285,MIN(M285,$I285-SUM($J285:M285)))","v":0},{"$f":"IF(N$4=$E285, $I285*N$257,0) + IF(N$4>$E285,MIN(N285,$I285-SUM($J285:N285)))","v":0},{"$f":"IF(O$4=$E285, $I285*O$257,0) + IF(O$4>$E285,MIN(O285,$I285-SUM($J285:O285)))","v":0},{"$f":"IF(P$4=$E285, $I285*P$257,0) + IF(P$4>$E285,MIN(P285,$I285-SUM($J285:P285)))","v":0},{"$f":"IF(Q$4=$E285, $I285*Q$257,0) + IF(Q$4>$E285,MIN(Q285,$I285-SUM($J285:Q285)))","v":0},{"$f":"IF(R$4=$E285, $I285*R$257,0) + IF(R$4>$E285,MIN(R285,$I285-SUM($J285:R285)))","v":0},{"$f":"IF(S$4=$E285, $I285*S$257,0) + IF(S$4>$E285,MIN(S285,$I285-SUM($J285:S285)))","v":0},{"$f":"IF(T$4=$E285, $I285*T$257,0) + IF(T$4>$E285,MIN(T285,$I285-SUM($J285:T285)))","v":0},{"$f":"IF(U$4=$E285, $I285*U$257,0) + IF(U$4>$E285,MIN(U285,$I285-SUM($J285:U285)))","v":0},{"$f":"IF(V$4=$E285, $I285*V$257,0) + IF(V$4>$E285,MIN(V285,$I285-SUM($J285:V285)))","v":0},{"$f":"IF(W$4=$E285, $I285*W$257,0) + IF(W$4>$E285,MIN(W285,$I285-SUM($J285:W285)))","v":0},{"$f":"IF(X$4=$E285, $I285*X$257,0) + IF(X$4>$E285,MIN(X285,$I285-SUM($J285:X285)))","v":0},{"$f":"IF(Y$4=$E285, $I285*Y$257,0) + IF(Y$4>$E285,MIN(Y285,$I285-SUM($J285:Y285)))","v":0},{"$f":"IF(Z$4=$E285, $I285*Z$257,0) + IF(Z$4>$E285,MIN(Z285,$I285-SUM($J285:Z285)))","v":0},{"$f":"IF(AA$4=$E285, $I285*AA$257,0) + IF(AA$4>$E285,MIN(AA285,$I285-SUM($J285:AA285)))","v":0},{"$f":"IF(AB$4=$E285, $I285*AB$257,0) + IF(AB$4>$E285,MIN(AB285,$I285-SUM($J285:AB285)))","v":0},{"$f":"IF(AC$4=$E285, $I285*AC$257,0) + IF(AC$4>$E285,MIN(AC285,$I285-SUM($J285:AC285)))","v":0},{"$f":"IF(AD$4=$E285, $I285*AD$257,0) + IF(AD$4>$E285,MIN(AD285,$I285-SUM($J285:AD285)))","v":0},{"$f":"IF(AE$4=$E285, $I285*AE$257,0) + IF(AE$4>$E285,MIN(AE285,$I285-SUM($J285:AE285)))","v":0},{"$f":"IF(AF$4=$E285, $I285*AF$257,0) + IF(AF$4>$E285,MIN(AF285,$I285-SUM($J285:AF285)))","v":0},{"$f":"IF(AG$4=$E285, $I285*AG$257,0) + IF(AG$4>$E285,MIN(AG285,$I285-SUM($J285:AG285)))","v":0},{"$f":"IF(AH$4=$E285, $I285*AH$257,0) + IF(AH$4>$E285,MIN(AH285,$I285-SUM($J285:AH285)))","v":0},{"$f":"IF(AI$4=$E285, $I285*AI$257,0) + IF(AI$4>$E285,MIN(AI285,$I285-SUM($J285:AI285)))","v":0},{"$f":"IF(AJ$4=$E285, $I285*AJ$257,0) + IF(AJ$4>$E285,MIN(AJ285,$I285-SUM($J285:AJ285)))","v":0},{"$f":"IF(AK$4=$E285, $I285*AK$257,0) + IF(AK$4>$E285,MIN(AK285,$I285-SUM($J285:AK285)))","v":0},{"$f":"IF(AL$4=$E285, $I285*AL$257,0) + IF(AL$4>$E285,MIN(AL285,$I285-SUM($J285:AL285)))","v":0},{"$f":"IF(AM$4=$E285, $I285*AM$257,0) + IF(AM$4>$E285,MIN(AM285,$I285-SUM($J285:AM285)))","v":0},{"$f":"IF(AN$4=$E285, $I285*AN$257,0) + IF(AN$4>$E285,MIN(AN285,$I285-SUM($J285:AN285)))","v":0},{"$f":"IF(AO$4=$E285, $I285*AO$257,0) + IF(AO$4>$E285,MIN(AO285,$I285-SUM($J285:AO285)))","v":0},{"$f":"IF(AP$4=$E285, $I285*AP$257,0) + IF(AP$4>$E285,MIN(AP285,$I285-SUM($J285:AP285)))","v":0},{"$f":"IF(AQ$4=$E285, $I285*AQ$257,0) + IF(AQ$4>$E285,MIN(AQ285,$I285-SUM($J285:AQ285)))","v":0},{"$f":"IF(AR$4=$E285, $I285*AR$257,0) + IF(AR$4>$E285,MIN(AR285,$I285-SUM($J285:AR285)))","v":0},{"$f":"IF(AS$4=$E285, $I285*AS$257,0) + IF(AS$4>$E285,MIN(AS285,$I285-SUM($J285:AS285)))","v":0},{"$f":"IF(AT$4=$E285, $I285*AT$257,0) + IF(AT$4>$E285,MIN(AT285,$I285-SUM($J285:AT285)))","v":0},{"$f":"IF(AU$4=$E285, $I285*AU$257,0) + IF(AU$4>$E285,MIN(AU285,$I285-SUM($J285:AU285)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E285)+1)","v":"2016-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E286,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E286, $I286*J$257,0) + IF(J$4>$E286,MIN(J286,$I286-SUM($J286:J286)))","v":0},{"$f":"IF(K$4=$E286, $I286*K$257,0) + IF(K$4>$E286,MIN(K286,$I286-SUM($J286:K286)))","v":0},{"$f":"IF(L$4=$E286, $I286*L$257,0) + IF(L$4>$E286,MIN(L286,$I286-SUM($J286:L286)))","v":0},{"$f":"IF(M$4=$E286, $I286*M$257,0) + IF(M$4>$E286,MIN(M286,$I286-SUM($J286:M286)))","v":0},{"$f":"IF(N$4=$E286, $I286*N$257,0) + IF(N$4>$E286,MIN(N286,$I286-SUM($J286:N286)))","v":0},{"$f":"IF(O$4=$E286, $I286*O$257,0) + IF(O$4>$E286,MIN(O286,$I286-SUM($J286:O286)))","v":0},{"$f":"IF(P$4=$E286, $I286*P$257,0) + IF(P$4>$E286,MIN(P286,$I286-SUM($J286:P286)))","v":0},{"$f":"IF(Q$4=$E286, $I286*Q$257,0) + IF(Q$4>$E286,MIN(Q286,$I286-SUM($J286:Q286)))","v":0},{"$f":"IF(R$4=$E286, $I286*R$257,0) + IF(R$4>$E286,MIN(R286,$I286-SUM($J286:R286)))","v":0},{"$f":"IF(S$4=$E286, $I286*S$257,0) + IF(S$4>$E286,MIN(S286,$I286-SUM($J286:S286)))","v":0},{"$f":"IF(T$4=$E286, $I286*T$257,0) + IF(T$4>$E286,MIN(T286,$I286-SUM($J286:T286)))","v":0},{"$f":"IF(U$4=$E286, $I286*U$257,0) + IF(U$4>$E286,MIN(U286,$I286-SUM($J286:U286)))","v":0},{"$f":"IF(V$4=$E286, $I286*V$257,0) + IF(V$4>$E286,MIN(V286,$I286-SUM($J286:V286)))","v":0},{"$f":"IF(W$4=$E286, $I286*W$257,0) + IF(W$4>$E286,MIN(W286,$I286-SUM($J286:W286)))","v":0},{"$f":"IF(X$4=$E286, $I286*X$257,0) + IF(X$4>$E286,MIN(X286,$I286-SUM($J286:X286)))","v":0},{"$f":"IF(Y$4=$E286, $I286*Y$257,0) + IF(Y$4>$E286,MIN(Y286,$I286-SUM($J286:Y286)))","v":0},{"$f":"IF(Z$4=$E286, $I286*Z$257,0) + IF(Z$4>$E286,MIN(Z286,$I286-SUM($J286:Z286)))","v":0},{"$f":"IF(AA$4=$E286, $I286*AA$257,0) + IF(AA$4>$E286,MIN(AA286,$I286-SUM($J286:AA286)))","v":0},{"$f":"IF(AB$4=$E286, $I286*AB$257,0) + IF(AB$4>$E286,MIN(AB286,$I286-SUM($J286:AB286)))","v":0},{"$f":"IF(AC$4=$E286, $I286*AC$257,0) + IF(AC$4>$E286,MIN(AC286,$I286-SUM($J286:AC286)))","v":0},{"$f":"IF(AD$4=$E286, $I286*AD$257,0) + IF(AD$4>$E286,MIN(AD286,$I286-SUM($J286:AD286)))","v":0},{"$f":"IF(AE$4=$E286, $I286*AE$257,0) + IF(AE$4>$E286,MIN(AE286,$I286-SUM($J286:AE286)))","v":0},{"$f":"IF(AF$4=$E286, $I286*AF$257,0) + IF(AF$4>$E286,MIN(AF286,$I286-SUM($J286:AF286)))","v":0},{"$f":"IF(AG$4=$E286, $I286*AG$257,0) + IF(AG$4>$E286,MIN(AG286,$I286-SUM($J286:AG286)))","v":0},{"$f":"IF(AH$4=$E286, $I286*AH$257,0) + IF(AH$4>$E286,MIN(AH286,$I286-SUM($J286:AH286)))","v":0},{"$f":"IF(AI$4=$E286, $I286*AI$257,0) + IF(AI$4>$E286,MIN(AI286,$I286-SUM($J286:AI286)))","v":0},{"$f":"IF(AJ$4=$E286, $I286*AJ$257,0) + IF(AJ$4>$E286,MIN(AJ286,$I286-SUM($J286:AJ286)))","v":0},{"$f":"IF(AK$4=$E286, $I286*AK$257,0) + IF(AK$4>$E286,MIN(AK286,$I286-SUM($J286:AK286)))","v":0},{"$f":"IF(AL$4=$E286, $I286*AL$257,0) + IF(AL$4>$E286,MIN(AL286,$I286-SUM($J286:AL286)))","v":0},{"$f":"IF(AM$4=$E286, $I286*AM$257,0) + IF(AM$4>$E286,MIN(AM286,$I286-SUM($J286:AM286)))","v":0},{"$f":"IF(AN$4=$E286, $I286*AN$257,0) + IF(AN$4>$E286,MIN(AN286,$I286-SUM($J286:AN286)))","v":0},{"$f":"IF(AO$4=$E286, $I286*AO$257,0) + IF(AO$4>$E286,MIN(AO286,$I286-SUM($J286:AO286)))","v":0},{"$f":"IF(AP$4=$E286, $I286*AP$257,0) + IF(AP$4>$E286,MIN(AP286,$I286-SUM($J286:AP286)))","v":0},{"$f":"IF(AQ$4=$E286, $I286*AQ$257,0) + IF(AQ$4>$E286,MIN(AQ286,$I286-SUM($J286:AQ286)))","v":0},{"$f":"IF(AR$4=$E286, $I286*AR$257,0) + IF(AR$4>$E286,MIN(AR286,$I286-SUM($J286:AR286)))","v":0},{"$f":"IF(AS$4=$E286, $I286*AS$257,0) + IF(AS$4>$E286,MIN(AS286,$I286-SUM($J286:AS286)))","v":0},{"$f":"IF(AT$4=$E286, $I286*AT$257,0) + IF(AT$4>$E286,MIN(AT286,$I286-SUM($J286:AT286)))","v":0},{"$f":"IF(AU$4=$E286, $I286*AU$257,0) + IF(AU$4>$E286,MIN(AU286,$I286-SUM($J286:AU286)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E286)+1)","v":"2017-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E287,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E287, $I287*J$257,0) + IF(J$4>$E287,MIN(J287,$I287-SUM($J287:J287)))","v":0},{"$f":"IF(K$4=$E287, $I287*K$257,0) + IF(K$4>$E287,MIN(K287,$I287-SUM($J287:K287)))","v":0},{"$f":"IF(L$4=$E287, $I287*L$257,0) + IF(L$4>$E287,MIN(L287,$I287-SUM($J287:L287)))","v":0},{"$f":"IF(M$4=$E287, $I287*M$257,0) + IF(M$4>$E287,MIN(M287,$I287-SUM($J287:M287)))","v":0},{"$f":"IF(N$4=$E287, $I287*N$257,0) + IF(N$4>$E287,MIN(N287,$I287-SUM($J287:N287)))","v":0},{"$f":"IF(O$4=$E287, $I287*O$257,0) + IF(O$4>$E287,MIN(O287,$I287-SUM($J287:O287)))","v":0},{"$f":"IF(P$4=$E287, $I287*P$257,0) + IF(P$4>$E287,MIN(P287,$I287-SUM($J287:P287)))","v":0},{"$f":"IF(Q$4=$E287, $I287*Q$257,0) + IF(Q$4>$E287,MIN(Q287,$I287-SUM($J287:Q287)))","v":0},{"$f":"IF(R$4=$E287, $I287*R$257,0) + IF(R$4>$E287,MIN(R287,$I287-SUM($J287:R287)))","v":0},{"$f":"IF(S$4=$E287, $I287*S$257,0) + IF(S$4>$E287,MIN(S287,$I287-SUM($J287:S287)))","v":0},{"$f":"IF(T$4=$E287, $I287*T$257,0) + IF(T$4>$E287,MIN(T287,$I287-SUM($J287:T287)))","v":0},{"$f":"IF(U$4=$E287, $I287*U$257,0) + IF(U$4>$E287,MIN(U287,$I287-SUM($J287:U287)))","v":0},{"$f":"IF(V$4=$E287, $I287*V$257,0) + IF(V$4>$E287,MIN(V287,$I287-SUM($J287:V287)))","v":0},{"$f":"IF(W$4=$E287, $I287*W$257,0) + IF(W$4>$E287,MIN(W287,$I287-SUM($J287:W287)))","v":0},{"$f":"IF(X$4=$E287, $I287*X$257,0) + IF(X$4>$E287,MIN(X287,$I287-SUM($J287:X287)))","v":0},{"$f":"IF(Y$4=$E287, $I287*Y$257,0) + IF(Y$4>$E287,MIN(Y287,$I287-SUM($J287:Y287)))","v":0},{"$f":"IF(Z$4=$E287, $I287*Z$257,0) + IF(Z$4>$E287,MIN(Z287,$I287-SUM($J287:Z287)))","v":0},{"$f":"IF(AA$4=$E287, $I287*AA$257,0) + IF(AA$4>$E287,MIN(AA287,$I287-SUM($J287:AA287)))","v":0},{"$f":"IF(AB$4=$E287, $I287*AB$257,0) + IF(AB$4>$E287,MIN(AB287,$I287-SUM($J287:AB287)))","v":0},{"$f":"IF(AC$4=$E287, $I287*AC$257,0) + IF(AC$4>$E287,MIN(AC287,$I287-SUM($J287:AC287)))","v":0},{"$f":"IF(AD$4=$E287, $I287*AD$257,0) + IF(AD$4>$E287,MIN(AD287,$I287-SUM($J287:AD287)))","v":0},{"$f":"IF(AE$4=$E287, $I287*AE$257,0) + IF(AE$4>$E287,MIN(AE287,$I287-SUM($J287:AE287)))","v":0},{"$f":"IF(AF$4=$E287, $I287*AF$257,0) + IF(AF$4>$E287,MIN(AF287,$I287-SUM($J287:AF287)))","v":0},{"$f":"IF(AG$4=$E287, $I287*AG$257,0) + IF(AG$4>$E287,MIN(AG287,$I287-SUM($J287:AG287)))","v":0},{"$f":"IF(AH$4=$E287, $I287*AH$257,0) + IF(AH$4>$E287,MIN(AH287,$I287-SUM($J287:AH287)))","v":0},{"$f":"IF(AI$4=$E287, $I287*AI$257,0) + IF(AI$4>$E287,MIN(AI287,$I287-SUM($J287:AI287)))","v":0},{"$f":"IF(AJ$4=$E287, $I287*AJ$257,0) + IF(AJ$4>$E287,MIN(AJ287,$I287-SUM($J287:AJ287)))","v":0},{"$f":"IF(AK$4=$E287, $I287*AK$257,0) + IF(AK$4>$E287,MIN(AK287,$I287-SUM($J287:AK287)))","v":0},{"$f":"IF(AL$4=$E287, $I287*AL$257,0) + IF(AL$4>$E287,MIN(AL287,$I287-SUM($J287:AL287)))","v":0},{"$f":"IF(AM$4=$E287, $I287*AM$257,0) + IF(AM$4>$E287,MIN(AM287,$I287-SUM($J287:AM287)))","v":0},{"$f":"IF(AN$4=$E287, $I287*AN$257,0) + IF(AN$4>$E287,MIN(AN287,$I287-SUM($J287:AN287)))","v":0},{"$f":"IF(AO$4=$E287, $I287*AO$257,0) + IF(AO$4>$E287,MIN(AO287,$I287-SUM($J287:AO287)))","v":0},{"$f":"IF(AP$4=$E287, $I287*AP$257,0) + IF(AP$4>$E287,MIN(AP287,$I287-SUM($J287:AP287)))","v":0},{"$f":"IF(AQ$4=$E287, $I287*AQ$257,0) + IF(AQ$4>$E287,MIN(AQ287,$I287-SUM($J287:AQ287)))","v":0},{"$f":"IF(AR$4=$E287, $I287*AR$257,0) + IF(AR$4>$E287,MIN(AR287,$I287-SUM($J287:AR287)))","v":0},{"$f":"IF(AS$4=$E287, $I287*AS$257,0) + IF(AS$4>$E287,MIN(AS287,$I287-SUM($J287:AS287)))","v":0},{"$f":"IF(AT$4=$E287, $I287*AT$257,0) + IF(AT$4>$E287,MIN(AT287,$I287-SUM($J287:AT287)))","v":0},{"$f":"IF(AU$4=$E287, $I287*AU$257,0) + IF(AU$4>$E287,MIN(AU287,$I287-SUM($J287:AU287)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E287)+1)","v":"2018-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E288,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E288, $I288*J$257,0) + IF(J$4>$E288,MIN(J288,$I288-SUM($J288:J288)))","v":0},{"$f":"IF(K$4=$E288, $I288*K$257,0) + IF(K$4>$E288,MIN(K288,$I288-SUM($J288:K288)))","v":0},{"$f":"IF(L$4=$E288, $I288*L$257,0) + IF(L$4>$E288,MIN(L288,$I288-SUM($J288:L288)))","v":0},{"$f":"IF(M$4=$E288, $I288*M$257,0) + IF(M$4>$E288,MIN(M288,$I288-SUM($J288:M288)))","v":0},{"$f":"IF(N$4=$E288, $I288*N$257,0) + IF(N$4>$E288,MIN(N288,$I288-SUM($J288:N288)))","v":0},{"$f":"IF(O$4=$E288, $I288*O$257,0) + IF(O$4>$E288,MIN(O288,$I288-SUM($J288:O288)))","v":0},{"$f":"IF(P$4=$E288, $I288*P$257,0) + IF(P$4>$E288,MIN(P288,$I288-SUM($J288:P288)))","v":0},{"$f":"IF(Q$4=$E288, $I288*Q$257,0) + IF(Q$4>$E288,MIN(Q288,$I288-SUM($J288:Q288)))","v":0},{"$f":"IF(R$4=$E288, $I288*R$257,0) + IF(R$4>$E288,MIN(R288,$I288-SUM($J288:R288)))","v":0},{"$f":"IF(S$4=$E288, $I288*S$257,0) + IF(S$4>$E288,MIN(S288,$I288-SUM($J288:S288)))","v":0},{"$f":"IF(T$4=$E288, $I288*T$257,0) + IF(T$4>$E288,MIN(T288,$I288-SUM($J288:T288)))","v":0},{"$f":"IF(U$4=$E288, $I288*U$257,0) + IF(U$4>$E288,MIN(U288,$I288-SUM($J288:U288)))","v":0},{"$f":"IF(V$4=$E288, $I288*V$257,0) + IF(V$4>$E288,MIN(V288,$I288-SUM($J288:V288)))","v":0},{"$f":"IF(W$4=$E288, $I288*W$257,0) + IF(W$4>$E288,MIN(W288,$I288-SUM($J288:W288)))","v":0},{"$f":"IF(X$4=$E288, $I288*X$257,0) + IF(X$4>$E288,MIN(X288,$I288-SUM($J288:X288)))","v":0},{"$f":"IF(Y$4=$E288, $I288*Y$257,0) + IF(Y$4>$E288,MIN(Y288,$I288-SUM($J288:Y288)))","v":0},{"$f":"IF(Z$4=$E288, $I288*Z$257,0) + IF(Z$4>$E288,MIN(Z288,$I288-SUM($J288:Z288)))","v":0},{"$f":"IF(AA$4=$E288, $I288*AA$257,0) + IF(AA$4>$E288,MIN(AA288,$I288-SUM($J288:AA288)))","v":0},{"$f":"IF(AB$4=$E288, $I288*AB$257,0) + IF(AB$4>$E288,MIN(AB288,$I288-SUM($J288:AB288)))","v":0},{"$f":"IF(AC$4=$E288, $I288*AC$257,0) + IF(AC$4>$E288,MIN(AC288,$I288-SUM($J288:AC288)))","v":0},{"$f":"IF(AD$4=$E288, $I288*AD$257,0) + IF(AD$4>$E288,MIN(AD288,$I288-SUM($J288:AD288)))","v":0},{"$f":"IF(AE$4=$E288, $I288*AE$257,0) + IF(AE$4>$E288,MIN(AE288,$I288-SUM($J288:AE288)))","v":0},{"$f":"IF(AF$4=$E288, $I288*AF$257,0) + IF(AF$4>$E288,MIN(AF288,$I288-SUM($J288:AF288)))","v":0},{"$f":"IF(AG$4=$E288, $I288*AG$257,0) + IF(AG$4>$E288,MIN(AG288,$I288-SUM($J288:AG288)))","v":0},{"$f":"IF(AH$4=$E288, $I288*AH$257,0) + IF(AH$4>$E288,MIN(AH288,$I288-SUM($J288:AH288)))","v":0},{"$f":"IF(AI$4=$E288, $I288*AI$257,0) + IF(AI$4>$E288,MIN(AI288,$I288-SUM($J288:AI288)))","v":0},{"$f":"IF(AJ$4=$E288, $I288*AJ$257,0) + IF(AJ$4>$E288,MIN(AJ288,$I288-SUM($J288:AJ288)))","v":0},{"$f":"IF(AK$4=$E288, $I288*AK$257,0) + IF(AK$4>$E288,MIN(AK288,$I288-SUM($J288:AK288)))","v":0},{"$f":"IF(AL$4=$E288, $I288*AL$257,0) + IF(AL$4>$E288,MIN(AL288,$I288-SUM($J288:AL288)))","v":0},{"$f":"IF(AM$4=$E288, $I288*AM$257,0) + IF(AM$4>$E288,MIN(AM288,$I288-SUM($J288:AM288)))","v":0},{"$f":"IF(AN$4=$E288, $I288*AN$257,0) + IF(AN$4>$E288,MIN(AN288,$I288-SUM($J288:AN288)))","v":0},{"$f":"IF(AO$4=$E288, $I288*AO$257,0) + IF(AO$4>$E288,MIN(AO288,$I288-SUM($J288:AO288)))","v":0},{"$f":"IF(AP$4=$E288, $I288*AP$257,0) + IF(AP$4>$E288,MIN(AP288,$I288-SUM($J288:AP288)))","v":0},{"$f":"IF(AQ$4=$E288, $I288*AQ$257,0) + IF(AQ$4>$E288,MIN(AQ288,$I288-SUM($J288:AQ288)))","v":0},{"$f":"IF(AR$4=$E288, $I288*AR$257,0) + IF(AR$4>$E288,MIN(AR288,$I288-SUM($J288:AR288)))","v":0},{"$f":"IF(AS$4=$E288, $I288*AS$257,0) + IF(AS$4>$E288,MIN(AS288,$I288-SUM($J288:AS288)))","v":0},{"$f":"IF(AT$4=$E288, $I288*AT$257,0) + IF(AT$4>$E288,MIN(AT288,$I288-SUM($J288:AT288)))","v":0},{"$f":"IF(AU$4=$E288, $I288*AU$257,0) + IF(AU$4>$E288,MIN(AU288,$I288-SUM($J288:AU288)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E288)+1)","v":"2019-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E289,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E289, $I289*J$257,0) + IF(J$4>$E289,MIN(J289,$I289-SUM($J289:J289)))","v":0},{"$f":"IF(K$4=$E289, $I289*K$257,0) + IF(K$4>$E289,MIN(K289,$I289-SUM($J289:K289)))","v":0},{"$f":"IF(L$4=$E289, $I289*L$257,0) + IF(L$4>$E289,MIN(L289,$I289-SUM($J289:L289)))","v":0},{"$f":"IF(M$4=$E289, $I289*M$257,0) + IF(M$4>$E289,MIN(M289,$I289-SUM($J289:M289)))","v":0},{"$f":"IF(N$4=$E289, $I289*N$257,0) + IF(N$4>$E289,MIN(N289,$I289-SUM($J289:N289)))","v":0},{"$f":"IF(O$4=$E289, $I289*O$257,0) + IF(O$4>$E289,MIN(O289,$I289-SUM($J289:O289)))","v":0},{"$f":"IF(P$4=$E289, $I289*P$257,0) + IF(P$4>$E289,MIN(P289,$I289-SUM($J289:P289)))","v":0},{"$f":"IF(Q$4=$E289, $I289*Q$257,0) + IF(Q$4>$E289,MIN(Q289,$I289-SUM($J289:Q289)))","v":0},{"$f":"IF(R$4=$E289, $I289*R$257,0) + IF(R$4>$E289,MIN(R289,$I289-SUM($J289:R289)))","v":0},{"$f":"IF(S$4=$E289, $I289*S$257,0) + IF(S$4>$E289,MIN(S289,$I289-SUM($J289:S289)))","v":0},{"$f":"IF(T$4=$E289, $I289*T$257,0) + IF(T$4>$E289,MIN(T289,$I289-SUM($J289:T289)))","v":0},{"$f":"IF(U$4=$E289, $I289*U$257,0) + IF(U$4>$E289,MIN(U289,$I289-SUM($J289:U289)))","v":0},{"$f":"IF(V$4=$E289, $I289*V$257,0) + IF(V$4>$E289,MIN(V289,$I289-SUM($J289:V289)))","v":0},{"$f":"IF(W$4=$E289, $I289*W$257,0) + IF(W$4>$E289,MIN(W289,$I289-SUM($J289:W289)))","v":0},{"$f":"IF(X$4=$E289, $I289*X$257,0) + IF(X$4>$E289,MIN(X289,$I289-SUM($J289:X289)))","v":0},{"$f":"IF(Y$4=$E289, $I289*Y$257,0) + IF(Y$4>$E289,MIN(Y289,$I289-SUM($J289:Y289)))","v":0},{"$f":"IF(Z$4=$E289, $I289*Z$257,0) + IF(Z$4>$E289,MIN(Z289,$I289-SUM($J289:Z289)))","v":0},{"$f":"IF(AA$4=$E289, $I289*AA$257,0) + IF(AA$4>$E289,MIN(AA289,$I289-SUM($J289:AA289)))","v":0},{"$f":"IF(AB$4=$E289, $I289*AB$257,0) + IF(AB$4>$E289,MIN(AB289,$I289-SUM($J289:AB289)))","v":0},{"$f":"IF(AC$4=$E289, $I289*AC$257,0) + IF(AC$4>$E289,MIN(AC289,$I289-SUM($J289:AC289)))","v":0},{"$f":"IF(AD$4=$E289, $I289*AD$257,0) + IF(AD$4>$E289,MIN(AD289,$I289-SUM($J289:AD289)))","v":0},{"$f":"IF(AE$4=$E289, $I289*AE$257,0) + IF(AE$4>$E289,MIN(AE289,$I289-SUM($J289:AE289)))","v":0},{"$f":"IF(AF$4=$E289, $I289*AF$257,0) + IF(AF$4>$E289,MIN(AF289,$I289-SUM($J289:AF289)))","v":0},{"$f":"IF(AG$4=$E289, $I289*AG$257,0) + IF(AG$4>$E289,MIN(AG289,$I289-SUM($J289:AG289)))","v":0},{"$f":"IF(AH$4=$E289, $I289*AH$257,0) + IF(AH$4>$E289,MIN(AH289,$I289-SUM($J289:AH289)))","v":0},{"$f":"IF(AI$4=$E289, $I289*AI$257,0) + IF(AI$4>$E289,MIN(AI289,$I289-SUM($J289:AI289)))","v":0},{"$f":"IF(AJ$4=$E289, $I289*AJ$257,0) + IF(AJ$4>$E289,MIN(AJ289,$I289-SUM($J289:AJ289)))","v":0},{"$f":"IF(AK$4=$E289, $I289*AK$257,0) + IF(AK$4>$E289,MIN(AK289,$I289-SUM($J289:AK289)))","v":0},{"$f":"IF(AL$4=$E289, $I289*AL$257,0) + IF(AL$4>$E289,MIN(AL289,$I289-SUM($J289:AL289)))","v":0},{"$f":"IF(AM$4=$E289, $I289*AM$257,0) + IF(AM$4>$E289,MIN(AM289,$I289-SUM($J289:AM289)))","v":0},{"$f":"IF(AN$4=$E289, $I289*AN$257,0) + IF(AN$4>$E289,MIN(AN289,$I289-SUM($J289:AN289)))","v":0},{"$f":"IF(AO$4=$E289, $I289*AO$257,0) + IF(AO$4>$E289,MIN(AO289,$I289-SUM($J289:AO289)))","v":0},{"$f":"IF(AP$4=$E289, $I289*AP$257,0) + IF(AP$4>$E289,MIN(AP289,$I289-SUM($J289:AP289)))","v":0},{"$f":"IF(AQ$4=$E289, $I289*AQ$257,0) + IF(AQ$4>$E289,MIN(AQ289,$I289-SUM($J289:AQ289)))","v":0},{"$f":"IF(AR$4=$E289, $I289*AR$257,0) + IF(AR$4>$E289,MIN(AR289,$I289-SUM($J289:AR289)))","v":0},{"$f":"IF(AS$4=$E289, $I289*AS$257,0) + IF(AS$4>$E289,MIN(AS289,$I289-SUM($J289:AS289)))","v":0},{"$f":"IF(AT$4=$E289, $I289*AT$257,0) + IF(AT$4>$E289,MIN(AT289,$I289-SUM($J289:AT289)))","v":0},{"$f":"IF(AU$4=$E289, $I289*AU$257,0) + IF(AU$4>$E289,MIN(AU289,$I289-SUM($J289:AU289)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E289)+1)","v":"2020-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E290,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E290, $I290*J$257,0) + IF(J$4>$E290,MIN(J290,$I290-SUM($J290:J290)))","v":0},{"$f":"IF(K$4=$E290, $I290*K$257,0) + IF(K$4>$E290,MIN(K290,$I290-SUM($J290:K290)))","v":0},{"$f":"IF(L$4=$E290, $I290*L$257,0) + IF(L$4>$E290,MIN(L290,$I290-SUM($J290:L290)))","v":0},{"$f":"IF(M$4=$E290, $I290*M$257,0) + IF(M$4>$E290,MIN(M290,$I290-SUM($J290:M290)))","v":0},{"$f":"IF(N$4=$E290, $I290*N$257,0) + IF(N$4>$E290,MIN(N290,$I290-SUM($J290:N290)))","v":0},{"$f":"IF(O$4=$E290, $I290*O$257,0) + IF(O$4>$E290,MIN(O290,$I290-SUM($J290:O290)))","v":0},{"$f":"IF(P$4=$E290, $I290*P$257,0) + IF(P$4>$E290,MIN(P290,$I290-SUM($J290:P290)))","v":0},{"$f":"IF(Q$4=$E290, $I290*Q$257,0) + IF(Q$4>$E290,MIN(Q290,$I290-SUM($J290:Q290)))","v":0},{"$f":"IF(R$4=$E290, $I290*R$257,0) + IF(R$4>$E290,MIN(R290,$I290-SUM($J290:R290)))","v":0},{"$f":"IF(S$4=$E290, $I290*S$257,0) + IF(S$4>$E290,MIN(S290,$I290-SUM($J290:S290)))","v":0},{"$f":"IF(T$4=$E290, $I290*T$257,0) + IF(T$4>$E290,MIN(T290,$I290-SUM($J290:T290)))","v":0},{"$f":"IF(U$4=$E290, $I290*U$257,0) + IF(U$4>$E290,MIN(U290,$I290-SUM($J290:U290)))","v":0},{"$f":"IF(V$4=$E290, $I290*V$257,0) + IF(V$4>$E290,MIN(V290,$I290-SUM($J290:V290)))","v":0},{"$f":"IF(W$4=$E290, $I290*W$257,0) + IF(W$4>$E290,MIN(W290,$I290-SUM($J290:W290)))","v":0},{"$f":"IF(X$4=$E290, $I290*X$257,0) + IF(X$4>$E290,MIN(X290,$I290-SUM($J290:X290)))","v":0},{"$f":"IF(Y$4=$E290, $I290*Y$257,0) + IF(Y$4>$E290,MIN(Y290,$I290-SUM($J290:Y290)))","v":0},{"$f":"IF(Z$4=$E290, $I290*Z$257,0) + IF(Z$4>$E290,MIN(Z290,$I290-SUM($J290:Z290)))","v":0},{"$f":"IF(AA$4=$E290, $I290*AA$257,0) + IF(AA$4>$E290,MIN(AA290,$I290-SUM($J290:AA290)))","v":0},{"$f":"IF(AB$4=$E290, $I290*AB$257,0) + IF(AB$4>$E290,MIN(AB290,$I290-SUM($J290:AB290)))","v":0},{"$f":"IF(AC$4=$E290, $I290*AC$257,0) + IF(AC$4>$E290,MIN(AC290,$I290-SUM($J290:AC290)))","v":0},{"$f":"IF(AD$4=$E290, $I290*AD$257,0) + IF(AD$4>$E290,MIN(AD290,$I290-SUM($J290:AD290)))","v":0},{"$f":"IF(AE$4=$E290, $I290*AE$257,0) + IF(AE$4>$E290,MIN(AE290,$I290-SUM($J290:AE290)))","v":0},{"$f":"IF(AF$4=$E290, $I290*AF$257,0) + IF(AF$4>$E290,MIN(AF290,$I290-SUM($J290:AF290)))","v":0},{"$f":"IF(AG$4=$E290, $I290*AG$257,0) + IF(AG$4>$E290,MIN(AG290,$I290-SUM($J290:AG290)))","v":0},{"$f":"IF(AH$4=$E290, $I290*AH$257,0) + IF(AH$4>$E290,MIN(AH290,$I290-SUM($J290:AH290)))","v":0},{"$f":"IF(AI$4=$E290, $I290*AI$257,0) + IF(AI$4>$E290,MIN(AI290,$I290-SUM($J290:AI290)))","v":0},{"$f":"IF(AJ$4=$E290, $I290*AJ$257,0) + IF(AJ$4>$E290,MIN(AJ290,$I290-SUM($J290:AJ290)))","v":0},{"$f":"IF(AK$4=$E290, $I290*AK$257,0) + IF(AK$4>$E290,MIN(AK290,$I290-SUM($J290:AK290)))","v":0},{"$f":"IF(AL$4=$E290, $I290*AL$257,0) + IF(AL$4>$E290,MIN(AL290,$I290-SUM($J290:AL290)))","v":0},{"$f":"IF(AM$4=$E290, $I290*AM$257,0) + IF(AM$4>$E290,MIN(AM290,$I290-SUM($J290:AM290)))","v":0},{"$f":"IF(AN$4=$E290, $I290*AN$257,0) + IF(AN$4>$E290,MIN(AN290,$I290-SUM($J290:AN290)))","v":0},{"$f":"IF(AO$4=$E290, $I290*AO$257,0) + IF(AO$4>$E290,MIN(AO290,$I290-SUM($J290:AO290)))","v":0},{"$f":"IF(AP$4=$E290, $I290*AP$257,0) + IF(AP$4>$E290,MIN(AP290,$I290-SUM($J290:AP290)))","v":0},{"$f":"IF(AQ$4=$E290, $I290*AQ$257,0) + IF(AQ$4>$E290,MIN(AQ290,$I290-SUM($J290:AQ290)))","v":0},{"$f":"IF(AR$4=$E290, $I290*AR$257,0) + IF(AR$4>$E290,MIN(AR290,$I290-SUM($J290:AR290)))","v":0},{"$f":"IF(AS$4=$E290, $I290*AS$257,0) + IF(AS$4>$E290,MIN(AS290,$I290-SUM($J290:AS290)))","v":0},{"$f":"IF(AT$4=$E290, $I290*AT$257,0) + IF(AT$4>$E290,MIN(AT290,$I290-SUM($J290:AT290)))","v":0},{"$f":"IF(AU$4=$E290, $I290*AU$257,0) + IF(AU$4>$E290,MIN(AU290,$I290-SUM($J290:AU290)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E290)+1)","v":"2021-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E291,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E291, $I291*J$257,0) + IF(J$4>$E291,MIN(J291,$I291-SUM($J291:J291)))","v":0},{"$f":"IF(K$4=$E291, $I291*K$257,0) + IF(K$4>$E291,MIN(K291,$I291-SUM($J291:K291)))","v":0},{"$f":"IF(L$4=$E291, $I291*L$257,0) + IF(L$4>$E291,MIN(L291,$I291-SUM($J291:L291)))","v":0},{"$f":"IF(M$4=$E291, $I291*M$257,0) + IF(M$4>$E291,MIN(M291,$I291-SUM($J291:M291)))","v":0},{"$f":"IF(N$4=$E291, $I291*N$257,0) + IF(N$4>$E291,MIN(N291,$I291-SUM($J291:N291)))","v":0},{"$f":"IF(O$4=$E291, $I291*O$257,0) + IF(O$4>$E291,MIN(O291,$I291-SUM($J291:O291)))","v":0},{"$f":"IF(P$4=$E291, $I291*P$257,0) + IF(P$4>$E291,MIN(P291,$I291-SUM($J291:P291)))","v":0},{"$f":"IF(Q$4=$E291, $I291*Q$257,0) + IF(Q$4>$E291,MIN(Q291,$I291-SUM($J291:Q291)))","v":0},{"$f":"IF(R$4=$E291, $I291*R$257,0) + IF(R$4>$E291,MIN(R291,$I291-SUM($J291:R291)))","v":0},{"$f":"IF(S$4=$E291, $I291*S$257,0) + IF(S$4>$E291,MIN(S291,$I291-SUM($J291:S291)))","v":0},{"$f":"IF(T$4=$E291, $I291*T$257,0) + IF(T$4>$E291,MIN(T291,$I291-SUM($J291:T291)))","v":0},{"$f":"IF(U$4=$E291, $I291*U$257,0) + IF(U$4>$E291,MIN(U291,$I291-SUM($J291:U291)))","v":0},{"$f":"IF(V$4=$E291, $I291*V$257,0) + IF(V$4>$E291,MIN(V291,$I291-SUM($J291:V291)))","v":0},{"$f":"IF(W$4=$E291, $I291*W$257,0) + IF(W$4>$E291,MIN(W291,$I291-SUM($J291:W291)))","v":0},{"$f":"IF(X$4=$E291, $I291*X$257,0) + IF(X$4>$E291,MIN(X291,$I291-SUM($J291:X291)))","v":0},{"$f":"IF(Y$4=$E291, $I291*Y$257,0) + IF(Y$4>$E291,MIN(Y291,$I291-SUM($J291:Y291)))","v":0},{"$f":"IF(Z$4=$E291, $I291*Z$257,0) + IF(Z$4>$E291,MIN(Z291,$I291-SUM($J291:Z291)))","v":0},{"$f":"IF(AA$4=$E291, $I291*AA$257,0) + IF(AA$4>$E291,MIN(AA291,$I291-SUM($J291:AA291)))","v":0},{"$f":"IF(AB$4=$E291, $I291*AB$257,0) + IF(AB$4>$E291,MIN(AB291,$I291-SUM($J291:AB291)))","v":0},{"$f":"IF(AC$4=$E291, $I291*AC$257,0) + IF(AC$4>$E291,MIN(AC291,$I291-SUM($J291:AC291)))","v":0},{"$f":"IF(AD$4=$E291, $I291*AD$257,0) + IF(AD$4>$E291,MIN(AD291,$I291-SUM($J291:AD291)))","v":0},{"$f":"IF(AE$4=$E291, $I291*AE$257,0) + IF(AE$4>$E291,MIN(AE291,$I291-SUM($J291:AE291)))","v":0},{"$f":"IF(AF$4=$E291, $I291*AF$257,0) + IF(AF$4>$E291,MIN(AF291,$I291-SUM($J291:AF291)))","v":0},{"$f":"IF(AG$4=$E291, $I291*AG$257,0) + IF(AG$4>$E291,MIN(AG291,$I291-SUM($J291:AG291)))","v":0},{"$f":"IF(AH$4=$E291, $I291*AH$257,0) + IF(AH$4>$E291,MIN(AH291,$I291-SUM($J291:AH291)))","v":0},{"$f":"IF(AI$4=$E291, $I291*AI$257,0) + IF(AI$4>$E291,MIN(AI291,$I291-SUM($J291:AI291)))","v":0},{"$f":"IF(AJ$4=$E291, $I291*AJ$257,0) + IF(AJ$4>$E291,MIN(AJ291,$I291-SUM($J291:AJ291)))","v":0},{"$f":"IF(AK$4=$E291, $I291*AK$257,0) + IF(AK$4>$E291,MIN(AK291,$I291-SUM($J291:AK291)))","v":0},{"$f":"IF(AL$4=$E291, $I291*AL$257,0) + IF(AL$4>$E291,MIN(AL291,$I291-SUM($J291:AL291)))","v":0},{"$f":"IF(AM$4=$E291, $I291*AM$257,0) + IF(AM$4>$E291,MIN(AM291,$I291-SUM($J291:AM291)))","v":0},{"$f":"IF(AN$4=$E291, $I291*AN$257,0) + IF(AN$4>$E291,MIN(AN291,$I291-SUM($J291:AN291)))","v":0},{"$f":"IF(AO$4=$E291, $I291*AO$257,0) + IF(AO$4>$E291,MIN(AO291,$I291-SUM($J291:AO291)))","v":0},{"$f":"IF(AP$4=$E291, $I291*AP$257,0) + IF(AP$4>$E291,MIN(AP291,$I291-SUM($J291:AP291)))","v":0},{"$f":"IF(AQ$4=$E291, $I291*AQ$257,0) + IF(AQ$4>$E291,MIN(AQ291,$I291-SUM($J291:AQ291)))","v":0},{"$f":"IF(AR$4=$E291, $I291*AR$257,0) + IF(AR$4>$E291,MIN(AR291,$I291-SUM($J291:AR291)))","v":0},{"$f":"IF(AS$4=$E291, $I291*AS$257,0) + IF(AS$4>$E291,MIN(AS291,$I291-SUM($J291:AS291)))","v":0},{"$f":"IF(AT$4=$E291, $I291*AT$257,0) + IF(AT$4>$E291,MIN(AT291,$I291-SUM($J291:AT291)))","v":0},{"$f":"IF(AU$4=$E291, $I291*AU$257,0) + IF(AU$4>$E291,MIN(AU291,$I291-SUM($J291:AU291)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E291)+1)","v":"2022-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E292,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E292, $I292*J$257,0) + IF(J$4>$E292,MIN(J292,$I292-SUM($J292:J292)))","v":0},{"$f":"IF(K$4=$E292, $I292*K$257,0) + IF(K$4>$E292,MIN(K292,$I292-SUM($J292:K292)))","v":0},{"$f":"IF(L$4=$E292, $I292*L$257,0) + IF(L$4>$E292,MIN(L292,$I292-SUM($J292:L292)))","v":0},{"$f":"IF(M$4=$E292, $I292*M$257,0) + IF(M$4>$E292,MIN(M292,$I292-SUM($J292:M292)))","v":0},{"$f":"IF(N$4=$E292, $I292*N$257,0) + IF(N$4>$E292,MIN(N292,$I292-SUM($J292:N292)))","v":0},{"$f":"IF(O$4=$E292, $I292*O$257,0) + IF(O$4>$E292,MIN(O292,$I292-SUM($J292:O292)))","v":0},{"$f":"IF(P$4=$E292, $I292*P$257,0) + IF(P$4>$E292,MIN(P292,$I292-SUM($J292:P292)))","v":0},{"$f":"IF(Q$4=$E292, $I292*Q$257,0) + IF(Q$4>$E292,MIN(Q292,$I292-SUM($J292:Q292)))","v":0},{"$f":"IF(R$4=$E292, $I292*R$257,0) + IF(R$4>$E292,MIN(R292,$I292-SUM($J292:R292)))","v":0},{"$f":"IF(S$4=$E292, $I292*S$257,0) + IF(S$4>$E292,MIN(S292,$I292-SUM($J292:S292)))","v":0},{"$f":"IF(T$4=$E292, $I292*T$257,0) + IF(T$4>$E292,MIN(T292,$I292-SUM($J292:T292)))","v":0},{"$f":"IF(U$4=$E292, $I292*U$257,0) + IF(U$4>$E292,MIN(U292,$I292-SUM($J292:U292)))","v":0},{"$f":"IF(V$4=$E292, $I292*V$257,0) + IF(V$4>$E292,MIN(V292,$I292-SUM($J292:V292)))","v":0},{"$f":"IF(W$4=$E292, $I292*W$257,0) + IF(W$4>$E292,MIN(W292,$I292-SUM($J292:W292)))","v":0},{"$f":"IF(X$4=$E292, $I292*X$257,0) + IF(X$4>$E292,MIN(X292,$I292-SUM($J292:X292)))","v":0},{"$f":"IF(Y$4=$E292, $I292*Y$257,0) + IF(Y$4>$E292,MIN(Y292,$I292-SUM($J292:Y292)))","v":0},{"$f":"IF(Z$4=$E292, $I292*Z$257,0) + IF(Z$4>$E292,MIN(Z292,$I292-SUM($J292:Z292)))","v":0},{"$f":"IF(AA$4=$E292, $I292*AA$257,0) + IF(AA$4>$E292,MIN(AA292,$I292-SUM($J292:AA292)))","v":0},{"$f":"IF(AB$4=$E292, $I292*AB$257,0) + IF(AB$4>$E292,MIN(AB292,$I292-SUM($J292:AB292)))","v":0},{"$f":"IF(AC$4=$E292, $I292*AC$257,0) + IF(AC$4>$E292,MIN(AC292,$I292-SUM($J292:AC292)))","v":0},{"$f":"IF(AD$4=$E292, $I292*AD$257,0) + IF(AD$4>$E292,MIN(AD292,$I292-SUM($J292:AD292)))","v":0},{"$f":"IF(AE$4=$E292, $I292*AE$257,0) + IF(AE$4>$E292,MIN(AE292,$I292-SUM($J292:AE292)))","v":0},{"$f":"IF(AF$4=$E292, $I292*AF$257,0) + IF(AF$4>$E292,MIN(AF292,$I292-SUM($J292:AF292)))","v":0},{"$f":"IF(AG$4=$E292, $I292*AG$257,0) + IF(AG$4>$E292,MIN(AG292,$I292-SUM($J292:AG292)))","v":0},{"$f":"IF(AH$4=$E292, $I292*AH$257,0) + IF(AH$4>$E292,MIN(AH292,$I292-SUM($J292:AH292)))","v":0},{"$f":"IF(AI$4=$E292, $I292*AI$257,0) + IF(AI$4>$E292,MIN(AI292,$I292-SUM($J292:AI292)))","v":0},{"$f":"IF(AJ$4=$E292, $I292*AJ$257,0) + IF(AJ$4>$E292,MIN(AJ292,$I292-SUM($J292:AJ292)))","v":0},{"$f":"IF(AK$4=$E292, $I292*AK$257,0) + IF(AK$4>$E292,MIN(AK292,$I292-SUM($J292:AK292)))","v":0},{"$f":"IF(AL$4=$E292, $I292*AL$257,0) + IF(AL$4>$E292,MIN(AL292,$I292-SUM($J292:AL292)))","v":0},{"$f":"IF(AM$4=$E292, $I292*AM$257,0) + IF(AM$4>$E292,MIN(AM292,$I292-SUM($J292:AM292)))","v":0},{"$f":"IF(AN$4=$E292, $I292*AN$257,0) + IF(AN$4>$E292,MIN(AN292,$I292-SUM($J292:AN292)))","v":0},{"$f":"IF(AO$4=$E292, $I292*AO$257,0) + IF(AO$4>$E292,MIN(AO292,$I292-SUM($J292:AO292)))","v":0},{"$f":"IF(AP$4=$E292, $I292*AP$257,0) + IF(AP$4>$E292,MIN(AP292,$I292-SUM($J292:AP292)))","v":0},{"$f":"IF(AQ$4=$E292, $I292*AQ$257,0) + IF(AQ$4>$E292,MIN(AQ292,$I292-SUM($J292:AQ292)))","v":0},{"$f":"IF(AR$4=$E292, $I292*AR$257,0) + IF(AR$4>$E292,MIN(AR292,$I292-SUM($J292:AR292)))","v":0},{"$f":"IF(AS$4=$E292, $I292*AS$257,0) + IF(AS$4>$E292,MIN(AS292,$I292-SUM($J292:AS292)))","v":0},{"$f":"IF(AT$4=$E292, $I292*AT$257,0) + IF(AT$4>$E292,MIN(AT292,$I292-SUM($J292:AT292)))","v":0},{"$f":"IF(AU$4=$E292, $I292*AU$257,0) + IF(AU$4>$E292,MIN(AU292,$I292-SUM($J292:AU292)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E292)+1)","v":"2023-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E293,$K$4:$AV$4,0))","v":0},null,{"$f":"IF(J$4=$E293, $I293*J$257,0) + IF(J$4>$E293,MIN(J293,$I293-SUM($J293:J293)))","v":0},{"$f":"IF(K$4=$E293, $I293*K$257,0) + IF(K$4>$E293,MIN(K293,$I293-SUM($J293:K293)))","v":0},{"$f":"IF(L$4=$E293, $I293*L$257,0) + IF(L$4>$E293,MIN(L293,$I293-SUM($J293:L293)))","v":0},{"$f":"IF(M$4=$E293, $I293*M$257,0) + IF(M$4>$E293,MIN(M293,$I293-SUM($J293:M293)))","v":0},{"$f":"IF(N$4=$E293, $I293*N$257,0) + IF(N$4>$E293,MIN(N293,$I293-SUM($J293:N293)))","v":0},{"$f":"IF(O$4=$E293, $I293*O$257,0) + IF(O$4>$E293,MIN(O293,$I293-SUM($J293:O293)))","v":0},{"$f":"IF(P$4=$E293, $I293*P$257,0) + IF(P$4>$E293,MIN(P293,$I293-SUM($J293:P293)))","v":0},{"$f":"IF(Q$4=$E293, $I293*Q$257,0) + IF(Q$4>$E293,MIN(Q293,$I293-SUM($J293:Q293)))","v":0},{"$f":"IF(R$4=$E293, $I293*R$257,0) + IF(R$4>$E293,MIN(R293,$I293-SUM($J293:R293)))","v":0},{"$f":"IF(S$4=$E293, $I293*S$257,0) + IF(S$4>$E293,MIN(S293,$I293-SUM($J293:S293)))","v":0},{"$f":"IF(T$4=$E293, $I293*T$257,0) + IF(T$4>$E293,MIN(T293,$I293-SUM($J293:T293)))","v":0},{"$f":"IF(U$4=$E293, $I293*U$257,0) + IF(U$4>$E293,MIN(U293,$I293-SUM($J293:U293)))","v":0},{"$f":"IF(V$4=$E293, $I293*V$257,0) + IF(V$4>$E293,MIN(V293,$I293-SUM($J293:V293)))","v":0},{"$f":"IF(W$4=$E293, $I293*W$257,0) + IF(W$4>$E293,MIN(W293,$I293-SUM($J293:W293)))","v":0},{"$f":"IF(X$4=$E293, $I293*X$257,0) + IF(X$4>$E293,MIN(X293,$I293-SUM($J293:X293)))","v":0},{"$f":"IF(Y$4=$E293, $I293*Y$257,0) + IF(Y$4>$E293,MIN(Y293,$I293-SUM($J293:Y293)))","v":0},{"$f":"IF(Z$4=$E293, $I293*Z$257,0) + IF(Z$4>$E293,MIN(Z293,$I293-SUM($J293:Z293)))","v":0},{"$f":"IF(AA$4=$E293, $I293*AA$257,0) + IF(AA$4>$E293,MIN(AA293,$I293-SUM($J293:AA293)))","v":0},{"$f":"IF(AB$4=$E293, $I293*AB$257,0) + IF(AB$4>$E293,MIN(AB293,$I293-SUM($J293:AB293)))","v":0},{"$f":"IF(AC$4=$E293, $I293*AC$257,0) + IF(AC$4>$E293,MIN(AC293,$I293-SUM($J293:AC293)))","v":0},{"$f":"IF(AD$4=$E293, $I293*AD$257,0) + IF(AD$4>$E293,MIN(AD293,$I293-SUM($J293:AD293)))","v":0},{"$f":"IF(AE$4=$E293, $I293*AE$257,0) + IF(AE$4>$E293,MIN(AE293,$I293-SUM($J293:AE293)))","v":0},{"$f":"IF(AF$4=$E293, $I293*AF$257,0) + IF(AF$4>$E293,MIN(AF293,$I293-SUM($J293:AF293)))","v":0},{"$f":"IF(AG$4=$E293, $I293*AG$257,0) + IF(AG$4>$E293,MIN(AG293,$I293-SUM($J293:AG293)))","v":0},{"$f":"IF(AH$4=$E293, $I293*AH$257,0) + IF(AH$4>$E293,MIN(AH293,$I293-SUM($J293:AH293)))","v":0},{"$f":"IF(AI$4=$E293, $I293*AI$257,0) + IF(AI$4>$E293,MIN(AI293,$I293-SUM($J293:AI293)))","v":0},{"$f":"IF(AJ$4=$E293, $I293*AJ$257,0) + IF(AJ$4>$E293,MIN(AJ293,$I293-SUM($J293:AJ293)))","v":0},{"$f":"IF(AK$4=$E293, $I293*AK$257,0) + IF(AK$4>$E293,MIN(AK293,$I293-SUM($J293:AK293)))","v":0},{"$f":"IF(AL$4=$E293, $I293*AL$257,0) + IF(AL$4>$E293,MIN(AL293,$I293-SUM($J293:AL293)))","v":0},{"$f":"IF(AM$4=$E293, $I293*AM$257,0) + IF(AM$4>$E293,MIN(AM293,$I293-SUM($J293:AM293)))","v":0},{"$f":"IF(AN$4=$E293, $I293*AN$257,0) + IF(AN$4>$E293,MIN(AN293,$I293-SUM($J293:AN293)))","v":0},{"$f":"IF(AO$4=$E293, $I293*AO$257,0) + IF(AO$4>$E293,MIN(AO293,$I293-SUM($J293:AO293)))","v":0},{"$f":"IF(AP$4=$E293, $I293*AP$257,0) + IF(AP$4>$E293,MIN(AP293,$I293-SUM($J293:AP293)))","v":0},{"$f":"IF(AQ$4=$E293, $I293*AQ$257,0) + IF(AQ$4>$E293,MIN(AQ293,$I293-SUM($J293:AQ293)))","v":0},{"$f":"IF(AR$4=$E293, $I293*AR$257,0) + IF(AR$4>$E293,MIN(AR293,$I293-SUM($J293:AR293)))","v":0},{"$f":"IF(AS$4=$E293, $I293*AS$257,0) + IF(AS$4>$E293,MIN(AS293,$I293-SUM($J293:AS293)))","v":0},{"$f":"IF(AT$4=$E293, $I293*AT$257,0) + IF(AT$4>$E293,MIN(AT293,$I293-SUM($J293:AT293)))","v":0},{"$f":"IF(AU$4=$E293, $I293*AU$257,0) + IF(AU$4>$E293,MIN(AU293,$I293-SUM($J293:AU293)))","v":0}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E293)+1)","v":"2024-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E294,$K$4:$AV$4,0))","v":238.38236980024399},null,{"$f":"IF(J$4=$E294, $I294*J$257,0) + IF(J$4>$E294,MIN(J294,$I294-SUM($J294:J294)))","v":0},{"$f":"IF(K$4=$E294, $I294*K$257,0) + IF(K$4>$E294,MIN(K294,$I294-SUM($J294:K294)))","v":0},{"$f":"IF(L$4=$E294, $I294*L$257,0) + IF(L$4>$E294,MIN(L294,$I294-SUM($J294:L294)))","v":0},{"$f":"IF(M$4=$E294, $I294*M$257,0) + IF(M$4>$E294,MIN(M294,$I294-SUM($J294:M294)))","v":0},{"$f":"IF(N$4=$E294, $I294*N$257,0) + IF(N$4>$E294,MIN(N294,$I294-SUM($J294:N294)))","v":0},{"$f":"IF(O$4=$E294, $I294*O$257,0) + IF(O$4>$E294,MIN(O294,$I294-SUM($J294:O294)))","v":0},{"$f":"IF(P$4=$E294, $I294*P$257,0) + IF(P$4>$E294,MIN(P294,$I294-SUM($J294:P294)))","v":0},{"$f":"IF(Q$4=$E294, $I294*Q$257,0) + IF(Q$4>$E294,MIN(Q294,$I294-SUM($J294:Q294)))","v":0},{"$f":"IF(R$4=$E294, $I294*R$257,0) + IF(R$4>$E294,MIN(R294,$I294-SUM($J294:R294)))","v":0},{"$f":"IF(S$4=$E294, $I294*S$257,0) + IF(S$4>$E294,MIN(S294,$I294-SUM($J294:S294)))","v":0},{"$f":"IF(T$4=$E294, $I294*T$257,0) + IF(T$4>$E294,MIN(T294,$I294-SUM($J294:T294)))","v":0},{"$f":"IF(U$4=$E294, $I294*U$257,0) + IF(U$4>$E294,MIN(U294,$I294-SUM($J294:U294)))","v":0},{"$f":"IF(V$4=$E294, $I294*V$257,0) + IF(V$4>$E294,MIN(V294,$I294-SUM($J294:V294)))","v":0},{"$f":"IF(W$4=$E294, $I294*W$257,0) + IF(W$4>$E294,MIN(W294,$I294-SUM($J294:W294)))","v":0},{"$f":"IF(X$4=$E294, $I294*X$257,0) + IF(X$4>$E294,MIN(X294,$I294-SUM($J294:X294)))","v":0},{"$f":"IF(Y$4=$E294, $I294*Y$257,0) + IF(Y$4>$E294,MIN(Y294,$I294-SUM($J294:Y294)))","v":0},{"$f":"IF(Z$4=$E294, $I294*Z$257,0) + IF(Z$4>$E294,MIN(Z294,$I294-SUM($J294:Z294)))","v":0},{"$f":"IF(AA$4=$E294, $I294*AA$257,0) + IF(AA$4>$E294,MIN(AA294,$I294-SUM($J294:AA294)))","v":0},{"$f":"IF(AB$4=$E294, $I294*AB$257,0) + IF(AB$4>$E294,MIN(AB294,$I294-SUM($J294:AB294)))","v":0},{"$f":"IF(AC$4=$E294, $I294*AC$257,0) + IF(AC$4>$E294,MIN(AC294,$I294-SUM($J294:AC294)))","v":0},{"$f":"IF(AD$4=$E294, $I294*AD$257,0) + IF(AD$4>$E294,MIN(AD294,$I294-SUM($J294:AD294)))","v":0},{"$f":"IF(AE$4=$E294, $I294*AE$257,0) + IF(AE$4>$E294,MIN(AE294,$I294-SUM($J294:AE294)))","v":0},{"$f":"IF(AF$4=$E294, $I294*AF$257,0) + IF(AF$4>$E294,MIN(AF294,$I294-SUM($J294:AF294)))","v":0},{"$f":"IF(AG$4=$E294, $I294*AG$257,0) + IF(AG$4>$E294,MIN(AG294,$I294-SUM($J294:AG294)))","v":0},{"$f":"IF(AH$4=$E294, $I294*AH$257,0) + IF(AH$4>$E294,MIN(AH294,$I294-SUM($J294:AH294)))","v":0},{"$f":"IF(AI$4=$E294, $I294*AI$257,0) + IF(AI$4>$E294,MIN(AI294,$I294-SUM($J294:AI294)))","v":0},{"$f":"IF(AJ$4=$E294, $I294*AJ$257,0) + IF(AJ$4>$E294,MIN(AJ294,$I294-SUM($J294:AJ294)))","v":0},{"$f":"IF(AK$4=$E294, $I294*AK$257,0) + IF(AK$4>$E294,MIN(AK294,$I294-SUM($J294:AK294)))","v":0},{"$f":"IF(AL$4=$E294, $I294*AL$257,0) + IF(AL$4>$E294,MIN(AL294,$I294-SUM($J294:AL294)))","v":0},{"$f":"IF(AM$4=$E294, $I294*AM$257,0) + IF(AM$4>$E294,MIN(AM294,$I294-SUM($J294:AM294)))","v":0},{"$f":"IF(AN$4=$E294, $I294*AN$257,0) + IF(AN$4>$E294,MIN(AN294,$I294-SUM($J294:AN294)))","v":0},{"$f":"IF(AO$4=$E294, $I294*AO$257,0) + IF(AO$4>$E294,MIN(AO294,$I294-SUM($J294:AO294)))","v":0},{"$f":"IF(AP$4=$E294, $I294*AP$257,0) + IF(AP$4>$E294,MIN(AP294,$I294-SUM($J294:AP294)))","v":0},{"$f":"IF(AQ$4=$E294, $I294*AQ$257,0) + IF(AQ$4>$E294,MIN(AQ294,$I294-SUM($J294:AQ294)))","v":0},{"$f":"IF(AR$4=$E294, $I294*AR$257,0) + IF(AR$4>$E294,MIN(AR294,$I294-SUM($J294:AR294)))","v":5.2973859955609779},{"$f":"IF(AS$4=$E294, $I294*AS$257,0) + IF(AS$4>$E294,MIN(AS294,$I294-SUM($J294:AS294)))","v":5.2973859955609779},{"$f":"IF(AT$4=$E294, $I294*AT$257,0) + IF(AT$4>$E294,MIN(AT294,$I294-SUM($J294:AT294)))","v":5.2973859955609779},{"$f":"IF(AU$4=$E294, $I294*AU$257,0) + IF(AU$4>$E294,MIN(AU294,$I294-SUM($J294:AU294)))","v":5.2973859955609779}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E294)+1)","v":"2025-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E295,$K$4:$AV$4,0))","v":245.76821630230549},null,{"$f":"IF(J$4=$E295, $I295*J$257,0) + IF(J$4>$E295,MIN(J295,$I295-SUM($J295:J295)))","v":0},{"$f":"IF(K$4=$E295, $I295*K$257,0) + IF(K$4>$E295,MIN(K295,$I295-SUM($J295:K295)))","v":0},{"$f":"IF(L$4=$E295, $I295*L$257,0) + IF(L$4>$E295,MIN(L295,$I295-SUM($J295:L295)))","v":0},{"$f":"IF(M$4=$E295, $I295*M$257,0) + IF(M$4>$E295,MIN(M295,$I295-SUM($J295:M295)))","v":0},{"$f":"IF(N$4=$E295, $I295*N$257,0) + IF(N$4>$E295,MIN(N295,$I295-SUM($J295:N295)))","v":0},{"$f":"IF(O$4=$E295, $I295*O$257,0) + IF(O$4>$E295,MIN(O295,$I295-SUM($J295:O295)))","v":0},{"$f":"IF(P$4=$E295, $I295*P$257,0) + IF(P$4>$E295,MIN(P295,$I295-SUM($J295:P295)))","v":0},{"$f":"IF(Q$4=$E295, $I295*Q$257,0) + IF(Q$4>$E295,MIN(Q295,$I295-SUM($J295:Q295)))","v":0},{"$f":"IF(R$4=$E295, $I295*R$257,0) + IF(R$4>$E295,MIN(R295,$I295-SUM($J295:R295)))","v":0},{"$f":"IF(S$4=$E295, $I295*S$257,0) + IF(S$4>$E295,MIN(S295,$I295-SUM($J295:S295)))","v":0},{"$f":"IF(T$4=$E295, $I295*T$257,0) + IF(T$4>$E295,MIN(T295,$I295-SUM($J295:T295)))","v":0},{"$f":"IF(U$4=$E295, $I295*U$257,0) + IF(U$4>$E295,MIN(U295,$I295-SUM($J295:U295)))","v":0},{"$f":"IF(V$4=$E295, $I295*V$257,0) + IF(V$4>$E295,MIN(V295,$I295-SUM($J295:V295)))","v":0},{"$f":"IF(W$4=$E295, $I295*W$257,0) + IF(W$4>$E295,MIN(W295,$I295-SUM($J295:W295)))","v":0},{"$f":"IF(X$4=$E295, $I295*X$257,0) + IF(X$4>$E295,MIN(X295,$I295-SUM($J295:X295)))","v":0},{"$f":"IF(Y$4=$E295, $I295*Y$257,0) + IF(Y$4>$E295,MIN(Y295,$I295-SUM($J295:Y295)))","v":0},{"$f":"IF(Z$4=$E295, $I295*Z$257,0) + IF(Z$4>$E295,MIN(Z295,$I295-SUM($J295:Z295)))","v":0},{"$f":"IF(AA$4=$E295, $I295*AA$257,0) + IF(AA$4>$E295,MIN(AA295,$I295-SUM($J295:AA295)))","v":0},{"$f":"IF(AB$4=$E295, $I295*AB$257,0) + IF(AB$4>$E295,MIN(AB295,$I295-SUM($J295:AB295)))","v":0},{"$f":"IF(AC$4=$E295, $I295*AC$257,0) + IF(AC$4>$E295,MIN(AC295,$I295-SUM($J295:AC295)))","v":0},{"$f":"IF(AD$4=$E295, $I295*AD$257,0) + IF(AD$4>$E295,MIN(AD295,$I295-SUM($J295:AD295)))","v":0},{"$f":"IF(AE$4=$E295, $I295*AE$257,0) + IF(AE$4>$E295,MIN(AE295,$I295-SUM($J295:AE295)))","v":0},{"$f":"IF(AF$4=$E295, $I295*AF$257,0) + IF(AF$4>$E295,MIN(AF295,$I295-SUM($J295:AF295)))","v":0},{"$f":"IF(AG$4=$E295, $I295*AG$257,0) + IF(AG$4>$E295,MIN(AG295,$I295-SUM($J295:AG295)))","v":0},{"$f":"IF(AH$4=$E295, $I295*AH$257,0) + IF(AH$4>$E295,MIN(AH295,$I295-SUM($J295:AH295)))","v":0},{"$f":"IF(AI$4=$E295, $I295*AI$257,0) + IF(AI$4>$E295,MIN(AI295,$I295-SUM($J295:AI295)))","v":0},{"$f":"IF(AJ$4=$E295, $I295*AJ$257,0) + IF(AJ$4>$E295,MIN(AJ295,$I295-SUM($J295:AJ295)))","v":0},{"$f":"IF(AK$4=$E295, $I295*AK$257,0) + IF(AK$4>$E295,MIN(AK295,$I295-SUM($J295:AK295)))","v":0},{"$f":"IF(AL$4=$E295, $I295*AL$257,0) + IF(AL$4>$E295,MIN(AL295,$I295-SUM($J295:AL295)))","v":0},{"$f":"IF(AM$4=$E295, $I295*AM$257,0) + IF(AM$4>$E295,MIN(AM295,$I295-SUM($J295:AM295)))","v":0},{"$f":"IF(AN$4=$E295, $I295*AN$257,0) + IF(AN$4>$E295,MIN(AN295,$I295-SUM($J295:AN295)))","v":0},{"$f":"IF(AO$4=$E295, $I295*AO$257,0) + IF(AO$4>$E295,MIN(AO295,$I295-SUM($J295:AO295)))","v":0},{"$f":"IF(AP$4=$E295, $I295*AP$257,0) + IF(AP$4>$E295,MIN(AP295,$I295-SUM($J295:AP295)))","v":0},{"$f":"IF(AQ$4=$E295, $I295*AQ$257,0) + IF(AQ$4>$E295,MIN(AQ295,$I295-SUM($J295:AQ295)))","v":0},{"$f":"IF(AR$4=$E295, $I295*AR$257,0) + IF(AR$4>$E295,MIN(AR295,$I295-SUM($J295:AR295)))","v":0},{"$f":"IF(AS$4=$E295, $I295*AS$257,0) + IF(AS$4>$E295,MIN(AS295,$I295-SUM($J295:AS295)))","v":5.4615159178290114},{"$f":"IF(AT$4=$E295, $I295*AT$257,0) + IF(AT$4>$E295,MIN(AT295,$I295-SUM($J295:AT295)))","v":5.4615159178290114},{"$f":"IF(AU$4=$E295, $I295*AU$257,0) + IF(AU$4>$E295,MIN(AU295,$I295-SUM($J295:AU295)))","v":5.4615159178290114}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E295)+1)","v":"2026-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E296,$K$4:$AV$4,0))","v":247.71568651880025},null,{"$f":"IF(J$4=$E296, $I296*J$257,0) + IF(J$4>$E296,MIN(J296,$I296-SUM($J296:J296)))","v":0},{"$f":"IF(K$4=$E296, $I296*K$257,0) + IF(K$4>$E296,MIN(K296,$I296-SUM($J296:K296)))","v":0},{"$f":"IF(L$4=$E296, $I296*L$257,0) + IF(L$4>$E296,MIN(L296,$I296-SUM($J296:L296)))","v":0},{"$f":"IF(M$4=$E296, $I296*M$257,0) + IF(M$4>$E296,MIN(M296,$I296-SUM($J296:M296)))","v":0},{"$f":"IF(N$4=$E296, $I296*N$257,0) + IF(N$4>$E296,MIN(N296,$I296-SUM($J296:N296)))","v":0},{"$f":"IF(O$4=$E296, $I296*O$257,0) + IF(O$4>$E296,MIN(O296,$I296-SUM($J296:O296)))","v":0},{"$f":"IF(P$4=$E296, $I296*P$257,0) + IF(P$4>$E296,MIN(P296,$I296-SUM($J296:P296)))","v":0},{"$f":"IF(Q$4=$E296, $I296*Q$257,0) + IF(Q$4>$E296,MIN(Q296,$I296-SUM($J296:Q296)))","v":0},{"$f":"IF(R$4=$E296, $I296*R$257,0) + IF(R$4>$E296,MIN(R296,$I296-SUM($J296:R296)))","v":0},{"$f":"IF(S$4=$E296, $I296*S$257,0) + IF(S$4>$E296,MIN(S296,$I296-SUM($J296:S296)))","v":0},{"$f":"IF(T$4=$E296, $I296*T$257,0) + IF(T$4>$E296,MIN(T296,$I296-SUM($J296:T296)))","v":0},{"$f":"IF(U$4=$E296, $I296*U$257,0) + IF(U$4>$E296,MIN(U296,$I296-SUM($J296:U296)))","v":0},{"$f":"IF(V$4=$E296, $I296*V$257,0) + IF(V$4>$E296,MIN(V296,$I296-SUM($J296:V296)))","v":0},{"$f":"IF(W$4=$E296, $I296*W$257,0) + IF(W$4>$E296,MIN(W296,$I296-SUM($J296:W296)))","v":0},{"$f":"IF(X$4=$E296, $I296*X$257,0) + IF(X$4>$E296,MIN(X296,$I296-SUM($J296:X296)))","v":0},{"$f":"IF(Y$4=$E296, $I296*Y$257,0) + IF(Y$4>$E296,MIN(Y296,$I296-SUM($J296:Y296)))","v":0},{"$f":"IF(Z$4=$E296, $I296*Z$257,0) + IF(Z$4>$E296,MIN(Z296,$I296-SUM($J296:Z296)))","v":0},{"$f":"IF(AA$4=$E296, $I296*AA$257,0) + IF(AA$4>$E296,MIN(AA296,$I296-SUM($J296:AA296)))","v":0},{"$f":"IF(AB$4=$E296, $I296*AB$257,0) + IF(AB$4>$E296,MIN(AB296,$I296-SUM($J296:AB296)))","v":0},{"$f":"IF(AC$4=$E296, $I296*AC$257,0) + IF(AC$4>$E296,MIN(AC296,$I296-SUM($J296:AC296)))","v":0},{"$f":"IF(AD$4=$E296, $I296*AD$257,0) + IF(AD$4>$E296,MIN(AD296,$I296-SUM($J296:AD296)))","v":0},{"$f":"IF(AE$4=$E296, $I296*AE$257,0) + IF(AE$4>$E296,MIN(AE296,$I296-SUM($J296:AE296)))","v":0},{"$f":"IF(AF$4=$E296, $I296*AF$257,0) + IF(AF$4>$E296,MIN(AF296,$I296-SUM($J296:AF296)))","v":0},{"$f":"IF(AG$4=$E296, $I296*AG$257,0) + IF(AG$4>$E296,MIN(AG296,$I296-SUM($J296:AG296)))","v":0},{"$f":"IF(AH$4=$E296, $I296*AH$257,0) + IF(AH$4>$E296,MIN(AH296,$I296-SUM($J296:AH296)))","v":0},{"$f":"IF(AI$4=$E296, $I296*AI$257,0) + IF(AI$4>$E296,MIN(AI296,$I296-SUM($J296:AI296)))","v":0},{"$f":"IF(AJ$4=$E296, $I296*AJ$257,0) + IF(AJ$4>$E296,MIN(AJ296,$I296-SUM($J296:AJ296)))","v":0},{"$f":"IF(AK$4=$E296, $I296*AK$257,0) + IF(AK$4>$E296,MIN(AK296,$I296-SUM($J296:AK296)))","v":0},{"$f":"IF(AL$4=$E296, $I296*AL$257,0) + IF(AL$4>$E296,MIN(AL296,$I296-SUM($J296:AL296)))","v":0},{"$f":"IF(AM$4=$E296, $I296*AM$257,0) + IF(AM$4>$E296,MIN(AM296,$I296-SUM($J296:AM296)))","v":0},{"$f":"IF(AN$4=$E296, $I296*AN$257,0) + IF(AN$4>$E296,MIN(AN296,$I296-SUM($J296:AN296)))","v":0},{"$f":"IF(AO$4=$E296, $I296*AO$257,0) + IF(AO$4>$E296,MIN(AO296,$I296-SUM($J296:AO296)))","v":0},{"$f":"IF(AP$4=$E296, $I296*AP$257,0) + IF(AP$4>$E296,MIN(AP296,$I296-SUM($J296:AP296)))","v":0},{"$f":"IF(AQ$4=$E296, $I296*AQ$257,0) + IF(AQ$4>$E296,MIN(AQ296,$I296-SUM($J296:AQ296)))","v":0},{"$f":"IF(AR$4=$E296, $I296*AR$257,0) + IF(AR$4>$E296,MIN(AR296,$I296-SUM($J296:AR296)))","v":0},{"$f":"IF(AS$4=$E296, $I296*AS$257,0) + IF(AS$4>$E296,MIN(AS296,$I296-SUM($J296:AS296)))","v":0},{"$f":"IF(AT$4=$E296, $I296*AT$257,0) + IF(AT$4>$E296,MIN(AT296,$I296-SUM($J296:AT296)))","v":5.5047930337511168},{"$f":"IF(AU$4=$E296, $I296*AU$257,0) + IF(AU$4>$E296,MIN(AU296,$I296-SUM($J296:AU296)))","v":5.5047930337511168}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E296)+1)","v":"2027-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E297,$K$4:$AV$4,0))","v":228.33425908015226},null,{"$f":"IF(J$4=$E297, $I297*J$257,0) + IF(J$4>$E297,MIN(J297,$I297-SUM($J297:J297)))","v":0},{"$f":"IF(K$4=$E297, $I297*K$257,0) + IF(K$4>$E297,MIN(K297,$I297-SUM($J297:K297)))","v":0},{"$f":"IF(L$4=$E297, $I297*L$257,0) + IF(L$4>$E297,MIN(L297,$I297-SUM($J297:L297)))","v":0},{"$f":"IF(M$4=$E297, $I297*M$257,0) + IF(M$4>$E297,MIN(M297,$I297-SUM($J297:M297)))","v":0},{"$f":"IF(N$4=$E297, $I297*N$257,0) + IF(N$4>$E297,MIN(N297,$I297-SUM($J297:N297)))","v":0},{"$f":"IF(O$4=$E297, $I297*O$257,0) + IF(O$4>$E297,MIN(O297,$I297-SUM($J297:O297)))","v":0},{"$f":"IF(P$4=$E297, $I297*P$257,0) + IF(P$4>$E297,MIN(P297,$I297-SUM($J297:P297)))","v":0},{"$f":"IF(Q$4=$E297, $I297*Q$257,0) + IF(Q$4>$E297,MIN(Q297,$I297-SUM($J297:Q297)))","v":0},{"$f":"IF(R$4=$E297, $I297*R$257,0) + IF(R$4>$E297,MIN(R297,$I297-SUM($J297:R297)))","v":0},{"$f":"IF(S$4=$E297, $I297*S$257,0) + IF(S$4>$E297,MIN(S297,$I297-SUM($J297:S297)))","v":0},{"$f":"IF(T$4=$E297, $I297*T$257,0) + IF(T$4>$E297,MIN(T297,$I297-SUM($J297:T297)))","v":0},{"$f":"IF(U$4=$E297, $I297*U$257,0) + IF(U$4>$E297,MIN(U297,$I297-SUM($J297:U297)))","v":0},{"$f":"IF(V$4=$E297, $I297*V$257,0) + IF(V$4>$E297,MIN(V297,$I297-SUM($J297:V297)))","v":0},{"$f":"IF(W$4=$E297, $I297*W$257,0) + IF(W$4>$E297,MIN(W297,$I297-SUM($J297:W297)))","v":0},{"$f":"IF(X$4=$E297, $I297*X$257,0) + IF(X$4>$E297,MIN(X297,$I297-SUM($J297:X297)))","v":0},{"$f":"IF(Y$4=$E297, $I297*Y$257,0) + IF(Y$4>$E297,MIN(Y297,$I297-SUM($J297:Y297)))","v":0},{"$f":"IF(Z$4=$E297, $I297*Z$257,0) + IF(Z$4>$E297,MIN(Z297,$I297-SUM($J297:Z297)))","v":0},{"$f":"IF(AA$4=$E297, $I297*AA$257,0) + IF(AA$4>$E297,MIN(AA297,$I297-SUM($J297:AA297)))","v":0},{"$f":"IF(AB$4=$E297, $I297*AB$257,0) + IF(AB$4>$E297,MIN(AB297,$I297-SUM($J297:AB297)))","v":0},{"$f":"IF(AC$4=$E297, $I297*AC$257,0) + IF(AC$4>$E297,MIN(AC297,$I297-SUM($J297:AC297)))","v":0},{"$f":"IF(AD$4=$E297, $I297*AD$257,0) + IF(AD$4>$E297,MIN(AD297,$I297-SUM($J297:AD297)))","v":0},{"$f":"IF(AE$4=$E297, $I297*AE$257,0) + IF(AE$4>$E297,MIN(AE297,$I297-SUM($J297:AE297)))","v":0},{"$f":"IF(AF$4=$E297, $I297*AF$257,0) + IF(AF$4>$E297,MIN(AF297,$I297-SUM($J297:AF297)))","v":0},{"$f":"IF(AG$4=$E297, $I297*AG$257,0) + IF(AG$4>$E297,MIN(AG297,$I297-SUM($J297:AG297)))","v":0},{"$f":"IF(AH$4=$E297, $I297*AH$257,0) + IF(AH$4>$E297,MIN(AH297,$I297-SUM($J297:AH297)))","v":0},{"$f":"IF(AI$4=$E297, $I297*AI$257,0) + IF(AI$4>$E297,MIN(AI297,$I297-SUM($J297:AI297)))","v":0},{"$f":"IF(AJ$4=$E297, $I297*AJ$257,0) + IF(AJ$4>$E297,MIN(AJ297,$I297-SUM($J297:AJ297)))","v":0},{"$f":"IF(AK$4=$E297, $I297*AK$257,0) + IF(AK$4>$E297,MIN(AK297,$I297-SUM($J297:AK297)))","v":0},{"$f":"IF(AL$4=$E297, $I297*AL$257,0) + IF(AL$4>$E297,MIN(AL297,$I297-SUM($J297:AL297)))","v":0},{"$f":"IF(AM$4=$E297, $I297*AM$257,0) + IF(AM$4>$E297,MIN(AM297,$I297-SUM($J297:AM297)))","v":0},{"$f":"IF(AN$4=$E297, $I297*AN$257,0) + IF(AN$4>$E297,MIN(AN297,$I297-SUM($J297:AN297)))","v":0},{"$f":"IF(AO$4=$E297, $I297*AO$257,0) + IF(AO$4>$E297,MIN(AO297,$I297-SUM($J297:AO297)))","v":0},{"$f":"IF(AP$4=$E297, $I297*AP$257,0) + IF(AP$4>$E297,MIN(AP297,$I297-SUM($J297:AP297)))","v":0},{"$f":"IF(AQ$4=$E297, $I297*AQ$257,0) + IF(AQ$4>$E297,MIN(AQ297,$I297-SUM($J297:AQ297)))","v":0},{"$f":"IF(AR$4=$E297, $I297*AR$257,0) + IF(AR$4>$E297,MIN(AR297,$I297-SUM($J297:AR297)))","v":0},{"$f":"IF(AS$4=$E297, $I297*AS$257,0) + IF(AS$4>$E297,MIN(AS297,$I297-SUM($J297:AS297)))","v":0},{"$f":"IF(AT$4=$E297, $I297*AT$257,0) + IF(AT$4>$E297,MIN(AT297,$I297-SUM($J297:AT297)))","v":0},{"$f":"IF(AU$4=$E297, $I297*AU$257,0) + IF(AU$4>$E297,MIN(AU297,$I297-SUM($J297:AU297)))","v":5.074094646225606}]
[null,null,null,null,{"$f":"INDEX($K$4:$AV$4,,COUNT(E$260:E297)+1)","v":"2028-03-31"},null,"£m 20/21 prices",null,{"$f":"INDEX($K$26:$AV$26,,MATCH(E298,$K$4:$AV$4,0))","v":229.99260910658617},null,{"$f":"IF(J$4=$E298, $I298*J$257,0) + IF(J$4>$E298,MIN(J298,$I298-SUM($J298:J298)))","v":0},{"$f":"IF(K$4=$E298, $I298*K$257,0) + IF(K$4>$E298,MIN(K298,$I298-SUM($J298:K298)))","v":0},{"$f":"IF(L$4=$E298, $I298*L$257,0) + IF(L$4>$E298,MIN(L298,$I298-SUM($J298:L298)))","v":0},{"$f":"IF(M$4=$E298, $I298*M$257,0) + IF(M$4>$E298,MIN(M298,$I298-SUM($J298:M298)))","v":0},{"$f":"IF(N$4=$E298, $I298*N$257,0) + IF(N$4>$E298,MIN(N298,$I298-SUM($J298:N298)))","v":0},{"$f":"IF(O$4=$E298, $I298*O$257,0) + IF(O$4>$E298,MIN(O298,$I298-SUM($J298:O298)))","v":0},{"$f":"IF(P$4=$E298, $I298*P$257,0) + IF(P$4>$E298,MIN(P298,$I298-SUM($J298:P298)))","v":0},{"$f":"IF(Q$4=$E298, $I298*Q$257,0) + IF(Q$4>$E298,MIN(Q298,$I298-SUM($J298:Q298)))","v":0},{"$f":"IF(R$4=$E298, $I298*R$257,0) + IF(R$4>$E298,MIN(R298,$I298-SUM($J298:R298)))","v":0},{"$f":"IF(S$4=$E298, $I298*S$257,0) + IF(S$4>$E298,MIN(S298,$I298-SUM($J298:S298)))","v":0},{"$f":"IF(T$4=$E298, $I298*T$257,0) + IF(T$4>$E298,MIN(T298,$I298-SUM($J298:T298)))","v":0},{"$f":"IF(U$4=$E298, $I298*U$257,0) + IF(U$4>$E298,MIN(U298,$I298-SUM($J298:U298)))","v":0},{"$f":"IF(V$4=$E298, $I298*V$257,0) + IF(V$4>$E298,MIN(V298,$I298-SUM($J298:V298)))","v":0},{"$f":"IF(W$4=$E298, $I298*W$257,0) + IF(W$4>$E298,MIN(W298,$I298-SUM($J298:W298)))","v":0},{"$f":"IF(X$4=$E298, $I298*X$257,0) + IF(X$4>$E298,MIN(X298,$I298-SUM($J298:X298)))","v":0},{"$f":"IF(Y$4=$E298, $I298*Y$257,0) + IF(Y$4>$E298,MIN(Y298,$I298-SUM($J298:Y298)))","v":0},{"$f":"IF(Z$4=$E298, $I298*Z$257,0) + IF(Z$4>$E298,MIN(Z298,$I298-SUM($J298:Z298)))","v":0},{"$f":"IF(AA$4=$E298, $I298*AA$257,0) + IF(AA$4>$E298,MIN(AA298,$I298-SUM($J298:AA298)))","v":0},{"$f":"IF(AB$4=$E298, $I298*AB$257,0) + IF(AB$4>$E298,MIN(AB298,$I298-SUM($J298:AB298)))","v":0},{"$f":"IF(AC$4=$E298, $I298*AC$257,0) + IF(AC$4>$E298,MIN(AC298,$I298-SUM($J298:AC298)))","v":0},{"$f":"IF(AD$4=$E298, $I298*AD$257,0) + IF(AD$4>$E298,MIN(AD298,$I298-SUM($J298:AD298)))","v":0},{"$f":"IF(AE$4=$E298, $I298*AE$257,0) + IF(AE$4>$E298,MIN(AE298,$I298-SUM($J298:AE298)))","v":0},{"$f":"IF(AF$4=$E298, $I298*AF$257,0) + IF(AF$4>$E298,MIN(AF298,$I298-SUM($J298:AF298)))","v":0},{"$f":"IF(AG$4=$E298, $I298*AG$257,0) + IF(AG$4>$E298,MIN(AG298,$I298-SUM($J298:AG298)))","v":0},{"$f":"IF(AH$4=$E298, $I298*AH$257,0) + IF(AH$4>$E298,MIN(AH298,$I298-SUM($J298:AH298)))","v":0},{"$f":"IF(AI$4=$E298, $I298*AI$257,0) + IF(AI$4>$E298,MIN(AI298,$I298-SUM($J298:AI298)))","v":0},{"$f":"IF(AJ$4=$E298, $I298*AJ$257,0) + IF(AJ$4>$E298,MIN(AJ298,$I298-SUM($J298:AJ298)))","v":0},{"$f":"IF(AK$4=$E298, $I298*AK$257,0) + IF(AK$4>$E298,MIN(AK298,$I298-SUM($J298:AK298)))","v":0},{"$f":"IF(AL$4=$E298, $I298*AL$257,0) + IF(AL$4>$E298,MIN(AL298,$I298-SUM($J298:AL298)))","v":0},{"$f":"IF(AM$4=$E298, $I298*AM$257,0) + IF(AM$4>$E298,MIN(AM298,$I298-SUM($J298:AM298)))","v":0},{"$f":"IF(AN$4=$E298, $I298*AN$257,0) + IF(AN$4>$E298,MIN(AN298,$I298-SUM($J298:AN298)))","v":0},{"$f":"IF(AO$4=$E298, $I298*AO$257,0) + IF(AO$4>$E298,MIN(AO298,$I298-SUM($J298:AO298)))","v":0},{"$f":"IF(AP$4=$E298, $I298*AP$257,0) + IF(AP$4>$E298,MIN(AP298,$I298-SUM($J298:AP298)))","v":0},{"$f":"IF(AQ$4=$E298, $I298*AQ$257,0) + IF(AQ$4>$E298,MIN(AQ298,$I298-SUM($J298:AQ298)))","v":0},{"$f":"IF(AR$4=$E298, $I298*AR$257,0) + IF(AR$4>$E298,MIN(AR298,$I298-SUM($J298:AR298)))","v":0},{"$f":"IF(AS$4=$E298, $I298*AS$257,0) + IF(AS$4>$E298,MIN(AS298,$I298-SUM($J298:AS298)))","v":0},{"$f":"IF(AT$4=$E298, $I298*AT$257,0) + IF(AT$4>$E298,MIN(AT298,$I298-SUM($J298:AT298)))","v":0},{"$f":"IF(AU$4=$E298, $I298*AU$257,0) + IF(AU$4>$E298,MIN(AU298,$I298-SUM($J298:AU298)))","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Return&RAV","index":7,"n_rows":75,"n_cols":48,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
["Return & RAV",null,null,null,null,"Company select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!E29","v":"ENWL"}]
[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,"Annual values",null,"Check status",{"$f":"Checks!I6","v":"OK"}]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31"]
[]
[null,"Return"]
[]
[null,null,"Return base"]
[null,null,"Note: The \"Return base\" is calculated such that the net present value of the stream of depreciation and return flowing from a RAV addition is equal to the present value of the addition itself."]
[]
[null,null,null,"Present value and closing of RAV"]
[null,null,null,null,"Vanilla WACC",null,"annual real %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR187","v":3.97335776E-2},{"$f":"MainInputs!AS187","v":3.9575631600000008E-2},{"$f":"MainInputs!AT187","v":3.9523220800000002E-2},{"$f":"MainInputs!AU187","v":3.91321876E-2},{"$f":"MainInputs!AV187","v":3.8743220800000006E-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,null,null,{"$f":"1 / (1 + AR12)","v":0.96178484714159518},0.96193097414269946,0.96197947288798069,0.96234147294543881,{"$f":"1 / (1 + AV12)","v":0.96270183041949342}]
[]
[null,null,null,null,"Closing RAV",null,"£m 20/21 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,null,null,{"$f":"AR46","v":2073.9090300130842},2170.664154228411,2272.571235848357,2359.7602901807645,{"$f":"AV46","v":2449.9362945597095}]
[]
[null,null,null,null,"Discounted closing RAV",null,"£m 20/21 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,null,null,{"$f":"AR13 * AR15","v":1994.6542794167081},2088.0290844135743,2186.1668795617893,2270.8951934507131,{"$f":"AV13 * AV15","v":2358.5581551837836}]
[]
[null,null,null,"NPV-neutral RAV return base"]
[null,null,null,null,"Opening RAV (after transfers)",null,"£m 20/21 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,null,null,{"$f":"AR43","v":1988.2217242071667},{"$f":"AS43","v":2073.9090300130842},2170.664154228411,2272.571235848357,2359.7602901807645]
[null,null,null,null,"Discounted closing RAV",null,"£m 20/21 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,null,null,{"$f":"AR17","v":1994.6542794167081},{"$f":"AS17","v":2088.0290844135743},2186.1668795617893,2270.8951934507131,2358.5581551837836]
[]
[null,null,null,null,"NPV-neutral RAV return base",null,"£m 20/21 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,null,null,{"$f":"AVERAGE(AR20:AR21)","v":1991.4380018119373},2080.9690572133295,2178.4155168951002,2271.7332146495351,{"$f":"AVERAGE(AV20:AV21)","v":2359.159222682274}]
[]
[null,null,"Return on RAV"]
[]
[null,null,null,null,"NPV-neutral RAV return base",null,"£m 20/21 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,null,null,{"$f":"AR23","v":1991.4380018119373},2080.9690572133295,2178.4155168951002,2271.7332146495351,{"$f":"AV23","v":2359.159222682274}]
[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,null,null,{"$f":"AR12","v":3.97335776E-2},{"$f":"AS12","v":3.9575631600000008E-2},{"$f":"AT12","v":3.9523220800000002E-2},{"$f":"AU12","v":3.91321876E-2},{"$f":"AV12","v":3.8743220800000006E-2}]
[]
[null,null,null,null,"Return",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR27 * AR28","v":79.12695638058355},82.355664779274065,86.097997468391171,88.897890332816672,{"$f":"AV27 * AV28","v":91.40142666673573}]
[]
[null,"RAV"]
[null,"Note: The RAV is presented separate pre-vesting and post-vesting balances brought together to form a combined \"Running total.\""]
[]
[null,null,"Timing Inputs"]
[]
[null,null,null,null,"Start of RIIO 1",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AJ20","v":1},{"$f":"MainInputs!AK20","v":0},{"$f":"MainInputs!AL20","v":0},{"$f":"MainInputs!AM20","v":0},{"$f":"MainInputs!AN20","v":0},{"$f":"MainInputs!AO20","v":0},{"$f":"MainInputs!AP20","v":0},{"$f":"MainInputs!AQ20","v":0},{"$f":"MainInputs!AR20","v":0},{"$f":"MainInputs!AS20","v":0},{"$f":"MainInputs!AT20","v":0},{"$f":"MainInputs!AU20","v":0},{"$f":"MainInputs!AV20","v":0}]
[]
[null,null,"Running total"]
[]
[null,null,null,null,"Opening RAV balance brought forwards from pre RIIO-1",null,"£m 20/21 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":"(AJ55 - AJ63 - AJ73) * AJ$37","v":1834.9413025497097},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Opening RAV",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI46 + AJ41","v":1834.9413025497097},1849.1005428504282,1844.5618817713084,1861.8312009642584,1884.3602271119969,1903.3278503353106,1924.1224359053508,1954.5172406181964,1988.2217242071667,2073.9090300130842,2170.664154228411,2272.571235848357,2359.7602901807645]
[null,null,null,null,"Net additions (after disposals)",null,"£m 20/21 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,{"$f":"AJ57","v":191.71604548314653},174.69572201826307,186.35491468013478,189.53974377633185,182.79560949560832,181.46808524335731,188.55673164805029,189.78804529019993,{"$f":"AR57","v":238.38236980024399},245.76821630230549,247.71568651880025,228.33425908015226,229.99260910658617]
[null,null,null,null,"Depreciation",null,"£m 20/21 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,{"$f":"-AJ65","v":-177.55680518242809},-179.23438309738273,-169.08559548718469,-167.01071762859351,-163.82798627229459,-160.67349967331717,-158.16192693520458,-156.08356170122966,{"$f":"-AR65","v":-152.69506399432674},-149.01309208697862,-145.80860489885424,-141.1452047477448,-139.81660472764122]
[null,null,null,null,"Closing RAV",null,"£m 20/21 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,{"$f":"SUM(AJ43:AJ45)","v":1849.1005428504282},1844.5618817713084,1861.8312009642584,1884.3602271119969,1903.3278503353106,1924.1224359053508,1954.5172406181964,1988.2217242071667,2073.9090300130842,2170.664154228411,2272.571235848357,2359.7602901807645,2449.9362945597095]
[]
[null,null,"Post-vesting balance"]
[null,null,"Note: Post-vesting RAV opening balances are generated from calculations built up since vesting. Net additions (after disposals), depreciation and removals are calculated principally on the \"Depn\" sheet."]
[null,null,"Assets with non-standard depreciation policies applied or that are transferred to the RAV during the price control are also brought into the RAV here."]
[]
[null,null,null,"Cost"]
[null,null,null,null,"Opening RAV balance brought forwards from pre RIIO-1",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Depn!AJ45","v":3855.4120000275934},{"$f":"Depn!AK45","v":0},{"$f":"Depn!AL45","v":0},{"$f":"Depn!AM45","v":0},{"$f":"Depn!AN45","v":0},{"$f":"Depn!AO45","v":0},{"$f":"Depn!AP45","v":0},{"$f":"Depn!AQ45","v":0},{"$f":"Depn!AR45","v":0},{"$f":"Depn!AS45","v":0},{"$f":"Depn!AT45","v":0},{"$f":"Depn!AU45","v":0},{"$f":"Depn!AV45","v":0}]
[]
[null,null,null,null,"Opening balance brought forward (before transfers)",null,"£m 20/21 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,{"$f":"AJ53+AI58","v":3855.4120000275934},4047.1280455107399,4221.8237675290029,4408.1786822091381,4597.7184259854703,4780.5140354810783,4961.9821207244358,5150.538852372486,5340.326897662686,5578.7092674629303,5824.4774837652358,6072.1931702840357,6300.5274293641878]
[null,null,null,null,"Opening balance brought forward (after transfers)",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ55:AJ55)","v":3855.4120000275934},4047.1280455107399,4221.8237675290029,4408.1786822091381,4597.7184259854703,4780.5140354810783,4961.9821207244358,5150.538852372486,5340.326897662686,5578.7092674629303,5824.4774837652358,6072.1931702840357,6300.5274293641878]
[null,null,null,null,"Net additions (after disposals)",null,"£m 20/21 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,{"$f":"Depn!AJ27","v":191.71604548314653},{"$f":"Depn!AK27","v":174.69572201826307},{"$f":"Depn!AL27","v":186.35491468013478},{"$f":"Depn!AM27","v":189.53974377633185},{"$f":"Depn!AN27","v":182.79560949560832},{"$f":"Depn!AO27","v":181.46808524335731},{"$f":"Depn!AP27","v":188.55673164805029},{"$f":"Depn!AQ27","v":189.78804529019993},{"$f":"Depn!AR27","v":238.38236980024399},{"$f":"Depn!AS27","v":245.76821630230549},{"$f":"Depn!AT27","v":247.71568651880025},{"$f":"Depn!AU27","v":228.33425908015226},{"$f":"Depn!AV27","v":229.99260910658617}]
[null,null,null,null,"Closing value carried forward",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ56:AJ57)","v":4047.1280455107399},4221.8237675290029,4408.1786822091381,4597.7184259854703,4780.5140354810783,4961.9821207244358,5150.538852372486,5340.326897662686,5578.7092674629303,5824.4774837652358,6072.1931702840357,6300.5274293641878,6530.5200384707741]
[]
[null,null,null,"Cumulative depreciation"]
[null,null,null,null,"Opening cumulative depreciation balance brought forwards from pre RIIO-1",null,"£m 20/21 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,{"$f":"Depn!AJ46","v":1985.8369253133399},{"$f":"Depn!AK46","v":0},{"$f":"Depn!AL46","v":0},{"$f":"Depn!AM46","v":0},{"$f":"Depn!AN46","v":0},{"$f":"Depn!AO46","v":0},{"$f":"Depn!AP46","v":0},{"$f":"Depn!AQ46","v":0},{"$f":"Depn!AR46","v":0},{"$f":"Depn!AS46","v":0},{"$f":"Depn!AT46","v":0},{"$f":"Depn!AU46","v":0},{"$f":"Depn!AV46","v":0}]
[]
[null,null,null,null,"Opening balance brought forward (before transfers)",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ61+AI66","v":1985.8369253133399},2163.3937304957681,2342.6281135931508,2511.7137090803353,2678.7244267089291,2842.5524129812238,3003.2259126545409,3161.3878395897455,3317.4714012909753,3470.1664652853019,3619.1795573722807,3764.988162271135,3906.1333670188797]
[null,null,null,null,"Opening balance brought forward (after transfers)",null,"£m 20/21 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,{"$f":"SUM(AJ63:AJ63)","v":1985.8369253133399},2163.3937304957681,2342.6281135931508,2511.7137090803353,2678.7244267089291,2842.5524129812238,3003.2259126545409,3161.3878395897455,3317.4714012909753,3470.1664652853019,3619.1795573722807,3764.988162271135,3906.1333670188797]
[null,null,null,null,"Depreciation",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Depn!AJ29:AJ31)","v":177.55680518242809},{"$f":"SUM(Depn!AK29:AK31)","v":179.23438309738273},{"$f":"SUM(Depn!AL29:AL31)","v":169.08559548718469},{"$f":"SUM(Depn!AM29:AM31)","v":167.01071762859351},{"$f":"SUM(Depn!AN29:AN31)","v":163.82798627229459},{"$f":"SUM(Depn!AO29:AO31)","v":160.67349967331717},{"$f":"SUM(Depn!AP29:AP31)","v":158.16192693520458},{"$f":"SUM(Depn!AQ29:AQ31)","v":156.08356170122966},{"$f":"SUM(Depn!AR29:AR31)","v":152.69506399432674},{"$f":"SUM(Depn!AS29:AS31)","v":149.01309208697862},{"$f":"SUM(Depn!AT29:AT31)","v":145.80860489885424},{"$f":"SUM(Depn!AU29:AU31)","v":141.1452047477448},{"$f":"SUM(Depn!AV29:AV31)","v":139.81660472764122}]
[null,null,null,null,"Closing value carried forward",null,"£m 20/21 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,{"$f":"SUM(AJ64:AJ65)","v":2163.3937304957681},2342.6281135931508,2511.7137090803353,2678.7244267089291,2842.5524129812238,3003.2259126545409,3161.3878395897455,3317.4714012909753,3470.1664652853019,3619.1795573722807,3764.988162271135,3906.1333670188797,4045.949971746521]
[]
[null,null,null,"Asset balance"]
[null,null,null,null,"Net value after regulatory depreciation",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR58 - AR66","v":2108.5428021776283},{"$f":"AS58 - AS66","v":2205.2979263929551},{"$f":"AT58 - AT66","v":2307.2050080129006},{"$f":"AU58 - AU66","v":2394.3940623453082},{"$f":"AV58 - AV66","v":2484.5700667242531}]
[]
[null,null,"Metering Write Off"]
[]
[null,null,null,null,"Metering write off",null,"£m 20/21 prices",null,{"$f":"MainInputs!I230","v":34.633772164543871},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$37*$I73","v":34.633772164543871},{"$f":"AK$37*$I73","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End of sheet"]

{"sheet":"TaxPools","index":8,"n_rows":112,"n_cols":48,"rows_kept":112,"cut":false,"hidden":false,"merged":[]}
["Tax Pools",null,null,null,null,"Company select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!E29","v":"ENWL"}]
[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,"Annual values",null,"Check status",{"$f":"Checks!I6","v":"OK"}]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31"]
[]
[null,"Tax pools additions"]
[null,"Note: Actual totex is combined with other expenditure and allocated to tax pools. Each cost sub-category can have its own percentage split between each pool."]
[]
[null,null,"Price control timeline"]
[]
[null,null,null,null,"Start of RIIO-2",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR21","v":1},{"$f":"MainInputs!AS21","v":0},{"$f":"MainInputs!AT21","v":0},{"$f":"MainInputs!AU21","v":0},{"$f":"MainInputs!AV21","v":0}]
[]
[null,null,"Inflation line"]
[]
[null,null,null,null,"Blended Real to nominal prices conversion 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,null,null,{"$f":"MainInputs!AR$199","v":1.2720448764226937},{"$f":"MainInputs!AS$199","v":1.2761337585410994},{"$f":"MainInputs!AT$199","v":1.2703790008307307},{"$f":"MainInputs!AU$199","v":1.2784280216544934},{"$f":"MainInputs!AV$199","v":1.3010915309080842}]
[]
[null,null,"Expenditure categories allocated to tax pools"]
[null,null,"Note: RIIO-1 tax pool allocation inputs for each totex sub-category, whereas RIIO-2 allocations are at totex level. This is why different calculation methods are required."]
[]
[null,null,null,"Actual/forecast actual totex"]
[]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AR78","v":23.988364248610711},{"$f":"Totex!AS78","v":37.497175221869611},{"$f":"Totex!AT78","v":36.285826641111598},{"$f":"Totex!AU78","v":27.624648567897225},{"$f":"Totex!AV78","v":33.392340189247832}]
[null,null,null,null,"Actual  non-load related capex - asset replacement",null,"£m 20/21 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,null,null,{"$f":"Totex!AR79","v":89.21006300623803},{"$f":"Totex!AS79","v":91.150441259763937},{"$f":"Totex!AT79","v":96.400900994111396},{"$f":"Totex!AU79","v":88.830685141626873},{"$f":"Totex!AV79","v":85.927590190127304}]
[null,null,null,null,"Actual  non-load related capex - other",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AR80","v":63.78029854749694},{"$f":"Totex!AS80","v":57.472071678595135},{"$f":"Totex!AT80","v":54.369856193201741},{"$f":"Totex!AU80","v":42.636280798175804},{"$f":"Totex!AV80","v":40.029651256988132}]
[null,null,null,null,"Actual  faults",null,"£m 20/21 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,null,null,{"$f":"Totex!AR81","v":29.01757614538991},{"$f":"Totex!AS81","v":29.308616896541331},{"$f":"Totex!AT81","v":30.449760023069221},{"$f":"Totex!AU81","v":30.860115412227493},{"$f":"Totex!AV81","v":30.985175884548262}]
[null,null,null,null,"Actual  tree cutting",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AR82","v":5.4993039868848133},{"$f":"Totex!AS82","v":5.5594257807388852},{"$f":"Totex!AT82","v":5.6432439118818944},{"$f":"Totex!AU82","v":5.5590953145055773},{"$f":"Totex!AV82","v":5.5268874766238554}]
[null,null,null,null,"Actual  100% 'revenue pool' expenditure",null,"£m 20/21 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,null,null,{"$f":"Totex!AR83","v":15.621012816999485},{"$f":"Totex!AS83","v":15.760399424490663},{"$f":"Totex!AT83","v":15.899317205724611},{"$f":"Totex!AU83","v":15.693731858898333},{"$f":"Totex!AV83","v":15.633442973661188}]
[null,null,null,null,"Actual  controllable opex",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AR84","v":120.4602707824012},{"$f":"Totex!AS84","v":120.94190796554376},{"$f":"Totex!AT84","v":120.31940644767781},{"$f":"Totex!AU84","v":120.29489931320238},{"$f":"Totex!AV84","v":120.37954846278818}]
[null,null,null,null,"Total actual/forecast actual  totex",null,"£m 20/21 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,null,null,{"$f":"SUM(AR22:AR28)","v":347.57688953402112},357.69003822754331,359.36831141677828,331.49945640653368,331.87463643398473]
[]
[null,null,null,"Non-totex items"]
[]
[null,null,null,null,"Pass-through costs (to be added to \"Revenue\" Pool additions)",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR95","v":55.550732745743574},{"$f":"MainInputs!AS95","v":50.432995756113243},{"$f":"MainInputs!AT95","v":50.203206976715499},{"$f":"MainInputs!AU95","v":49.072967236633737},{"$f":"MainInputs!AV95","v":49.075640306942027}]
[null,null,null,null,"Costs associated with other revenue allowance",null,"£m 20/21 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,null,null,{"$f":"MainInputs!AR121 * (-1)","v":1.6800000000000002},{"$f":"MainInputs!AS121 * (-1)","v":1.6800000000000002},{"$f":"MainInputs!AT121 * (-1)","v":1.6800000000000002},{"$f":"MainInputs!AU121 * (-1)","v":1.6800000000000002},{"$f":"MainInputs!AV121 * (-1)","v":1.6800000000000002}]
[]
[null,null,"Tax pool allocation & additions"]
[]
[null,null,null,null,"Allocation to \"General\" pool",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR286","v":0.10088914210917029},{"$f":"MainInputs!AS286","v":0.10208132108582081},{"$f":"MainInputs!AT286","v":0.10221646094746564},{"$f":"MainInputs!AU286","v":9.7920731334748809E-2},{"$f":"MainInputs!AV286","v":9.7975942929615895E-2}]
[null,null,null,null,"Allocation to \"Special Rate\" 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,null,null,{"$f":"MainInputs!AR287","v":0.25825659121247424},{"$f":"MainInputs!AS287","v":0.26130833763620515},{"$f":"MainInputs!AT287","v":0.26165426941117803},{"$f":"MainInputs!AU287","v":0.25065803668129449},{"$f":"MainInputs!AV287","v":0.25079936763116367}]
[null,null,null,null,"Allocation to \"Deferred Revenue\" pool",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR288","v":0.26175414919099826},{"$f":"MainInputs!AS288","v":0.26484722528613336},{"$f":"MainInputs!AT288","v":0.26519784200035174},{"$f":"MainInputs!AU288","v":0.25405268776051732},{"$f":"MainInputs!AV288","v":0.254195932749401}]
[null,null,null,null,"Allocation to \"Structures and Buildings\" 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,null,null,{"$f":"MainInputs!AR289","v":2.0761230576922939E-2},{"$f":"MainInputs!AS289","v":2.1006560273516245E-2},{"$f":"MainInputs!AT289","v":2.1034369706415434E-2},{"$f":"MainInputs!AU289","v":2.0150383272184231E-2},{"$f":"MainInputs!AV289","v":2.0161744858055535E-2}]
[null,null,null,null,"Allocation to \"Revenue\" pool",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR290","v":0.34518718889001382},{"$f":"MainInputs!AS290","v":0.3374494477344589},{"$f":"MainInputs!AT290","v":0.33657233340038184},{"$f":"MainInputs!AU290","v":0.36445341876463011},{"$f":"MainInputs!AV290","v":0.36409507237685274}]
[null,null,null,null,"Allocation to \"Non Qualifying\" 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,null,null,{"$f":"MainInputs!AR291","v":1.3151698020420438E-2},{"$f":"MainInputs!AS291","v":1.3307107983865619E-2},{"$f":"MainInputs!AT291","v":1.332472453420709E-2},{"$f":"MainInputs!AU291","v":1.2764742186625069E-2},{"$f":"MainInputs!AV291","v":1.27719394549112E-2}]
[null,null,null,null,"Check",null,null,null,{"$f":"MAX(AJ44:AV44)","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,{"$f":"IF(SUM(AR38:AR43)=1,0,1)","v":0},{"$f":"IF(SUM(AS38:AS43)=1,0,1)","v":0},0,0,0]
[]
[null,null,null,null,"Additions to \"General\" pool",null,"£m 20/21 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,null,null,{"$f":"AR38 * AR$29","v":35.066734202061241},36.513471641505369,36.733356969689787,32.460669208399459,32.515730439043111]
[null,null,null,null,"Additions to \"Special Rate\" pool",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89.764022675291002,93.467389278270019,94.030252973285826,83.0930029037781,83.233948950465717]
[null,null,null,null,"Additions to \"Deferred Revenue\" pool",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90.97969299843129,94.733214137055811,95.303700671039962,84.218327891230317,84.361182764205097]
[null,null,null,null,"Additions to \"Structures and Buildings\" pool",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2161239468254861,7.5138373472632187,7.5590859231107492,6.6798411011123822,6.6911717446419416]
[null,null,null,null,"Additions to \"Revenue\" pool (including Non-totex items)",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR42 * AR$29 + AR33 + AR34","v":177.20982216712719},{"$f":"AS42 * AS$29 + AS33 + AS34","v":172.81530161611522},172.83663810041566,171.56907744261142,171.58956007941541]
[null,null,null,null,"Additions to \"Non Qualifying\" pool",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR43 * AR$29","v":4.5712262900284788},{"$f":"AS43 * AS$29","v":4.7598199634469402},{"$f":"AT43 * AT$29","v":4.7884837559517193},{"$f":"AU43 * AU$29","v":4.2315050960357583},{"$f":"AV43 * AV$29","v":4.23868276315552}]
[]
[null,"Capital allowances"]
[null,"Note: Special, General and deferred revenue capital allowances are calculated for the tax allowance calculation."]
[null,"When \"non-core\" assets are transferred to the RAV to their tax book value is moved to the \"Transfer\" line"]
[]
[null,null,"General pool"]
[]
[null,null,null,null,"Capital allowance rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR261","v":0.18},{"$f":"MainInputs!AS261","v":0.18},{"$f":"MainInputs!AT261","v":0.18},{"$f":"MainInputs!AU261","v":0.18},{"$f":"MainInputs!AV261","v":0.18}]
[]
[null,null,null,null,"Opening balance brought forwards from RIIO-1",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR268","v":74.537509566850503},{"$f":"MainInputs!AS268","v":0},{"$f":"MainInputs!AT268","v":0},{"$f":"MainInputs!AU268","v":0},{"$f":"MainInputs!AV268","v":0}]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ67 + AR61","v":74.537509566850503},{"$f":"AR67 + AS61","v":97.698054695996333},{"$f":"AS67 + AT61","v":118.32118536938864},{"$f":"AT67 + AU61","v":135.28890596883539},{"$f":"AU67 + AV61","v":144.96577877093856}]
[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,null,null,{"$f":"AR$46 * AR$15","v":44.606459574608436},{"$f":"AS$46 * AS$15","v":46.596073803258093},{"$f":"AT$46 * AT$15","v":46.665285324313068},{"$f":"AU$46 * AU$15","v":41.498629117675051},{"$f":"AV$46 * AV$15","v":42.30594149552919}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR63:AR64)","v":119.14396914145894},{"$f":"SUM(AS63:AS64)","v":144.29412849925444},{"$f":"SUM(AT63:AT64)","v":164.9864706937017},{"$f":"SUM(AU63:AU64)","v":176.78753508651045},{"$f":"SUM(AV63:AV64)","v":187.27172026646775}]
[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,null,null,{"$f":"-AR65 * AR59","v":-21.445914445462609},{"$f":"-AS65 * AS59","v":-25.972943129865797},{"$f":"-AT65 * AT59","v":-29.697564724866307},{"$f":"-AU65 * AU59","v":-31.821756315571879},{"$f":"-AV65 * AV59","v":-33.708909647964191}]
[null,null,null,null,"Closing balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR65:AR66)","v":97.698054695996333},118.32118536938864,135.28890596883539,144.96577877093856,153.56281061850356]
[]
[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,null,null,{"$f":"MainInputs!AR262","v":0.06},{"$f":"MainInputs!AS262","v":0.06},{"$f":"MainInputs!AT262","v":0.06},{"$f":"MainInputs!AU262","v":0.06},{"$f":"MainInputs!AV262","v":0.06}]
[]
[null,null,null,null,"Opening balance brought forwards from RIIO-1",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR269","v":607.08504328592403},{"$f":"MainInputs!AS269","v":0},{"$f":"MainInputs!AT269","v":0},{"$f":"MainInputs!AU269","v":0},{"$f":"MainInputs!AV269","v":0}]
[]
[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,null,null,{"$f":"AQ79 + AR73","v":607.08504328592403},{"$f":"AR79 + AS73","v":677.99277391209137},{"$f":"AS79 + AT73","v":749.43348481122644},{"$f":"AT79 + AU73","v":816.75429101341274},{"$f":"AU79 + AV73","v":867.60375146927959}]
[null,null,null,null,"Capex additions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR$47 * AR$15","v":114.18386513119442},{"$f":"AS$47 * AS$15","v":119.27689078070279},{"$f":"AT$47 * AT$15","v":119.45405882006369},{"$f":"AU$47 * AU$15","v":106.22842331560811},{"$f":"AV$47 * AV$15","v":108.29498606348676}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR75:AR76)","v":721.2689084171185},{"$f":"SUM(AS75:AS76)","v":797.26966469279409},{"$f":"SUM(AT75:AT76)","v":868.8875436312901},{"$f":"SUM(AU75:AU76)","v":922.98271432902084},{"$f":"SUM(AV75:AV76)","v":975.89873753276629}]
[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,null,null,{"$f":"-AR77 * AR71","v":-43.276134505027109},{"$f":"-AS77 * AS71","v":-47.836179881567645},{"$f":"-AT77 * AT71","v":-52.133252617877403},{"$f":"-AU77 * AU71","v":-55.37896285974125},{"$f":"-AV77 * AV71","v":-58.553924251965974}]
[null,null,null,null,"Closing balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR77:AR78)","v":677.99277391209137},749.43348481122644,816.75429101341274,867.60375146927959,917.34481328080028]
[]
[null,null,"Deferred revenue 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,null,null,{"$f":"MainInputs!AR264","v":2.2200000000000001E-2},{"$f":"MainInputs!AS264","v":2.2200000000000001E-2},{"$f":"MainInputs!AT264","v":2.2200000000000001E-2},{"$f":"MainInputs!AU264","v":2.2200000000000001E-2},{"$f":"MainInputs!AV264","v":2.2200000000000001E-2}]
[]
[null,null,null,null,"Opening balance brought forwards from RIIO-1",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR270","v":1152.7495839455501},{"$f":"MainInputs!AS270","v":0},{"$f":"MainInputs!AT270","v":0},{"$f":"MainInputs!AU270","v":0},{"$f":"MainInputs!AV270","v":0}]
[null,null,null,null,"Deferred revenue expenditure pool capex additions during RIIO-1",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AJ271","v":0},{"$f":"MainInputs!AK271","v":0},{"$f":"MainInputs!AL271","v":0},{"$f":"MainInputs!AM271","v":0},{"$f":"MainInputs!AN271","v":0},{"$f":"MainInputs!AO271","v":0},{"$f":"MainInputs!AP271","v":0},{"$f":"MainInputs!AQ271","v":1436.6596456564334},{"$f":"MainInputs!AR271","v":0},{"$f":"MainInputs!AS271","v":0},{"$f":"MainInputs!AT271","v":0},{"$f":"MainInputs!AU271","v":0},{"$f":"MainInputs!AV271","v":0}]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ92 + AR85","v":1152.7495839455501},{"$f":"AR92 + AS85","v":1234.0167805472563},{"$f":"AS92 + AT85","v":1317.7621694191364},{"$f":"AT92 + AU85","v":1398.9993313048099},{"$f":"AU92 + AV85","v":1464.4415345086222}]
[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,null,null,{"$f":"AR$48 * AR$15","v":115.73025233716415},{"$f":"AS$48 * AS$15","v":120.89225261539985},{"$f":"AT$48 * AT$15","v":121.07182003394679},{"$f":"AU$48 * AU$15","v":107.66707031303503},{"$f":"AV$48 * AV$15","v":109.76162043189629}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR88:AR89)","v":1268.4798362827141},{"$f":"SUM(AS88:AS89)","v":1354.9090331626562},{"$f":"SUM(AT88:AT89)","v":1438.8339894530832},{"$f":"SUM(AU88:AU89)","v":1506.6664016178449},{"$f":"SUM(AV88:AV89)","v":1574.2031549405185}]
[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,null,null,{"$f":"-(SUM($AJ89:AR89,$AJ86:AR86))*AR83","v":-34.463055735457864},{"$f":"-(SUM($AJ89:AS89,$AJ86:AS86))*AS83","v":-37.146863743519745},{"$f":"-(SUM($AJ89:AT89,$AJ86:AT86))*AT83","v":-39.834658148273363},{"$f":"-(SUM($AJ89:AU89,$AJ86:AU86))*AU83","v":-42.224867109222743},{"$f":"-(SUM($AJ89:AV89,$AJ86:AV86))*AV83","v":-44.661575082810842}]
[null,null,null,null,"Closing balance carried forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR90:AR91)","v":1234.0167805472563},1317.7621694191364,1398.9993313048099,1464.4415345086222,1529.5415798577076]
[]
[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,null,null,{"$f":"MainInputs!AR263","v":0.03},{"$f":"MainInputs!AS263","v":0.03},{"$f":"MainInputs!AT263","v":0.03},{"$f":"MainInputs!AU263","v":0.03},{"$f":"MainInputs!AV263","v":0.03}]
[]
[null,null,null,null,"Opening balance brought forward",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR272 + AQ102","v":0},{"$f":"MainInputs!AS272 + AR102","v":9.1792334941904663},{"$f":"MainInputs!AT272 + AS102","v":18.492517984394247},{"$f":"MainInputs!AU272 + AT102","v":27.532385156912724},{"$f":"MainInputs!AV272 + AU102","v":35.22095723043175}]
[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,null,null,{"$f":"AR$49 * AR$15","v":9.1792334941904663},{"$f":"AS$49 * AS$15","v":9.5886614950294948},{"$f":"AT$49 * AT$15","v":9.6029040221950748},{"$f":"AU$49 * AU$15","v":8.5396960438614755},{"$f":"AV$49 * AV$15","v":8.7058268888051007}]
[null,null,null,null,"Tax book value pre-depreciation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR98:AR99)","v":9.1792334941904663},{"$f":"SUM(AS98:AS99)","v":18.767894989219961},{"$f":"SUM(AT98:AT99)","v":28.095422006589324},{"$f":"SUM(AU98:AU99)","v":36.0720812007742},{"$f":"SUM(AV98:AV99)","v":43.926784119236849}]
[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,null,null,{"$f":"-(SUM($AI99:AQ99))*AR96","v":0},{"$f":"-(SUM($AI99:AR99))*AS96","v":-0.27537700482571398},{"$f":"-(SUM($AI99:AS99))*AT96","v":-0.56303684967659884},{"$f":"-(SUM($AI99:AT99))*AU96","v":-0.85112397034245113},{"$f":"-(SUM($AI99:AU99))*AV96","v":-1.1073148516582954}]
[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,null,null,{"$f":"AR100 + AR101","v":9.1792334941904663},18.492517984394247,27.532385156912724,35.22095723043175,42.819469267578555]
[]
[null,null,"Total capital allowances"]
[]
[null,null,null,null,"General pool",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"- AR66","v":21.445914445462609},{"$f":"- AS66","v":25.972943129865797},{"$f":"- AT66","v":29.697564724866307},{"$f":"- AU66","v":31.821756315571879},{"$f":"- AV66","v":33.708909647964191}]
[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,null,null,{"$f":"-AR78","v":43.276134505027109},{"$f":"-AS78","v":47.836179881567645},{"$f":"-AT78","v":52.133252617877403},{"$f":"-AU78","v":55.37896285974125},{"$f":"-AV78","v":58.553924251965974}]
[null,null,null,null,"Deferred revenue expenditure",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AR91","v":34.463055735457864},{"$f":"-AS91","v":37.146863743519745},{"$f":"-AT91","v":39.834658148273363},{"$f":"-AU91","v":42.224867109222743},{"$f":"-AV91","v":44.661575082810842}]
[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,null,null,{"$f":"-AR101","v":0},0.27537700482571398,0.56303684967659884,0.85112397034245113,1.1073148516582954]
[null,null,null,null,"Capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR106:AR109)","v":99.185104685947579},111.2313637597789,122.22851234069367,130.27671025487834,138.03172383439929]
[]
[null,"End of sheet"]

{"sheet":"Finance&Tax","index":9,"n_rows":333,"n_cols":48,"rows_kept":333,"cut":false,"hidden":false,"merged":[]}
["Finance & Tax",null,null,null,null,"Company select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!E29","v":"ENWL"}]
[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,"Annual values",null,"Check status",{"$f":"Checks!I6","v":"OK"}]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31"]
[]
[null,"Net debt"]
[null,"Note: Net debt is calculated to generate interest paid (for the tax calculation) and gearing levels (for equity issuance calculations)."]
[null,"\"Core\" net debt is distinct from \"Non-core\" net debt. Non-core net debt relates to assets held outside the main RAV and receiving a pre-tax income."]
[]
[null,null,"Price control timeline"]
[]
[null,null,null,null,"Start of RIIO-2",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR21","v":1},{"$f":"MainInputs!AS21","v":0},{"$f":"MainInputs!AT21","v":0},{"$f":"MainInputs!AU21","v":0},{"$f":"MainInputs!AV21","v":0}]
[null,null,null,null,"RIIO-2 regearing period",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR23","v":0},{"$f":"MainInputs!AS23","v":1},{"$f":"MainInputs!AT23","v":1},{"$f":"MainInputs!AU23","v":1},{"$f":"MainInputs!AV23","v":1}]
[]
[null,null,"Inflation line"]
[]
[null,null,null,null,"Blended Real to nominal prices conversion factor",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AJ$199","v":0.88192634560906513},{"$f":"MainInputs!AK$199","v":0.9008215297450427},{"$f":"MainInputs!AL$199","v":0.93453257790368272},{"$f":"MainInputs!AM$199","v":0.96308781869688376},{"$f":"MainInputs!AN$199","v":0.98801699716713864},{"$f":"MainInputs!AO$199","v":1},{"$f":"MainInputs!AP$199","v":1.0577620396600564},{"$f":"MainInputs!AQ$199","v":1.1912139111833526},{"$f":"MainInputs!AR$199","v":1.2720448764226937},{"$f":"MainInputs!AS$199","v":1.2761337585410994},{"$f":"MainInputs!AT$199","v":1.2703790008307307},{"$f":"MainInputs!AU$199","v":1.2784280216544934},{"$f":"MainInputs!AV$199","v":1.3010915309080842}]
[]
[null,null,"Core net debt"]
[null,null,"Note: The company opens the price control at its notionally geared level. Any equity issuance required to reach this level is not shown."]
[null,null,"Equity issuance (if any) occurs at the start of the year and may be followed by transfers to or from non-core net debt (to equalise opening gearing levels across the company)."]
[null,null,"Start of year transfers may also include net debt accompanying non-core assets transferred to core RAV."]
[null,null,"A sub-total is taken before tax and interest on in-year cash flow. This allows the calculation of interest on in-year cash flow to be solved analytically."]
[]
[null,null,null,null,"Opening balance brought forward (before equity issuance and transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ41","v":0},{"$f":"AR41","v":-1547.3920051733253},-1673.9524560884286,-1805.9778268179807,{"$f":"AU41","v":-1926.6159931211564}]
[null,null,null,null,"Start of price control notional debt re-set",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AR55 * AR63 * AR12","v":-1421.0384258355168},{"$f":"-AS55 * AS63 * AS12","v":0},{"$f":"-AT55 * AT63 * AT12","v":0},{"$f":"-AU55 * AU63 * AU12","v":0},{"$f":"-AV55 * AV63 * AV12","v":0}]
[null,null,null,null,"Equity issuance (excluding first year of price control)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR86","v":0},{"$f":"AS86","v":0},0,0,0]
[null,null,null,null,"Opening balance brought forward (after equity issuance and transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR26 * AR12 + AR25 * (1 - AR12) + AR27","v":-1421.0384258355168},{"$f":"AS26 * AS12 + AS25 * (1 - AS12) + AS27","v":-1547.3920051733253},{"$f":"AT26 * AT12 + AT25 * (1 - AT12) + AT27","v":-1673.9524560884286},{"$f":"AU26 * AU12 + AU25 * (1 - AU12) + AU27","v":-1805.9778268179807},{"$f":"AV26 * AV12 + AV25 * (1 - AV12) + AV27","v":-1926.6159931211564}]
[null,null,null,null,"Add Recalculated base revenue (except 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,null,null,{"$f":"Revenue!AR19* AR$17","v":512.29569307786505},{"$f":"Revenue!AS19* AS$17","v":504.37345944953609},{"$f":"Revenue!AT19* AT$17","v":502.14834101828797},{"$f":"Revenue!AU19* AU$17","v":490.65205784376548},{"$f":"Revenue!AV19* AV$17","v":499.21281591659948}]
[null,null,null,null,"Add net impact of DARTs on core net debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR153 * AR$17","v":0.17002639139126496},{"$f":"MainInputs!AS153 * AS$17","v":0.2028401833863171},{"$f":"MainInputs!AT153 * AT$17","v":0.2166602164330243},{"$f":"MainInputs!AU153 * AU$17","v":0.21803295841995102},{"$f":"MainInputs!AV153 * AV$17","v":0.20680719631889605}]
[null,null,null,null,"Less actual totex",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Totex!AR85 * AR$17","v":-442.13340149468814},{"$f":"-Totex!AS85 * AS$17","v":-456.46033287602438},{"$f":"-Totex!AT85 * AT$17","v":-456.53395638787367},{"$f":"-Totex!AU85 * AU$17","v":-423.79819423334482},{"$f":"-Totex!AV85 * AV$17","v":-431.79927878745701}]
[null,null,null,null,"Less pass-through costs",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-MainInputs!AR95 * AR$17","v":-70.663024970749476},{"$f":"-MainInputs!AS95 * AS$17","v":-64.359248428736109},{"$f":"-MainInputs!AT95 * AT$17","v":-63.777099917578205},{"$f":"-MainInputs!AU95 * AU$17","v":-62.736256421045439},{"$f":"-MainInputs!AV95 * AV$17","v":-63.85189997725368}]
[null,null,null,null,"Less costs associated with other revenue allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR121 * AR$17","v":-2.1370353923901257},{"$f":"MainInputs!AS121 * AS$17","v":-2.1439047143490471},{"$f":"MainInputs!AT121 * AT$17","v":-2.1342367213956277},{"$f":"MainInputs!AU121 * AU$17","v":-2.1477590763795491},{"$f":"MainInputs!AV121 * AV$17","v":-2.1858337719255818}]
[null,null,null,null,"Less dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AR194","v":-31.657264269538828},-33.240693667991266,-34.644321310964337,-36.201404152255535,{"$f":"-AV194","v":-38.251096369391661}]
[null,null,null,null,"Less equity issuance costs",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AR184","v":-5.9209934409813263},0,0,0,{"$f":"-AV184","v":0}]
[null,null,null,null,"Closing net debt (before tax and debt costs)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR28:AR35)","v":-1461.0844259346086},{"$f":"SUM(AS28:AS35)","v":-1599.0198852275034},{"$f":"SUM(AT28:AT35)","v":-1728.6770691915196},{"$f":"SUM(AU28:AU35)","v":-1839.9913498988205},{"$f":"SUM(AV28:AV35)","v":-1963.2844789142659}]
[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,null,null,{"$f":"AR169","v":-67.539414554429086},{"$f":"AS169","v":-73.617626003648752},-79.164623143704986,-83.68256345811119,{"$f":"AV169","v":-88.260034664117612}]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR170","v":-18.725658086439484},-1.264234811429976,1.9180305713523937,-2.8875715246197515,{"$f":"AV170","v":-8.6198434571845262}]
[null,null,null,null,"Add tax allowance (including adjustment)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR239","v":33.808889803859365},32.574931496630541,27.701733496097688,18.155498784703958,{"$f":"AV239","v":13.682496849775598}]
[null,null,null,null,"Less tax paid (including cash flow on revenue without a tax allowance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AR272","v":-33.851396401707198},-32.62564154247714,-27.755898550205941,-18.21000702430895,{"$f":"-AV272","v":-13.734198648855333}]
[null,null,null,null,"Closing value",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR36:AR40)","v":-1547.3920051733253},{"$f":"SUM(AS36:AS40)","v":-1673.9524560884286},-1805.9778268179807,-1926.6159931211564,{"$f":"SUM(AV36:AV40)","v":-2060.2160588346478}]
[]
[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,null,{"$f":"AR12 * AR26 + AR13 * AR25","v":-1421.0384258355168},{"$f":"AS12 * AS26 + AS13 * AS25","v":-1547.3920051733253},{"$f":"AT12 * AT26 + AT13 * AT25","v":-1673.9524560884286},{"$f":"AU12 * AU26 + AU13 * AU25","v":-1805.9778268179807},{"$f":"AV12 * AV26 + AV13 * AV25","v":-1926.6159931211564}]
[null,null,null,null,"Opening total net debt (after equity issuance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR28","v":-1421.0384258355168},{"$f":"AS28","v":-1547.3920051733253},{"$f":"AT28","v":-1673.9524560884286},{"$f":"AU28","v":-1805.9778268179807},{"$f":"AV28","v":-1926.6159931211564}]
[]
[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,null,{"$f":"AR45","v":-1421.0384258355168},{"$f":"AS45","v":-1547.3920051733253},{"$f":"AT45","v":-1673.9524560884286},{"$f":"AU45","v":-1805.9778268179807},-1926.6159931211564]
[]
[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,null,null,{"$f":"'Return&RAV'!AR20 * AQ$17","v":2368.3973763925283},{"$f":"'Return&RAV'!AS20 * AR$17","v":2638.1053557949022},{"$f":"'Return&RAV'!AT20 * AS$17","v":2770.0578056659388},{"$f":"'Return&RAV'!AU20 * AT$17","v":2887.0267759136946},{"$f":"'Return&RAV'!AV20 * AU$17","v":3016.783679354628}]
[]
[null,null,null,null,"Overall gearing at start of year (before equity issuance)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AR53/AR55","v":0.6},{"$f":"-AS53/AS55","v":0.58655428668695908},0.6043023552304535,0.62554938592366172,0.63863246354253411]
[]
[null,null,"Start of price control notional regearing"]
[null,null,"Note: An allowance is given to cover the change in notional gearing from its level in the previous price control. "]
[null,null,"For transmission only, where the Pre-RIIO closing gearing is higher than the notional opening gear the notional gearing at the start of RIIO will be uplifted to reflect this difference."]
[]
[null,null,null,null,"Notional gearing",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AQ185","v":0.65},{"$f":"MainInputs!AR185","v":0.6},{"$f":"MainInputs!AS185","v":0.6},{"$f":"MainInputs!AT185","v":0.6},{"$f":"MainInputs!AU185","v":0.6},{"$f":"MainInputs!AV185","v":0.6}]
[]
[null,null,null,null,"End of RIIO-1 closing notional gearing",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ63 * AR12","v":0.65},0,0,0,0,0]
[null,null,null,null,"Start of RIIO-2 opening 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,null,{"$f":"AQ63 * AQ12","v":0},0.6,0,0,0,0]
[]
[null,null,null,null,"Start of price control change in notional gearing",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR66-AQ65","v":-5.0000000000000044E-2},{"$f":"AS66-AR65","v":0},0,0,0]
[null,null,null,null,"Total opening regulatory assets (after transfers)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR55 * AR12","v":2368.3973763925283},{"$f":"AS55 * AS12","v":0},{"$f":"AT55 * AT12","v":0},{"$f":"AU55 * AU12","v":0},{"$f":"AV55 * AV12","v":0}]
[]
[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,null,null,{"$f":"AR68*AR69","v":-118.41986881962652},{"$f":"AS68*AS69","v":0},0,0,0]
[]
[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,null,null,{"$f":"AR55","v":2368.3973763925283},{"$f":"AS55","v":2638.1053557949022},2770.0578056659388,2887.0267759136946,3016.783679354628]
[]
[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,null,{"$f":"AR57 * AR13","v":0},{"$f":"AS57 * AS13","v":0.58655428668695908},{"$f":"AT57 * AT13","v":0.6043023552304535},{"$f":"AU57 * AU13","v":0.62554938592366172},{"$f":"AV57 * AV13","v":0.63863246354253411}]
[null,null,null,null,"Less target gearing for equity issuance",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-MainInputs!AR208 * AR13","v":0},{"$f":"-MainInputs!AS208 * AS13","v":-0.6},{"$f":"-MainInputs!AT208 * AT13","v":-0.6},{"$f":"-MainInputs!AU208 * AU13","v":-0.6},{"$f":"-MainInputs!AV208 * AV13","v":-0.6}]
[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,null,{"$f":"AR78 + AR79","v":0},{"$f":"AS78 + AS79","v":-1.3445713313040897E-2},{"$f":"AT78 + AT79","v":4.3023552304535251E-3},2.5549385923661738E-2,3.8632463542534135E-2]
[]
[null,null,null,null,"Threshold deviation above target level",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR205 * AR13","v":0},{"$f":"MainInputs!AS205 * AS13","v":0.05},{"$f":"MainInputs!AT205 * AT13","v":0.05},{"$f":"MainInputs!AU205 * AU13","v":0.05},{"$f":"MainInputs!AV205 * AV13","v":0.05}]
[]
[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,null,{"$f":"(AR80 >= AR82) * AR13","v":0},{"$f":"(AS80 >= AS82) * AS13","v":0},{"$f":"(AT80 >= AT82) * AT13","v":0},{"$f":"(AU80 >= AU82) * AU13","v":0},{"$f":"(AV80 >= AV82) * AV13","v":0}]
[]
[null,null,null,null,"Equity issuance",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR76 * AR80 * AR84","v":0},{"$f":"AS76 * AS80 * AS84","v":0},{"$f":"AT76 * AT80 * AT84","v":0},0,0]
[]
[null,null,"Start of year gearing equalisation between core and non-core net debt"]
[null,null,"Note: Movements in non-core cash flow 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,null,null,{"$f":"AR46","v":-1421.0384258355168},{"$f":"AS46","v":-1547.3920051733253},-1673.9524560884286,-1805.9778268179807,-1926.6159931211564]
[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,null,null,{"$f":"AR55","v":2368.3973763925283},2638.1053557949022,2770.0578056659388,2887.0267759136946,{"$f":"AV55","v":3016.783679354628}]
[]
[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,null,null,{"$f":"-AR92 / AR93","v":0.6},0.58655428668695908,0.6043023552304535,0.62554938592366172,{"$f":"-AV92 / AV93","v":0.63863246354253411}]
[]
[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,null,null,{"$f":"MainInputs!AR183","v":3.1E-2},{"$f":"MainInputs!AS183","v":3.1300000000000001E-2},{"$f":"MainInputs!AT183","v":3.1099999999999999E-2},{"$f":"MainInputs!AU183","v":3.04E-2},{"$f":"MainInputs!AV183","v":2.98E-2}]
[null,null,null,null,"RIIO-2 forecast debt inflation (CPIH long-term)",null,"annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR197","v":0.02},{"$f":"MainInputs!AS197","v":0.02},{"$f":"MainInputs!AT197","v":0.02},{"$f":"MainInputs!AU197","v":0.02},{"$f":"MainInputs!AV197","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,null,null,{"$f":"(1 + AR105) * (1 + AR106) - 1","v":5.1619999999999999E-2},{"$f":"(1 + AS105) * (1 + AS106) - 1","v":5.1926000000000139E-2},{"$f":"(1 + AT105) * (1 + AT106) - 1","v":5.1721999999999824E-2},{"$f":"(1 + AU105) * (1 + AU106) - 1","v":5.1007999999999942E-2},{"$f":"(1 + AV105) * (1 + AV106) - 1","v":5.0396000000000107E-2}]
[]
[null,null,null,null,"RPI index-linked debt"]
[null,null,null,null,"Forecast debt inflation (RPI long-term)",null,"annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR196","v":0.03},{"$f":"MainInputs!AS196","v":0.03},{"$f":"MainInputs!AT196","v":0.03},{"$f":"MainInputs!AU196","v":0.03},{"$f":"MainInputs!AV196","v":0.03}]
[]
[null,null,null,null,"Cost of debt (RPI index-linked)",null,"annual real % (RPI)",null,null,null,null,null,null,null,null,null,null,null,null,null,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+AR$108) / (1+AR111) - 1","v":2.0990291262135807E-2},{"$f":"(1+AS$108) / (1+AS111) - 1","v":2.1287378640776788E-2},2.108932038834932E-2,2.0396116504854289E-2,1.9801941747572993E-2]
[null,null,null,null,"RIIO-2 near-term forecast debt inflation (RPI)",null,"annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR193","v":7.6941366537621514E-2},{"$f":"MainInputs!AS193","v":1.0940664846855297E-2},{"$f":"MainInputs!AT193","v":9.693199576970013E-4},{"$f":"MainInputs!AU193","v":1.4419811096485713E-2},{"$f":"MainInputs!AV193","v":2.6731618063337459E-2}]
[]
[null,null,null,null,"Forecast cost of debt (RPI 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,null,null,{"$f":"(1 + AR113) * (1 + AR114) - 1","v":9.9546679493488721E-2},{"$f":"(1 + AS113) * (1 + AS114) - 1","v":3.2460941562808987E-2},{"$f":"(1 + AT113) * (1 + AT114) - 1","v":2.2079082645193093E-2},{"$f":"(1 + AU113) * (1 + AU114) - 1","v":3.5110035748441959E-2},{"$f":"(1 + AV113) * (1 + AV114) - 1","v":4.7062897754619026E-2}]
[]
[null,null,null,null,"CPIH index-linked debt"]
[null,null,null,null,"Cost of debt (CPIH index-linked)",null,"annual real % (CPIH)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR105","v":3.1E-2},{"$f":"AS105","v":3.1300000000000001E-2},{"$f":"AT105","v":3.1099999999999999E-2},{"$f":"AU105","v":3.04E-2},{"$f":"AV105","v":2.98E-2}]
[null,null,null,null,"RIIO-2 near-term 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,null,null,{"$f":"MainInputs!AR194","v":5.1977404294029084E-2},{"$f":"MainInputs!AS194","v":3.2144165620195952E-3},{"$f":"MainInputs!AT194","v":-4.5095254881022395E-3},{"$f":"MainInputs!AU194","v":6.3359208696767144E-3},{"$f":"MainInputs!AV194","v":1.7727638059950923E-2}]
[]
[null,null,null,null,"Forecast cost of debt (CPIH index-linked)",null,"nominal annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1 + AR119) * (1 + AR120) - 1","v":8.4588703827144007E-2},3.4615027800410925E-2,2.6450228269217613E-2,3.6928532864114905E-2,4.8055921674137414E-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,null,null,{"$f":"AR28","v":-1421.0384258355168},{"$f":"AS28","v":-1547.3920051733253},{"$f":"AT28","v":-1673.9524560884286},{"$f":"AU28","v":-1805.9778268179807},{"$f":"AV28","v":-1926.6159931211564}]
[null,null,null,null,"Closing net debt (except for interest and tax)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR36","v":-1461.0844259346086},{"$f":"AS36","v":-1599.0198852275034},{"$f":"AT36","v":-1728.6770691915196},{"$f":"AU36","v":-1839.9913498988205},{"$f":"AV36","v":-1963.2844789142659}]
[]
[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,null,null,{"$f":"AVERAGE(AR126:AR127)","v":-1441.0614258850628},-1573.2059452004144,-1701.3147626399741,-1822.9845883584007,{"$f":"AVERAGE(AV126:AV127)","v":-1944.9502360177112}]
[]
[null,null,null,null,"Average cost of debt applied (FYI only)",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,null,null,{"$f":"AR167/AR129","v":5.9862175956786008E-2},{"$f":"AS167/AS129","v":4.7598256950102835E-2},{"$f":"AT167/AT129","v":4.5404057067304264E-2},{"$f":"AU167/AU129","v":4.7488133216028683E-2},{"$f":"AV167/AV129","v":4.9810980418534434E-2}]
[]
[null,null,null,"Net interest received"]
[]
[null,null,null,null,"Fixed rate debt"]
[null,null,null,null,"Fixed rate debt as a percentage of net debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1 - (AR152 + AR143)","v":0.75},{"$f":"1 - (AS152 + AS143)","v":0.75},{"$f":"1 - (AT152 + AT143)","v":0.75},{"$f":"1 - (AU152 + AU143)","v":0.75},{"$f":"1 - (AV152 + AV143)","v":0.75}]
[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,null,null,{"$f":"AR$129 * AR136","v":-1080.7960694137971},{"$f":"AS$129 * AS136","v":-1179.9044589003108},-1275.9860719799806,-1367.2384412688007,{"$f":"AV$129 * AV136","v":-1458.7126770132834}]
[null,null,null,null,"Forecast cost of debt (fixed rate)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR$108","v":5.1619999999999999E-2},5.1926000000000139E-2,5.1721999999999824E-2,5.1007999999999942E-2,5.0396000000000107E-2]
[]
[null,null,null,null,"Net interest received (fixed rate)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR137*AR138","v":-55.790693103140207},-61.267718932857704,-65.996551614948331,-69.740098412238908,{"$f":"AV137*AV138","v":-73.513284070761586}]
[]
[null,null,null,null,"RPI index-linked debt"]
[null,null,null,null,"RPI index-linked debt as a percentage of net debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR210","v":0},{"$f":"MainInputs!AS210","v":0},{"$f":"MainInputs!AT210","v":0},{"$f":"MainInputs!AU210","v":0},{"$f":"MainInputs!AV210","v":0}]
[null,null,null,null,"Average net debt (except for interest and tax) - RPI 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,null,null,{"$f":"AR$129 * AR143","v":0},{"$f":"AS$129 * AS143","v":0},0,0,0]
[null,null,null,null,"Forecast cost of debt (RPI index-linked)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR$116","v":9.9546679493488721E-2},3.2460941562808987E-2,2.2079082645193093E-2,3.5110035748441959E-2,4.7062897754619026E-2]
[]
[null,null,null,null,"Net interest received (RPI index-linked)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR144*AR145","v":0},0,0,0,0]
[]
[null,null,null,null,"Principal inflation accretion on RPI 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,null,null,{"$f":"AR114 * AR144","v":0},{"$f":"AS114 * AS144","v":0},{"$f":"AT114 * AT144","v":0},{"$f":"AU114 * AU144","v":0},{"$f":"AV114 * AV144","v":0}]
[]
[null,null,null,null,"CPIH index-linked debt"]
[null,null,null,null,"CPIH index-linked debt as a percentage of net debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR209","v":0.25},{"$f":"MainInputs!AS209","v":0.25},{"$f":"MainInputs!AT209","v":0.25},{"$f":"MainInputs!AU209","v":0.25},{"$f":"MainInputs!AV209","v":0.25}]
[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,null,null,{"$f":"AR$129 * AR152","v":-360.2653564712657},{"$f":"AS$129 * AS152","v":-393.30148630010359},-425.32869065999353,-455.74614708960019,{"$f":"AV$129 * AV152","v":-486.23755900442779}]
[null,null,null,null,"Forecast cost of debt (CPIH index-linked)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR$122","v":8.4588703827144007E-2},3.4615027800410925E-2,2.6450228269217613E-2,3.6928532864114905E-2,{"$f":"AV$122","v":4.8055921674137414E-2}]
[]
[null,null,null,null,"Net interest received (CPIH index-linked)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR153*AR154","v":-30.474379537728353},-13.614141882221022,-11.250040957404273,-16.830036570492044,{"$f":"AV153*AV154","v":-23.366594050540552}]
[]
[null,null,null,null,"Principal inflation accretion on CPIH index-linked debt",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR120 * AR153","v":-18.725658086439484},{"$f":"AS120 * AS153","v":-1.264234811429976},{"$f":"AT120 * AT153","v":1.9180305713523937},{"$f":"AU120 * AU153","v":-2.8875715246197515},{"$f":"AV120 * AV153","v":-8.6198434571845262}]
[]
[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,"RIIO-2 principal inflation accretion calculation"]
[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,null,null,{"$f":"AR158 + AR149","v":-18.725658086439484},{"$f":"AS158 + AS149","v":-1.264234811429976},{"$f":"AT158 + AT149","v":1.9180305713523937},{"$f":"AU158 + AU149","v":-2.8875715246197515},{"$f":"AV158 + AV149","v":-8.6198434571845262}]
[]
[null,null,null,null,"Total blended inflation accretion"]
[null,null,null,null,"Net interest received",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR140 + AR156 + AR147","v":-86.265072640868567},{"$f":"AS140 + AS156 + AS147","v":-74.881860815078724},{"$f":"AT140 + AT156 + AT147","v":-77.246592572352597},{"$f":"AU140 + AU156 + AU147","v":-86.570134982730949},{"$f":"AV140 + AV156 + AV147","v":-96.879878121302141}]
[]
[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,null,null,{"$f":"AR167 - AR170","v":-67.539414554429086},-73.617626003648752,-79.164623143704986,-83.68256345811119,-88.260034664117612]
[null,null,null,null,"Net interest received (principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR164","v":-18.725658086439484},{"$f":"AS164","v":-1.264234811429976},1.9180305713523937,-2.8875715246197515,-8.6198434571845262]
[null,null,null,null,"Share of interest expense as principal inflation accretion (FYI only)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR170 / AR167","v":0.2170711449394653},1.6883058162136391E-2,-2.4829969937585027E-2,3.335528499748517E-2,8.8974548939788331E-2]
[]
[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,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR12","v":1},{"$f":"AS12","v":0},{"$f":"AT12","v":0},{"$f":"AU12","v":0},{"$f":"AV12","v":0}]
[]
[null,null,null,null,"Start of price control change in notional gearing",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR71","v":-118.41986881962652},{"$f":"AS71","v":0},{"$f":"AT71","v":0},{"$f":"AU71","v":0},{"$f":"AV71","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,null,{"$f":"AR86","v":0},{"$f":"AS86","v":0},{"$f":"AT86","v":0},{"$f":"AU86","v":0},{"$f":"AV86","v":0}]
[null,null,null,null,"Equity issuance with issuance costs allowed",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR176 * MAX(-AR178,0) + (1 - AR176) * (-AR178 + AR179)","v":118.41986881962652},{"$f":"AS176 * MAX(-AS178,0) + (1 - AS176) * (-AS178 + AS179)","v":0},0,0,0]
[]
[null,null,null,null,"Equity issuance cost as percentage of new equity",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR206","v":0.05},{"$f":"MainInputs!AS206","v":0.05},{"$f":"MainInputs!AT206","v":0.05},{"$f":"MainInputs!AU206","v":0.05},{"$f":"MainInputs!AV206","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,null,null,{"$f":"AR180 * AR182","v":5.9209934409813263},0,0,0,{"$f":"AV180 * AV182","v":0}]
[null,null,null,null,"Equity issuance cost (real prices) for use on Revenue sheet",null,"£m 20/21 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,null,null,{"$f":"AR184 / AR$17","v":4.654704838427266},0,0,0,0]
[]
[null,null,"Dividends"]
[null,null,"Note: Unlike interest, dividends are based on notional rather than modelled gearing levels."]
[]
[null,null,null,null,"Closing core RAV",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Return&RAV'!AR46 * AR$17","v":2638.1053557949022},{"$f":"'Return&RAV'!AS46 * AS$17","v":2770.0578056659388},{"$f":"'Return&RAV'!AT46 * AT$17","v":2887.0267759136946},{"$f":"'Return&RAV'!AU46 * AU$17","v":3016.783679354628},{"$f":"'Return&RAV'!AV46 * AV$17","v":3187.5913641159714}]
[null,null,null,null,"Assumed equity portion of RAV",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1 - AR63)","v":0.4},{"$f":"(1 - AS63)","v":0.4},{"$f":"(1 - AT63)","v":0.4},{"$f":"(1 - AU63)","v":0.4},{"$f":"(1 - AV63)","v":0.4}]
[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,null,null,{"$f":"MainInputs!AR207","v":0.03},{"$f":"MainInputs!AS207","v":0.03},{"$f":"MainInputs!AT207","v":0.03},{"$f":"MainInputs!AU207","v":0.03},{"$f":"MainInputs!AV207","v":0.03}]
[]
[null,null,null,null,"Notional dividends",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR190 * AR191 * AR192","v":31.657264269538828},33.240693667991266,34.644321310964337,36.201404152255535,{"$f":"AV190 * AV191 * AV192","v":38.251096369391661}]
[]
[null,"Tax allowance"]
[]
[null,null,"Tax base"]
[null,null,"Note: The tax charge is calculated before tax on tax. Tax on tax is added after losses are taken into account."]
[]
[null,null,null,null,"Add recalculated base revenue (except tax allowance)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AR19 * AR$17","v":512.29569307786505},{"$f":"Revenue!AS19 * AS$17","v":504.37345944953609},{"$f":"Revenue!AT19 * AT$17","v":502.14834101828797},{"$f":"Revenue!AU19 * AU$17","v":490.65205784376548},{"$f":"Revenue!AV19 * AV$17","v":499.21281591659948}]
[null,null,null,null,"Add net DART impact on core tax calculation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR154 * AR$17","v":0},{"$f":"MainInputs!AS154 * AS$17","v":0},{"$f":"MainInputs!AT154 * AT$17","v":0},{"$f":"MainInputs!AU154 * AU$17","v":0},{"$f":"MainInputs!AV154 * AV$17","v":0}]
[null,null,null,null,"Less net interest paid (excluding principal inflation accretion)",null,{"$f":"G169","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,null,null,{"$f":"AR169","v":-67.539414554429086},{"$f":"AS169","v":-73.617626003648752},{"$f":"AT169","v":-79.164623143704986},-83.68256345811119,-88.260034664117612]
[null,null,null,null,"Less net interest paid (principal inflation accretion)",null,{"$f":"G170","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,null,null,{"$f":"AR170","v":-18.725658086439484},-1.264234811429976,1.9180305713523937,-2.8875715246197515,-8.6198434571845262]
[null,null,null,null,"Less revenue tax pool additions",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-TaxPools!AR50 * AR$17","v":-225.41884633947083},{"$f":"-TaxPools!AS50 * AS$17","v":-220.53544038478685},{"$f":"-TaxPools!AT50 * AT$17","v":-219.56803561694863},{"$f":"-TaxPools!AU50 * AU$17","v":-219.33871625204429},{"$f":"-TaxPools!AV50 * AV$17","v":-223.25372341157129}]
[null,null,null,null,"Less capital allowances",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-TaxPools!AR110","v":-99.185104685947579},{"$f":"-TaxPools!AS110","v":-111.2313637597789},{"$f":"-TaxPools!AT110","v":-122.22851234069367},{"$f":"-TaxPools!AU110","v":-130.27671025487834},{"$f":"-TaxPools!AV110","v":-138.03172383439929}]
[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,null,null,{"$f":"SUM(AR201:AR206)","v":101.4266694115781},{"$f":"SUM(AS201:AS206)","v":97.724794489891622},{"$f":"SUM(AT201:AT206)","v":83.105200488293065},{"$f":"SUM(AU201:AU206)","v":54.466496354111882},{"$f":"SUM(AV201:AV206)","v":41.047490549326795}]
[]
[null,null,"Tax allowance"]
[]
[null,null,null,"Regulatory Tax losses"]
[]
[null,null,null,null,"Tax losses brought forward from RIIO-1",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR330","v":0},{"$f":"MainInputs!AS330","v":0},{"$f":"MainInputs!AT330","v":0},{"$f":"MainInputs!AU330","v":0},{"$f":"MainInputs!AV330","v":0}]
[]
[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,null,null,{"$f":"AQ220 + (AR213 * AR12)","v":0},{"$f":"AR220 + (AS213 * AS12)","v":0},{"$f":"AS220 + (AT213 * AT12)","v":0},{"$f":"AT220 + (AU213 * AU12)","v":0},{"$f":"AU220 + (AV213 * AV12)","v":0}]
[null,null,null,null,"In-year taxable loss",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AR207,0)","v":0},{"$f":"MIN(AS207,0)","v":0},{"$f":"MIN(AT207,0)","v":0},{"$f":"MIN(AU207,0)","v":0},{"$f":"MIN(AV207,0)","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,null,null,{"$f":"-AR331","v":0},{"$f":"-AS331","v":0},{"$f":"-AT331","v":0},{"$f":"-AU331","v":0},{"$f":"-AV331","v":0}]
[null,null,null,null,"Adjustment to losses from tax trigger",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR297","v":0},{"$f":"AS297","v":0},0,0,0]
[null,null,null,null,"Profits attributable to corporation tax (before Tax Clawback)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AR207 >= 0, MIN(AR207, -(AR215 + AR217 + AR218)), 0)","v":0},{"$f":"IF(AS207 >= 0, MIN(AS207, -(AS215 + AS217 + AS218)), 0)","v":0},{"$f":"IF(AT207 >= 0, MIN(AT207, -(AT215 + AT217 + AT218)), 0)","v":0},{"$f":"IF(AU207 >= 0, MIN(AU207, -(AU215 + AU217 + AU218)), 0)","v":0},{"$f":"IF(AV207 >= 0, MIN(AV207, -(AV215 + AV217 + AV218)), 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,null,null,{"$f":"SUM(AR215:AR219)","v":0},0,0,0,{"$f":"SUM(AV215:AV219)","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,null,null,{"$f":"MAX( AR207 - AR219, 0)","v":101.4266694115781},{"$f":"MAX( AS207 - AS219, 0)","v":97.724794489891622},{"$f":"MAX( AT207 - AT219, 0)","v":83.105200488293065},{"$f":"MAX( AU207 - AU219, 0)","v":54.466496354111882},{"$f":"MAX( AV207 - AV219, 0)","v":41.047490549326795}]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR260","v":0.25},{"$f":"MainInputs!AS260","v":0.25},{"$f":"MainInputs!AT260","v":0.25},{"$f":"MainInputs!AU260","v":0.25},{"$f":"MainInputs!AV260","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,null,null,{"$f":"AR225 * AR226","v":25.356667352894526},24.431198622472905,20.776300122073266,13.616624088527971,10.261872637331699]
[]
[null,null,null,null,"\"Grossing-up\" factor for tax on tax charge after losses",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1 / (1 - AR226)","v":1.3333333333333333},1.3333333333333333,1.3333333333333333,1.3333333333333333,{"$f":"1 / (1 - AV226)","v":1.3333333333333333}]
[]
[null,null,null,null,"Tax allowance (before Tax Trigger adjustment)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR227 * AR229","v":33.808889803859365},32.574931496630541,27.701733496097688,18.155498784703958,{"$f":"AV227 * AV229","v":13.682496849775598}]
[]
[null,null,null,"Tax allowance"]
[]
[null,null,null,null,"Tax allowance (before Tax Trigger adjustment)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR231","v":33.808889803859365},32.574931496630541,27.701733496097688,18.155498784703958,{"$f":"AV231","v":13.682496849775598}]
[null,null,null,null,"Additional allowance where tax trigger positive (over and above that used to offset clawback)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR305","v":0},0,0,0,0]
[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,null,null,{"$f":"AR235+AR236","v":33.808889803859365},32.574931496630541,27.701733496097688,18.155498784703958,{"$f":"AV235+AV236","v":13.682496849775598}]
[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,null,null,{"$f":"MainInputs!AR279","v":0},{"$f":"MainInputs!AS279","v":0},{"$f":"MainInputs!AT279","v":0},{"$f":"MainInputs!AU279","v":0},{"$f":"MainInputs!AV279","v":0}]
[null,null,null,null,"Tax allowance (including adjustment)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR237:AR238)","v":33.808889803859365},32.574931496630541,27.701733496097688,18.155498784703958,{"$f":"SUM(AV237:AV238)","v":13.682496849775598}]
[null,null,null,null,"Tax allowance (real prices) for use on Revenue sheet",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR237 / AR$17","v":26.578378192865621},25.526267351371398,21.805881140968854,14.201424309526473,10.516167790459779]
[null,null,null,null,"Tax allowance adjustment (real prices) for use on Revenue sheet",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR238 /  AR$17","v":0},0,0,0,0]
[]
[null,"Tax paid"]
[]
[null,null,"Tax base"]
[]
[]
[null,null,null,null,"Add recalculated base revenue (except tax allowance), incl add. income",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR201","v":512.29569307786505},504.37345944953609,502.14834101828797,490.65205784376548,499.21281591659948]
[null,null,null,null,"Add net DART impact on tax calculation",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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,null,null,{"$f":"AR239","v":33.808889803859365},32.574931496630541,27.701733496097688,18.155498784703958,{"$f":"AV239","v":13.682496849775598}]
[null,null,null,null,"Overall net income of DRS",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(MainInputs!AR141 + MainInputs!AR142) * AR$17","v":0.17002639139126496},{"$f":"(MainInputs!AS141 + MainInputs!AS142) * AS$17","v":0.2028401833863171},{"$f":"(MainInputs!AT141 + MainInputs!AT142) * AT$17","v":0.2166602164330243},{"$f":"(MainInputs!AU141 + MainInputs!AU142) * AU$17","v":0.21803295841995102},{"$f":"(MainInputs!AV141 + MainInputs!AV142) * AV$17","v":0.20680719631889605}]
[null,null,null,null,"Less net interest paid (excluding principal inflation accretion)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR203","v":-67.539414554429086},-73.617626003648752,-79.164623143704986,-83.68256345811119,-88.260034664117612]
[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,null,null,-18.725658086439484,-1.264234811429976,1.9180305713523937,-2.8875715246197515,-8.6198434571845262]
[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,null,null,-225.41884633947083,-220.53544038478685,-219.56803561694863,-219.33871625204429,-223.25372341157129]
[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,null,null,-99.185104685947579,-111.2313637597789,-122.22851234069367,-130.27671025487834,-138.03172383439929]
[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,null,null,{"$f":"SUM(AR248:AR255)","v":135.40558560682879},{"$f":"SUM(AS248:AS255)","v":130.50256616990856},{"$f":"SUM(AT248:AT255)","v":111.02359420082377},{"$f":"SUM(AU248:AU255)","v":72.840028097235802},{"$f":"SUM(AV248:AV255)","v":54.936794595421333}]
[]
[null,null,"Tax losses"]
[]
[null,null,null,null,"Tax losses brought forward from RIIO-1",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR213","v":0},{"$f":"AS213","v":0},{"$f":"AT213","v":0},{"$f":"AU213","v":0},{"$f":"AV213","v":0}]
[]
[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,null,null,{"$f":"AQ265 + AR260","v":0},{"$f":"AR265 + AS260","v":0},0,0,0]
[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,null,null,{"$f":"MIN(AR256,0)","v":0},0,0,0,{"$f":"MIN(AV256,0)","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,null,null,{"$f":"IF(AR256 >= 0, MIN(AR256, -AR262), 0)","v":0},0,0,0,{"$f":"IF(AV256 >= 0, MIN(AV256, -AV262), 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,null,null,{"$f":"SUM(AR262:AR264)","v":0},{"$f":"SUM(AS262:AS264)","v":0},0,0,0]
[]
[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,null,null,{"$f":"MAX( AR256 - AR264, 0)","v":135.40558560682879},{"$f":"MAX( AS256 - AS264, 0)","v":130.50256616990856},111.02359420082377,72.840028097235802,{"$f":"MAX( AV256 - AV264, 0)","v":54.936794595421333}]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR226","v":0.25},{"$f":"AS226","v":0.25},{"$f":"AT226","v":0.25},{"$f":"AU226","v":0.25},{"$f":"AV226","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,null,null,{"$f":"AR270 * AR271","v":33.851396401707198},32.62564154247714,27.755898550205941,18.21000702430895,{"$f":"AV270 * AV271","v":13.734198648855333}]
[]
[]
[null,"Tax trigger calculations"]
[]
[null,null,"Tax trigger adjustment"]
[]
[null,null,null,null,"Tax liability - tax trigger events",null,"£m 20/21 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,null,null,{"$f":"MainInputs!AR276","v":0},{"$f":"MainInputs!AS276","v":0},{"$f":"MainInputs!AT276","v":0},{"$f":"MainInputs!AU276","v":0},{"$f":"MainInputs!AV276","v":0}]
[null,null,null,null,"Tax trigger deadband",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR281","v":1.1818356435855382},{"$f":"MainInputs!AS281","v":1.1663175659183611},{"$f":"MainInputs!AT281","v":1.1667021773988113},{"$f":"MainInputs!AU281","v":1.1239555650431647},{"$f":"MainInputs!AV281","v":1.1203624051011121}]
[]
[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,null,null,{"$f":"ABS(AR279) > AR280","v":false},false,false,false,false]
[]
[null,null,null,null,"Tax trigger deadband value applied",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AR279>0,-1,IF(AR279<0,1,0)) * AR280","v":0},0,0,0,0]
[]
[null,null,null,null,"Tax trigger adjustment",null,"£m 20/21 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,null,null,{"$f":"(AR279+AR284) * AR282","v":0},{"$f":"(AS279+AS284) * AS282","v":0},0,0,0]
[]
[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,null,null,{"$f":"(AR286 * AR$17) * ((1 - AR226) / AR226)","v":0},{"$f":"(AS286 * AS$17) * ((1 - AS226) / AS226)","v":0},{"$f":"(AT286 * AT$17) * ((1 - AT226) / AT226)","v":0},{"$f":"(AU286 * AU$17) * ((1 - AU226) / AU226)","v":0},{"$f":"(AV286 * AV$17) * ((1 - AV226) / AV226)","v":0}]
[]
[null,null,null,null,"Outstanding taxable losses (before tax trigger)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AR207 + AR215 + AR217, 0)","v":0},{"$f":"MIN(AS207 + AS215 + AS217, 0)","v":0},{"$f":"MIN(AT207 + AT215 + AT217, 0)","v":0},{"$f":"MIN(AU207 + AU215 + AU217, 0)","v":0},{"$f":"MIN(AV207 + AV215 + AV217, 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,null,null,{"$f":"AR292<0","v":false},false,false,false,false]
[null,null,null,null,"Profit impact of tax trigger > outstanding taxable losses?",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(AR290 + AR292 > 0, AR294)","v":false},false,false,false,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,null,null,{"$f":"IF(AR290<0,AR290, AR294 * IF(AR295, -AR292,AR290))","v":0},{"$f":"IF(AS290<0,AS290, AS294 * IF(AS295, -AS292,AS290))","v":0},0,0,0]
[]
[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,null,null,{"$f":"AR290-AR297","v":0},0,0,0,0]
[null,null,null,null,"Corporation tax rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR226","v":0.25},{"$f":"AS226","v":0.25},{"$f":"AT226","v":0.25},{"$f":"AU226","v":0.25},{"$f":"AV226","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,null,null,{"$f":"AR229","v":1.3333333333333333},{"$f":"AS229","v":1.3333333333333333},{"$f":"AT229","v":1.3333333333333333},{"$f":"AU229","v":1.3333333333333333},{"$f":"AV229","v":1.3333333333333333}]
[]
[null,null,null,null,"Outcome tax trigger allowance",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR301 * AR302 * AR303","v":0},0,0,0,0]
[]
[null,"Tax clawback calculations"]
[]
[null,null,null,"Gearing level test"]
[]
[null,null,null,null,"Closing RAV",null,"£m 20/21 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,null,null,{"$f":"'Return&RAV'!AR46","v":2073.9090300130842},{"$f":"'Return&RAV'!AS46","v":2170.664154228411},{"$f":"'Return&RAV'!AT46","v":2272.571235848357},{"$f":"'Return&RAV'!AU46","v":2359.7602901807645},{"$f":"'Return&RAV'!AV46","v":2449.9362945597095}]
[null,null,null,null,"Real to nominal prices conversion factor (financial year end)",null,"scalar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR200","v":1.2777389966467327},{"$f":"MainInputs!AS200","v":1.2715474630368784},{"$f":"MainInputs!AT200","v":1.271224669952951},{"$f":"MainInputs!AU200","v":1.2889265502442613},{"$f":"MainInputs!AV200","v":1.3128572962935541}]
[]
[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,null,null,{"$f":"MainInputs!AR277","v":0},{"$f":"MainInputs!AS277","v":0},{"$f":"MainInputs!AT277","v":0},{"$f":"MainInputs!AU277","v":0},{"$f":"MainInputs!AV277","v":0}]
[null,null,null,null,"Closing RAV",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR311 * AR312","v":2649.914443145517},2760.1024984142273,2888.9486192358977,3041.5576902260896,3216.4167397671085]
[]
[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,null,null,{"$f":"AR314/AR315","v":0},0,0,0,0]
[null,null,null,null,"Notional gearing for \"Tax clawback gearing level test\"",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR282","v":0.65},{"$f":"MainInputs!AS282","v":0.64},{"$f":"MainInputs!AT282","v":0.63},{"$f":"MainInputs!AU282","v":0.61},{"$f":"MainInputs!AV282","v":0.6}]
[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,null,null,{"$f":"AR317>AR318","v":false},false,false,false,false]
[]
[null,null,null,"Positive benefit test"]
[]
[null,null,null,null,"Tax deductible net interest cost",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR278","v":0},{"$f":"MainInputs!AS278","v":0},{"$f":"MainInputs!AT278","v":0},{"$f":"MainInputs!AU278","v":0},{"$f":"MainInputs!AV278","v":0}]
[null,null,null,null,"Notional Interest",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" - (AR203+AR204)","v":86.265072640868567},{"$f":" - (AS203+AS204)","v":74.881860815078724},{"$f":" - (AT203+AT204)","v":77.246592572352597},{"$f":" - (AU203+AU204)","v":86.570134982730934},{"$f":" - (AV203+AV204)","v":96.879878121302141}]
[null,null,null,null,"Positive benefit test (actual interest > notional interest)",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR323>AR324","v":false},false,false,false,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,null,null,{"$f":"AR319 * AR325 = 1","v":false},false,false,false,false]
[]
[null,null,null,null,"Positive benefit for tax clawback",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AR323 - AR324) * AR329","v":0},0,{"$f":"(AT323 - AT324) * AT329","v":0},0,0]
[]
[null,"End of sheet"]

{"sheet":"ReturnAdj","index":10,"n_rows":76,"n_cols":48,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
["Allowed revenue",null,null,null,null,"Company select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!E29","v":"ENWL"}]
[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,"Annual values",null,"Check status",{"$f":"Checks!I6","v":"OK"}]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31"]
[]
[null,"Allowed revenue determination"]
[null,"Note: the RTNAt value calculated below is not linked to the \"calculated revenue\" formula in the \"Revenue\" tab. This is because the Return adjustment term (RTNAt) is determined after the end of the Price Control Period."]
[null,"After the end of the Price Control Period the Authority will undertake a review of Operational Performance and the RTNAt term will be determined. Subject to the Authority’s direction, the RTNAt term as obtained in this tab will"]
[null,"be linked to the RTNAt line of the \"calculated revenue\" formula in the \"Revenue\" tab."]
[]
[null,null,"RAV inputs"]
[]
[null,null,null,null,"Notional gearing",null,"%","G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR176","v":0.6},{"$f":"MainInputs!AS176","v":0.6},{"$f":"MainInputs!AT176","v":0.6},{"$f":"MainInputs!AU176","v":0.6},{"$f":"MainInputs!AV176","v":0.6}]
[null,null,null,null,"NPV-neutral RAV return base",null,"£m 20/21 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,null,null,{"$f":"'Return&RAV'!AR23","v":1991.4380018119373},{"$f":"'Return&RAV'!AS23","v":2080.9690572133295},{"$f":"'Return&RAV'!AT23","v":2178.4155168951002},{"$f":"'Return&RAV'!AU23","v":2271.7332146495351},{"$f":"'Return&RAV'!AV23","v":2359.159222682274}]
[null,null,null,null,"Equity portion of NPV-neutral RAV",null,"£m 20/21 prices","RAVLt * (1 - G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR14 * (1 - AR13)","v":796.57520072477496},{"$f":"AS14 * (1 - AS13)","v":832.38762288533189},871.36620675804011,908.69328585981407,943.66368907290962]
[]
[null,null,null,null,"Sum of NPV-neutral RAV values over the Price Control Period",null,"£m 20/21 prices","∑t RAVLt",{"$f":"SUM(AR14:AV14)","v":10881.715013252177}]
[null,null,null,null,"Notional gearing",null,"£m 20/21 prices","G",{"$f":"MainInputs!I250","v":0.6}]
[null,null,null,null,"Sum of NPV-neutral equity RAV values over the Price Control Period",null,"£m 20/21 prices","∑t RAVLt * (1 - G)",{"$f":"I17 * (1 - I18)","v":4352.6860053008704}]
[]
[null,null,"Operational performance"]
[]
[null,null,null,null,"Totex outperformance (operator share)",null,"£m 20/21 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,null,null,{"$f":"-(TIM!AR15 * (1 - TIM!AR17) + TIM!AR28 * (1 - TIM!AR30))","v":0},{"$f":"-(TIM!AS15 * (1 - TIM!AS17) + TIM!AS28 * (1 - TIM!AS30))","v":0},{"$f":"-(TIM!AT15 * (1 - TIM!AT17) + TIM!AT28 * (1 - TIM!AT30))","v":0},{"$f":"-(TIM!AU15 * (1 - TIM!AU17) + TIM!AU28 * (1 - TIM!AU30))","v":0},{"$f":"-(TIM!AV15 * (1 - TIM!AV17) + TIM!AV28 * (1 - TIM!AV30))","v":0}]
[null,null,null,null,"Output delivery incentives",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AR16","v":0},{"$f":"Revenue!AS16","v":0},{"$f":"Revenue!AT16","v":0},{"$f":"Revenue!AU16","v":0},{"$f":"Revenue!AV16","v":0}]
[null,null,null,null,"Operational performance",null,"£m 20/21 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,null,null,{"$f":"SUM(AR23:AR24)","v":0},{"$f":"SUM(AS23:AS24)","v":0},0,0,0]
[]
[null,null,null,null,"Operational performance over the Price Control Period",null,"annual real %","OPP",{"$f":"SUM(AR25:AV25)/SUM(AR15:AV15)","v":0}]
[]
[null,null,"Return adjustment determination"]
[]
[null,null,null,"Return adjustment parameters"]
[]
[null,null,null,null,"Threshold 1",null,"annual real %","T1",{"$f":"MainInputs!I251","v":0.03}]
[null,null,null,null,"Threshold 2",null,"annual real %","T2",{"$f":"MainInputs!I252","v":0.04}]
[null,null,null,null,"Adjustment rate 1",null,"%","AR1",{"$f":"MainInputs!I253","v":0.5}]
[null,null,null,null,"Adjustment rate 2",null,"%","AR2",{"$f":"MainInputs!I254","v":1}]
[]
[null,null,null,"Return adjustment over the Price Control Period (OPP >= 0)"]
[]
[null,null,null,null,"OPP >= 0",null,"text",null,{"$f":"I27 >= 0","v":true}]
[]
[null,null,null,null,"Adjustment 1 (T1 < OPP <= T2)",null,"%",null,{"$f":"I40 * MAX( MIN( I27, I34) - I33, 0) * I35","v":0}]
[null,null,null,null,"Adjustment 2 (OPP > T2)",null,"%",null,{"$f":"I40 * MAX( I27 - I34, 0) * I36","v":0}]
[]
[null,null,null,null,"Return adjustment over the Price Control Period (OPP >= 0)",null,"£m 20/21 prices",null,{"$f":"I19 * (-I42 -I43)","v":0}]
[]
[null,null,null,"Return adjustment over the Price Control Period (OPP < 0)"]
[]
[null,null,null,null,"OPP < 0",null,"text",null,{"$f":"I27 < 0","v":false}]
[]
[null,null,null,null,"Adjustment 1 (T1 < - OPP <= T2)",null,"%",null,{"$f":"I49 * MAX( MIN( -I27, I34) - I33, 0) * I35","v":0}]
[null,null,null,null,"Adjustment 2 ( - OPP > T2)",null,"%",null,{"$f":"I49 * MAX( -I27 -I34, 0) * I36","v":0}]
[]
[null,null,null,null,"Return adjustment over the Price Control Period (OPP < 0)",null,"£m 20/21 prices",null,{"$f":"I19 * (I51 + I52)","v":0}]
[]
[null,null,null,"Annual return adjustment determination"]
[null,null,null,"Note: The RTNAt term calculated below will be linked to the RTNAt line of \"calculated revenue\" in the \"Revenue\" tab after the end of the Price Control Period, following the Authority review of Operational"]
[null,null,null,"Performance."]
[]
[null,null,null,null,"Return adjustment over the Price Control Period",null,"£m 20/21 prices","RTNR",{"$f":"I45 + I54","v":0}]
[]
[null,null,null,null,"Return adjustment annual profiling percentages",null,"%","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,null,null,{"$f":"AR15/$I$19","v":0.18300773355915742},{"$f":"AS15/$I$19","v":0.19123539393184297},0.20019045841966465,0.20876610092094217,0.21680031316839285]
[]
[null,null,null,null,"Return adjustment",null,"£m 20/21 prices","RTNAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I60 * AR62","v":0},{"$f":"$I60 * AS62","v":0},0,0,0]
[]
[null,"Outperformance after return adjustment (for information only)"]
[]
[null,null,null,null,"Operational performance",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR25","v":0},{"$f":"AS25","v":0},0,0,0]
[null,null,null,null,"Return adjustment",null,"£m 20/21 prices","RTNAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR64","v":0},{"$f":"AS64","v":0},0,0,0]
[null,null,null,null,"Operational performance after returrn adjustment",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR68:AR69)","v":0},{"$f":"SUM(AS68:AS69)","v":0},0,0,0]
[]
[null,null,null,null,"Operational performance over the Price Control Period",null,"% annual real",null,{"$f":"SUM(AR68:AV68) / I19","v":0}]
[null,null,null,null,"Return adjustment over the Price Control Period",null,"% annual real",null,{"$f":"SUM(AR69:AV69) / I19","v":0}]
[null,null,null,null,"Outperformance after return adjustment over the Price Control Period",null,"% annual real",null,{"$f":"SUM(I72:I73)","v":0}]
[]
[null,"End of sheet"]

{"sheet":"AR","index":11,"n_rows":108,"n_cols":48,"rows_kept":108,"cut":false,"hidden":false,"merged":[]}
["Allowed revenue",null,null,null,null,"Company select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!E29","v":"ENWL"}]
[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,"Annual values",null,"Check status",{"$f":"Checks!I6","v":"OK"}]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31"]
[null,null,"Note: This tab is a draft implementation for how adjustments to revenue will be calculated during the price control. It relies on a series of inputs that will be provided during the Annual Iteration Process."]
[]
[null,"Allowed revenue determination"]
[]
[null,null,"Price control timeline"]
[]
[null,null,null,null,"RIIO-2 year",null,"text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AQ$18","v":0},{"$f":"MainInputs!AR$18","v":1},{"$f":"MainInputs!AS$18","v":1},{"$f":"MainInputs!AT$18","v":1},{"$f":"MainInputs!AU$18","v":1},{"$f":"MainInputs!AV$18","v":1}]
[null,null,null,null,"Correction term periods",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR11","v":1},1,1,1,1,0]
[]
[null,null,"Inflation line"]
[]
[null,null,null,null,"Real to nominal prices conversion factor (splice index for RIIO-2)",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,{"$f":"MainInputs!AJ$199","v":0.88192634560906513},{"$f":"MainInputs!AK$199","v":0.9008215297450427},{"$f":"MainInputs!AL$199","v":0.93453257790368272},{"$f":"MainInputs!AM$199","v":0.96308781869688376},{"$f":"MainInputs!AN$199","v":0.98801699716713864},{"$f":"MainInputs!AO$199","v":1},{"$f":"MainInputs!AP$199","v":1.0577620396600564},{"$f":"MainInputs!AQ$199","v":1.1912139111833526},{"$f":"MainInputs!AR$199","v":1.2720448764226937},{"$f":"MainInputs!AS$199","v":1.2761337585410994},{"$f":"MainInputs!AT$199","v":1.2703790008307307},{"$f":"MainInputs!AU$199","v":1.2784280216544934},{"$f":"MainInputs!AV$199","v":1.3010915309080842}]
[null,null,null,null,"Combined RPI-CPIH price index (financial year average) (aka Price Index term)",null,null,"PIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":311.1583333333333},{"$f":"'Annual Inflation'!AQ29","v":350.41542553976961},{"$f":"'Annual Inflation'!AR29","v":374.19320114767578},{"$f":"'Annual Inflation'!AS29","v":375.3960139708401},{"$f":"'Annual Inflation'!AT29","v":373.70315607770664},{"$f":"'Annual Inflation'!AU29","v":376.0709097033635},{"$f":"'Annual Inflation'!AV29","v":382.73775867546146}]
[]
[null,null,"Importing ED1 LAR terms"]
[]
[null,null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"Phased LMOD",null,"£m nominal","LMOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR328","v":-1.6757448674758433},{"$f":"MainInputs!AS328","v":-1.7479287748479979},{"$f":"MainInputs!AT328","v":-1.8089098825798946},{"$f":"MainInputs!AU328","v":-1.8923179171290627},{"$f":"MainInputs!AV328","v":-2.0012275251567355}]
[null,null,null,null,"Inflation true up",null,"£m nominal","LTRU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR337","v":14.855977956129832},{"$f":"MainInputs!AS337","v":42.152840163910227},{"$f":"MainInputs!AT337","v":0},{"$f":"MainInputs!AU337","v":0},{"$f":"MainInputs!AV337","v":0}]
[null,null,null,null,"Correction factor",null,"£m nominal","LK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR347","v":-3.7979649151600943},{"$f":"MainInputs!AS347","v":0},{"$f":"MainInputs!AT347","v":0},{"$f":"MainInputs!AU347","v":0},{"$f":"MainInputs!AV347","v":0}]
[null,null,null,null,"Low Carbon Networks Fund",null,"£m nominal","LCN"]
[null,null,null,null,"Connections GS Failure Payments Adjustment",null,"£m nominal","LCGSRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR359","v":0},{"$f":"MainInputs!AS359","v":0},{"$f":"MainInputs!AT359","v":0},{"$f":"MainInputs!AU359","v":0},{"$f":"MainInputs!AV359","v":0}]
[null,null,null,null,"Legacy inputs for Incentives"]
[null,null,null,null,"Broader Measure of Customer Service",null,"£m nominal","LBM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR366","v":3.8790920574050709},{"$f":"MainInputs!AS366","v":4.5829339398273738},{"$f":"MainInputs!AT366","v":0},{"$f":"MainInputs!AU366","v":0},{"$f":"MainInputs!AV366","v":0}]
[null,null,null,null,"Interruptions-Related Quality of Service",null,"£m nominal","LIQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR372","v":21.283018266652856},{"$f":"MainInputs!AS372","v":22.353731399669797},{"$f":"MainInputs!AT372","v":0},{"$f":"MainInputs!AU372","v":0},{"$f":"MainInputs!AV372","v":0}]
[null,null,null,null,"Incentive on Connections Engagement",null,"£m nominal","LICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR376","v":0},{"$f":"MainInputs!AS376","v":0},{"$f":"MainInputs!AT376","v":0},{"$f":"MainInputs!AU376","v":0},{"$f":"MainInputs!AV376","v":0}]
[null,null,null,null,"Time To Connect",null,"£m nominal","LTTC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR383","v":1.5161063046635705},{"$f":"MainInputs!AS383","v":1.7185526794956394},{"$f":"MainInputs!AT383","v":0},{"$f":"MainInputs!AU383","v":0},{"$f":"MainInputs!AV383","v":0}]
[null,null,null,null,"Legacy inputs for Passthrough"]
[null,null,null,null,"Licence Fee adjustment",null,"£m nominal","LLF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR389","v":1.2356485421172092},{"$f":"MainInputs!AS389","v":1.0503494116365506},{"$f":"MainInputs!AT389","v":0},{"$f":"MainInputs!AU389","v":0},{"$f":"MainInputs!AV389","v":0}]
[null,null,null,null,"Business Rates adjustment",null,"£m nominal","LRB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR394","v":-10.197870800437508},{"$f":"MainInputs!AS394","v":-12.381777969747514},{"$f":"MainInputs!AT394","v":0},{"$f":"MainInputs!AU394","v":0},{"$f":"MainInputs!AV394","v":0}]
[null,null,null,null,"Transmission Connection Point Charges adjustment",null,"£m nominal","LTB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR399","v":-13.867638489242571},{"$f":"MainInputs!AS399","v":-14.307196978490024},{"$f":"MainInputs!AT399","v":0},{"$f":"MainInputs!AU399","v":0},{"$f":"MainInputs!AV399","v":0}]
[null,null,null,null,"Smart Meter Communication Licensee Costs adjustment",null,"£m nominal","LSMC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR404","v":3.2411696412104001},{"$f":"MainInputs!AS404","v":3.8170686914747614},{"$f":"MainInputs!AT404","v":0},{"$f":"MainInputs!AU404","v":0},{"$f":"MainInputs!AV404","v":0}]
[null,null,null,null,"Smart Meter Information Technology Costs adjustment",null,"£m nominal","LSMIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR409","v":1.1016406160539383},{"$f":"MainInputs!AS409","v":1.9241737483289163},{"$f":"MainInputs!AT409","v":0},{"$f":"MainInputs!AU409","v":0},{"$f":"MainInputs!AV409","v":0}]
[null,null,null,null,"Ring Fences Costs adjustment",null,"£m nominal","LRF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR414","v":0},{"$f":"MainInputs!AS414","v":0},{"$f":"MainInputs!AT414","v":0},{"$f":"MainInputs!AU414","v":0},{"$f":"MainInputs!AV414","v":0}]
[null,null,null,null,"Shetland integrated plan adjustment",null,"£m nominal","LSEC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR419","v":0},{"$f":"MainInputs!AS419","v":0},{"$f":"MainInputs!AT419","v":0},{"$f":"MainInputs!AU419","v":0},{"$f":"MainInputs!AV419","v":0}]
[null,null,null,null,"Shetland Extension Variable Energy Costs adjustment",null,"£m nominal","LSEVEC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR424","v":0},{"$f":"MainInputs!AS424","v":0},{"$f":"MainInputs!AT424","v":0},{"$f":"MainInputs!AU424","v":0},{"$f":"MainInputs!AV424","v":0}]
[null,null,null,null,"Shetland New Energy Solution Residual Costs adjustment",null,"£m nominal","LSNESRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR429","v":0},{"$f":"MainInputs!AS429","v":0},{"$f":"MainInputs!AT429","v":0},{"$f":"MainInputs!AU429","v":0},{"$f":"MainInputs!AV429","v":0}]
[null,null,null,null,"Supplier of Last Resort Costs adjustment",null,"£m nominal","LSLR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR434","v":1.0910799786393885},{"$f":"MainInputs!AS434","v":1.6640085398118183},{"$f":"MainInputs!AT434","v":0},{"$f":"MainInputs!AU434","v":0},{"$f":"MainInputs!AV434","v":0}]
[null,null,null,null,"Eligible Bad Debt Costs adjustment",null,"£m nominal","LEBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR439","v":1.1353610875387579},{"$f":"MainInputs!AS439","v":3.9874924611606337},{"$f":"MainInputs!AT439","v":0},{"$f":"MainInputs!AU439","v":0},{"$f":"MainInputs!AV439","v":0}]
[null,null,null,null,"COVID-19 Bad Debt adjustment",null,"£m nominal","LCBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR445","v":0.18754841671531514},{"$f":"MainInputs!AS445","v":0},{"$f":"MainInputs!AT445","v":0},{"$f":"MainInputs!AU445","v":0},{"$f":"MainInputs!AV445","v":0}]
[null,null,null,null,"Legacy Allowed Revenue",null,"£m nominal","LAR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR22:AR44)","v":19.987423794810326},{"$f":"SUM(AS22:AS44)","v":54.814247312230179},-1.8089098825798946,-1.8923179171290627,-2.0012275251567355]
[]
[null,null,"Allowed revenue"]
[]
[null,null,null,null,"Calculated revenue",null,"£m nominal","Rt x  PIt / PI2020/21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AR22 * (AR17/$AO$17)","v":546.10458288172435},{"$f":"Revenue!AS22 * (AS17/$AO$17)","v":536.94839094616657},{"$f":"Revenue!AT22 * (AT17/$AO$17)","v":529.8500745143856},{"$f":"Revenue!AU22 * (AU17/$AO$17)","v":508.80755662846946},{"$f":"Revenue!AV22 * (AV17/$AO$17)","v":512.89531276637513}]
[null,null,null,null,"Correction term",null,"£m nominal","Kt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR69","v":-6.7423075756506368},{"$f":"AS69","v":0},{"$f":"AT69","v":0},{"$f":"AU69","v":0},{"$f":"AV69","v":0}]
[null,null,null,null,"Forecasting penalty",null,"£m nominal","FPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR105","v":0},{"$f":"AS105","v":0},0,0,0]
[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,null,null,{"$f":"AR45","v":19.987423794810326},{"$f":"AS45","v":54.814247312230179},-1.8089098825798946,-1.8923179171290627,-2.0012275251567355]
[null,null,null,null,"Allowed revenue",null,"£m nominal","ARt (part C)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR49:AR52)","v":559.34969910088398},{"$f":"SUM(AS49:AS52)","v":591.76263825839669},528.04116463180571,506.91523871134041,510.89408524121842]
[]
[null,null,"Correction term"]
[]
[null,null,null,null,"Allowed revenue (last year of RIIO-1, per RIIO-1 definition) (for use in Correction term)",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AQ341","v":546.07216738686827}]
[null,null,null,null,"Allowed revenue (combining RIIO-1 and RIIO-2)",null,"£m nominal","ARt (part F)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ57 + AQ53","v":546.07216738686827},{"$f":"AR57 + AR53","v":559.34969910088398},{"$f":"AS57 + AS53","v":591.76263825839669},528.04116463180571,506.91523871134041,510.89408524121842]
[]
[null,null,null,null,"Recovered Revenue from Inputs",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,null,null,{"$f":"MainInputs!AQ309","v":552.20000000000005},{"$f":"MainInputs!AR309","v":0},{"$f":"MainInputs!AS309","v":0},{"$f":"MainInputs!AT309","v":0},{"$f":"MainInputs!AU309","v":0},{"$f":"MainInputs!AV309","v":0}]
[null,null,null,null,"Recovered Revenue where no data input",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ60 = 0, AQ58, 0)","v":0},{"$f":"IF(AR60 = 0, AR58, 0)","v":559.34969910088398},591.76263825839669,528.04116463180571,506.91523871134041,510.89408524121842]
[null,null,null,null,"Recovered Revenue including forecasts where no data input",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ60+AQ61","v":552.20000000000005},{"$f":"AR60+AR61","v":559.34969910088398},591.76263825839669,528.04116463180571,506.91523871134041,510.89408524121842]
[null,null,null,null,"Revenue under/(over) recovery",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ58-AQ62","v":-6.1278326131317726},0,0,0,0,0]
[]
[null,null,null,null,"Vanilla weighted average cost of capital ",null,"annual real %","WACCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AQ187","v":3.0359999999999998E-2},{"$f":"MainInputs!AR187","v":3.97335776E-2},{"$f":"MainInputs!AS187","v":3.9575631600000008E-2},{"$f":"MainInputs!AT187","v":3.9523220800000002E-2},{"$f":"MainInputs!AU187","v":3.91321876E-2},{"$f":"MainInputs!AV187","v":3.8743220800000006E-2}]
[null,null,null,null,"Inflation (from year t to t+1)",null,"annual %","PIt+1/PIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ12=1,AR17/AQ17 - 1,\"\")","v":6.7855961452837343E-2},3.2144165620198173E-3,-4.5095254881021285E-3,6.3359208696769365E-3,1.7727638059951589E-2,""]
[null,null,null,null,"Nominal time value of money (WACC option)",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,null,{"$f":"IF(AQ12=1,(1 + AQ65) * (1 + AQ66) - 1,\"\")","v":0.10027606844254544},4.3075714431925594E-2,3.4887638792489906E-2,4.6109557669180568E-2,5.7553546918218457E-2,""]
[]
[null,null,null,null,"Correction Term",null,"£m nominal","Kt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AQ58 - AQ62) * (1 + AQ67)","v":-6.7423075756506368},{"$f":"(AR58 - AR62) * (1 + AR67)","v":0},{"$f":"(AS58 - AS62) * (1 + AS67)","v":0},{"$f":"(AT58 - AT62) * (1 + AT67)","v":0},{"$f":"(AU58 - AU62) * (1 + AU67)","v":0}]
[]
[null,null,"Forecasting penalty"]
[]
[null,null,null,"Base Revenue forecasting penalty"]
[null,null,null,null,"Calculated base revenue (last year of RIIO-1, per RIIO-1 definition)",null,"£m 20/21 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,null,{"$f":"MainInputs!AQ307","v":0}]
[null,null,null,null,"Base revenue (RIIO-2 calculation)",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AR12","v":396.567272854431},{"$f":"Revenue!AS12","v":393.72357454760385},{"$f":"Revenue!AT12","v":393.76243424193882},{"$f":"Revenue!AU12","v":382.28125964357673},{"$f":"Revenue!AV12","v":382.17569902871759}]
[null,null,null,null,"Base revenue (combining RIIO-1 and RIIO-2)",null,"£m 20/21 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,null,{"$f":"AQ74 + AQ75","v":0},{"$f":"AR74 + AR75","v":396.567272854431},{"$f":"AS74 + AS75","v":393.72357454760385},393.76243424193882,382.28125964357673,382.17569902871759]
[]
[null,null,null,null,"Base Revenue (as published) from Inputs",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AQ311","v":0},{"$f":"MainInputs!AR311","v":0},{"$f":"MainInputs!AS311","v":0},{"$f":"MainInputs!AT311","v":0},{"$f":"MainInputs!AU311","v":0},{"$f":"MainInputs!AV311","v":0}]
[null,null,null,null,"Base Revenue (as published) where no data input",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ78 = 0, AQ76, 0)","v":0},{"$f":"IF(AR78 = 0, AR76, 0)","v":396.567272854431},{"$f":"IF(AS78 = 0, AS76, 0)","v":393.72357454760385},393.76243424193882,382.28125964357673,382.17569902871759]
[null,null,null,null,"Base Revenue (as published)",null,"£m 20/21 prices","BR*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ78+AQ79","v":0},396.567272854431,{"$f":"AS78+AS79","v":393.72357454760385},393.76243424193882,382.28125964357673,382.17569902871759]
[null,null,null,null,"Base Revenue forecasting error",null,"£m 20/21 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,null,{"$f":"AQ76-AQ80","v":0},{"$f":"AR76-AR80","v":0},{"$f":"AS76-AS80","v":0},0,0,0]
[]
[null,null,null,null,"Base Revenue Forecasting Penalty Adjustment",null,"Scalar","BRFPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AQ314","v":0},{"$f":"MainInputs!AR314","v":0},{"$f":"MainInputs!AS314","v":0},{"$f":"MainInputs!AT314","v":0},{"$f":"MainInputs!AU314","v":0},{"$f":"MainInputs!AV314","v":0}]
[]
[null,null,null,null,"Over/undercollection percentage for penal rate adjustment",null,"%",null,{"$f":"MainInputs!I316","v":0.06}]
[null,null,null,null,"Base Revenue forecasting error",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,null,{"$f":"IFERROR(AQ80/AQ76,0)","v":0},{"$f":"IFERROR(AR80/AR76,0)","v":1},1,1,1,1]
[null,null,null,null,"Applicable BR penalty interest rate",null,"%",null,1.15E-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,{"$f":"(IF(AQ86>=1+$I85,1,0) + IF(AQ86<=1-$I85,-1,0)) * $I87","v":-1.15E-2},0,0,0,0,0]
[]
[null,null,null,null,"Base Revenue Forecasting Penalty",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AQ76 - AQ80) * (AQ16/$AO$16) * AQ83 * AQ87","v":0},{"$f":"(AR76 - AR80) * (AR16/$AO$16) * AR83 * AR87","v":0},{"$f":"(AS76 - AS80) * (AS16/$AO$16) * AS83 * AS87","v":0},{"$f":"(AT76 - AT80) * (AT16/$AO$16) * AT83 * AT87","v":0},{"$f":"(AU76 - AU80) * (AU16/$AO$16) * AU83 * AU87","v":0}]
[]
[null,null,null,"Recovered Revenue forecasting penalty"]
[null,null,null,null,"Allowed Revenue (as published) from Inputs",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AQ310","v":0},{"$f":"MainInputs!AR310","v":0},{"$f":"MainInputs!AS310","v":0},{"$f":"MainInputs!AT310","v":0},{"$f":"MainInputs!AU310","v":0},{"$f":"MainInputs!AV310","v":0}]
[null,null,null,null,"Allowed Revenue (as published) where no data input",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ92 = 0, AQ58, 0)","v":546.07216738686827},559.34969910088398,591.76263825839669,528.04116463180571,506.91523871134041,510.89408524121842]
[null,null,null,null,"Allowed Revenue (as published)",null,"£m nominal","AR*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ92+AQ93","v":546.07216738686827},{"$f":"AR92+AR93","v":559.34969910088398},591.76263825839669,528.04116463180571,506.91523871134041,510.89408524121842]
[null,null,null,null,"Recovered Revenue forecasting error",null,"£m nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ62-AQ94","v":6.1278326131317726},0,0,0,0,0]
[]
[null,null,null,null,"Recovered Revenue Forecasting Penalty Adjustment",null,"Scalar","RRFPAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AQ315","v":0},{"$f":"MainInputs!AR315","v":0},{"$f":"MainInputs!AS315","v":0},{"$f":"MainInputs!AT315","v":0},{"$f":"MainInputs!AU315","v":0},{"$f":"MainInputs!AV315","v":0}]
[]
[null,null,null,null,"Over/undercollection percentage for penal rate adjustment",null,"%",null,{"$f":"MainInputs!I316","v":0.06}]
[null,null,null,null,"Allowed Revenue forecasting error",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,null,{"$f":"IFERROR(AQ94/AQ62,0)","v":0.98890287465930504},{"$f":"IFERROR(AR94/AR62,0)","v":1},1,1,1,1]
[null,null,null,null,"Applicable AR penalty interest rate",null,"%",null,1.15E-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,{"$f":"(IF(AQ100>=1+$I99,1,0) + IF(AQ100<=1-$I99,-1,0)) * $I101","v":0},{"$f":"(IF(AR100>=1+$I99,1,0) + IF(AR100<=1-$I99,-1,0)) * $I101","v":0},0,0,0,0]
[]
[null,null,null,null,"Recovered Revenue Forecasting Penalty",null,"£m nominal","RRFPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AQ62 - AQ94) * AQ97 * AQ101","v":0},{"$f":"(AR62 - AR94) * AR97 * AR101","v":0},0,0,0]
[]
[null,null,null,null,"Forecasting Penalty",null,null,"FPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR89 + AR103","v":0},{"$f":"AS89 + AS103","v":0},0,0,0]
[]
[]
[null,"End of sheet"]

{"sheet":"Revenue","index":12,"n_rows":25,"n_cols":48,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Revenue",null,null,null,null,"Company select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!$E$29","v":"ENWL"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values",null,"Check status",{"$f":"Checks!I6","v":"OK"}]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",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","2027-03-31","2028-03-31"]
[]
[null,"Recalculated base revenue"]
[]
[null,null,null,null,"Fast money",null,"£m 20/21 prices",null,"FM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIM!AR66","v":109.19451973377711},{"$f":"TIM!AS66","v":111.92182192523785},{"$f":"TIM!AT66","v":111.65262489797797},{"$f":"TIM!AU66","v":103.16519732638146},{"$f":"TIM!AV66","v":101.88202732739857}]
[null,null,null,null,"Depreciation",null,"£m 20/21 prices",null,"DPN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'Return&RAV'!AR45","v":152.69506399432674},{"$f":"-'Return&RAV'!AS45","v":149.01309208697862},{"$f":"-'Return&RAV'!AT45","v":145.80860489885424},{"$f":"-'Return&RAV'!AU45","v":141.1452047477448},{"$f":"-'Return&RAV'!AV45","v":139.81660472764122}]
[null,null,null,null,"Return",null,"£m 20/21 prices",null,"RTN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Return&RAV'!AR30","v":79.12695638058355},{"$f":"'Return&RAV'!AS30","v":82.355664779274065},{"$f":"'Return&RAV'!AT30","v":86.097997468391171},{"$f":"'Return&RAV'!AU30","v":88.897890332816672},{"$f":"'Return&RAV'!AV30","v":91.40142666673573}]
[null,null,null,null,"Pass-through",null,"£m 20/21 prices",null,"PT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR95","v":55.550732745743574},{"$f":"MainInputs!AS95","v":50.432995756113243},{"$f":"MainInputs!AT95","v":50.203206976715499},{"$f":"MainInputs!AU95","v":49.072967236633737},{"$f":"MainInputs!AV95","v":49.075640306942027}]
[null,null,null,null,"Base revenue",null,"£m 20/21 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,null,null,{"$f":"SUM(AR8:AR11)","v":396.567272854431},393.72357454760385,393.76243424193882,382.28125964357673,382.17569902871759]
[null,null,null,null,"Return Adjustment",null,"£m 20/21 prices",null,"RTNA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Equity issuance costs",null,"£m 20/21 prices",null,"EIC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax'!AR185","v":4.654704838427266},{"$f":"'Finance&Tax'!AS185","v":0},{"$f":"'Finance&Tax'!AT185","v":0},{"$f":"'Finance&Tax'!AU185","v":0},{"$f":"'Finance&Tax'!AV185","v":0}]
[null,null,null,null,"Business plan incentive",null,"£m 20/21 prices",null,"BPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TIM!AR77","v":0},{"$f":"TIM!AS77","v":0},{"$f":"TIM!AT77","v":0},{"$f":"TIM!AU77","v":0},{"$f":"TIM!AV77","v":0}]
[null,null,null,null,"Output delivery incentive",null,"£m 20/21 prices",null,"ODI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR109","v":0},{"$f":"MainInputs!AS109","v":0},{"$f":"MainInputs!AT109","v":0},{"$f":"MainInputs!AU109","v":0},{"$f":"MainInputs!AV109","v":0}]
[null,null,null,null,"Other revenue allowances",null,"£m 20/21 prices",null,"ORA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR122","v":1.5120001512000154},{"$f":"MainInputs!AS122","v":1.5120001512000154},{"$f":"MainInputs!AT122","v":1.5120001512000154},{"$f":"MainInputs!AU122","v":1.5120001512000154},{"$f":"MainInputs!AV122","v":1.5120001512000154}]
[null,null,null,null,"Directly Remunerated Services",null,"£m 20/21 prices",null,"DRS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainInputs!AR152","v":0},{"$f":"MainInputs!AS152","v":0},{"$f":"MainInputs!AT152","v":0},{"$f":"MainInputs!AU152","v":0},{"$f":"MainInputs!AV152","v":0}]
[null,null,null,null,"Calculated revenue (before tax)",null,"£m 20/21 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,null,null,{"$f":"SUM(AR12:AR18)","v":402.7339778440583},395.23557469880387,395.27443439313885,383.79325979477676,383.68769917991762]
[null,null,null,null,"Tax allowance",null,"£m 20/21 prices",null,"TAX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax'!AR240","v":26.578378192865621},{"$f":"'Finance&Tax'!AS240","v":25.526267351371398},{"$f":"'Finance&Tax'!AT240","v":21.805881140968854},{"$f":"'Finance&Tax'!AU240","v":14.201424309526473},{"$f":"'Finance&Tax'!AV240","v":10.516167790459779}]
[null,null,null,null,"Tax allowance adjustment",null,"£m 20/21 prices",null,"TAXA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Finance&Tax'!AR241","v":0},{"$f":"'Finance&Tax'!AS241","v":0},{"$f":"'Finance&Tax'!AT241","v":0},{"$f":"'Finance&Tax'!AU241","v":0},{"$f":"'Finance&Tax'!AV241","v":0}]
[null,null,null,null,"Calculated revenue",null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR19:AR21)","v":429.31235603692392},420.76184205017529,417.08031553410768,397.99468410430325,394.20386697037742]
[]
[]
[null,"End of sheet"]

{"sheet":"Annual Inflation","index":13,"n_rows":69,"n_cols":48,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
["Annual Inflation"]
[null,{"$f":"UserInterface!$E$29","v":"ENWL"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31"]
[]
[null,null,null,null,"Calendar year",null,"year",null,null,null,{"$f":"YEAR(K4)","v":1991},{"$f":"YEAR(L4)","v":1992},1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0779220779220777E-2,2.1424900424001248E-2,3.7422560457875953E-2,3.0555639758707454E-2,2.5884636879724532E-2,1.2128336726209277E-2,5.7762039660056441E-2,0.10903299801751953,4.0595818817694251E-2,1.694406930493586E-2,1.9104788826139751E-2,1.9975186831839853E-2,2.0000000000000684E-2]
[null,null,null,null,"Last year of actual data",null,"year",null,{"$f":"YEAR(LARGE(IF('Monthly Inflation'!$H$5:$H$355<>\"\",'Monthly Inflation'!$E$5:$E$352),1))","v":2022}]
[null,null,null,null,"Last month of actual data",null,"month",null,{"$f":"MONTH(LARGE(IF('Monthly Inflation'!$H$5:$H$355<>\"\",'Monthly Inflation'!$E$5:$E$352),1))","v":6}]
[]
[null,null,null,null,"First month of financial year",null,"month",null,4]
[null,null,null,null,"First day of financial year",null,"day",null,1]
[]
[null,null,null,null,"RIIO-2 real price base",null,"year ending",null,{"$f":"DATE(m_baseyear,3,31)","v":"2021-03-31"}]
[null,null,null,null,"Start of RIIO-2",null,"year ending",null,{"$f":"MainInputs!I13","v":"2024-03-31"}]
[]
[null,"Derivation of annual inflation rates and price indices"]
[]
[null,null,"Financial year average price indicies and inflation rates"]
[]
[null,null,null,null,"Outturn/Forecast (financial year average inflation)",null,"text",null,null,null,{"$f":"IF(DATE($I8, $I9, $I12) >= DATE(K$6, $I11 - 1, $I12),\"OUTTURN\",\"FORECAST\")","v":"OUTTURN"},"OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN",{"$f":"IF(DATE($I8, $I9, $I12) >= DATE(T$6, $I11 - 1, $I12),\"OUTTURN\",\"FORECAST\")","v":"OUTTURN"},{"$f":"IF(DATE($I8, $I9, $I12) >= DATE(U$6, $I11 - 1, $I12),\"OUTTURN\",\"FORECAST\")","v":"OUTTURN"},"OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","FORECAST","FORECAST","FORECAST","FORECAST","FORECAST","FORECAST"]
[]
[null,null,null,null,"Retail Prices Index (financial year average)",null,"index value","RPIt",null,null,{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(K$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(K$6, $I11 - 1, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(L$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(L$6, $I11 - 1, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(M$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(M$6, $I11 - 1, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(N$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(N$6, $I11 - 1, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(O$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(O$6, $I11 - 1, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(P$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(P$6, $I11 - 1, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(Q$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(Q$6, $I11 - 1, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(R$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(R$6, $I11 - 1, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(S$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(S$6, $I11 - 1, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(T$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(T$6, $I11 - 1, $I12)),\"\")","v":166.35},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(U$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(U$6, $I11 - 1, $I12)),\"\")","v":171.31666666666663},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(V$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(V$6, $I11 - 1, $I12)),\"\")","v":173.875},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(W$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(W$6, $I11 - 1, $I12)),\"\")","v":177.51666666666665},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(X$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(X$6, $I11 - 1, $I12)),\"\")","v":182.47499999999999},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(Y$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(Y$6, $I11 - 1, $I12)),\"\")","v":188.15},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(Z$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(Z$6, $I11 - 1, $I12)),\"\")","v":193.10833333333332},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(AA$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AA$6, $I11 - 1, $I12)),\"\")","v":200.31666666666669},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(AB$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AB$6, $I11 - 1, $I12)),\"\")","v":208.5916666666667},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(AC$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AC$6, $I11 - 1, $I12)),\"\")","v":214.78333333333339},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(AD$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AD$6, $I11 - 1, $I12)),\"\")","v":215.76666666666662},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(AE$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AE$6, $I11 - 1, $I12)),\"\")","v":226.47499999999999},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(AF$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AF$6, $I11 - 1, $I12)),\"\")","v":237.3416666666667},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(AG$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AG$6, $I11 - 1, $I12)),\"\")","v":244.67499999999998},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(AH$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AH$6, $I11 - 1, $I12)),\"\")","v":251.73333333333335},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(AI$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AI$6, $I11 - 1, $I12)),\"\")","v":256.66666666666669},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(AJ$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AJ$6, $I11 - 1, $I12)),\"\")","v":259.43333333333334},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(AK$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AK$6, $I11 - 1, $I12)),\"\")","v":264.99166666666673},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(AL$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AL$6, $I11 - 1, $I12)),\"\")","v":274.90833333333336},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(AM$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AM$6, $I11 - 1, $I12)),\"\")","v":283.30833333333334},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(AN$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AN$6, $I11 - 1, $I12)),\"\")","v":290.64166666666665},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(AO$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AO$6, $I11 - 1, $I12)),\"\")","v":294.16666666666669},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(AP$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AP$6, $I11 - 1, $I12)),\"\")","v":311.1583333333333},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(AQ$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AQ$6, $I11 - 1, $I12)),\"\")","v":350.41542553976961},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(AR$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AR$6, $I11 - 1, $I12)),\"\")","v":377.37686723666167},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(AS$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AS$6, $I11 - 1, $I12)),\"\")","v":381.50562106205416},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(AT$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AT$6, $I11 - 1, $I12)),\"\")","v":381.87542207452321},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(AU$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AU$6, $I11 - 1, $I12)),\"\")","v":387.38199352322863},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$M:$M,'Monthly Inflation'!$E:$E,\">=\"&DATE(AV$6 - 1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AV$6, $I11 - 1, $I12)),\"\")","v":397.73734101870582}]
[null,null,null,null,"RPI inflation (financial year average)",null,"annual %",null,null,null,{"$f":"IFERROR(K23/J23 - 1,\"\")","v":""},{"$f":"IFERROR(L23/K23 - 1,\"\")","v":""},"","","","","","","","",2.9856727782787029E-2,1.4933359276194436E-2,2.0944164869398429E-2,2.7931649610365206E-2,3.1100150705576146E-2,2.635308707591455E-2,3.7327924739999352E-2,4.1309593144188472E-2,2.9683192840877393E-2,4.57825715837612E-3,4.9629229105515371E-2,4.7981749273282803E-2,3.0897791510129391E-2,2.8847791287762714E-2,1.9597457627118731E-2,1.0779220779220777E-2,2.1424900424001248E-2,3.7422560457875953E-2,3.0555639758707454E-2,2.5884636879724532E-2,1.2128336726209277E-2,5.7762039660056441E-2,0.12616436071593662,7.6941366537621514E-2,1.0940664846855297E-2,9.693199576970013E-4,1.4419811096485713E-2,2.6731618063337459E-2]
[]
[null,null,null,null,"Consumer Prices Index incl. owner occupiers’ housing costs (financial year average)",null,"index value","CPIHt",null,null,{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(K$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(K$6,$I11-1,$I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(L$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(L$6,$I11-1,$I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(M$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(M$6,$I11-1,$I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(N$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(N$6,$I11-1,$I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(O$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(O$6,$I11-1,$I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(P$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(P$6,$I11-1,$I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(Q$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(Q$6,$I11-1,$I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(R$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(R$6,$I11-1,$I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(S$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(S$6,$I11-1,$I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(T$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(T$6,$I11-1,$I12)),\"\")","v":72.75833333333334},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(U$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(U$6,$I11-1,$I12)),\"\")","v":73.641666666666666},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(V$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(V$6,$I11-1,$I12)),\"\")","v":74.86666666666666},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(W$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(W$6,$I11-1,$I12)),\"\")","v":75.958333333333329},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(X$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(X$6,$I11-1,$I12)),\"\")","v":76.974999999999994},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(Y$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(Y$6,$I11-1,$I12)),\"\")","v":78.124999999999986},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(Z$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(Z$6,$I11-1,$I12)),\"\")","v":79.825000000000003},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(AA$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AA$6,$I11-1,$I12)),\"\")","v":81.916666666666671},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(AB$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AB$6,$I11-1,$I12)),\"\")","v":83.825000000000003},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(AC$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AC$6,$I11-1,$I12)),\"\")","v":86.858333333333334},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(AD$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AD$6,$I11-1,$I12)),\"\")","v":88.433333333333337},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(AE$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AE$6,$I11-1,$I12)),\"\")","v":90.908333333333317},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(AF$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AF$6,$I11-1,$I12)),\"\")","v":94.308333333333351},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(AG$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AG$6,$I11-1,$I12)),\"\")","v":96.583333333333314},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(AH$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AH$6,$I11-1,$I12)),\"\")","v":98.600000000000009},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(AI$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AI$6,$I11-1,$I12)),\"\")","v":99.72499999999998},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(AJ$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AJ$6,$I11-1,$I12)),\"\")","v":100.16666666666667},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(AK$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AK$6,$I11-1,$I12)),\"\")","v":101.54166666666667},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(AL$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AL$6,$I11-1,$I12)),\"\")","v":104.21666666666665},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(AM$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AM$6,$I11-1,$I12)),\"\")","v":106.43333333333334},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(AN$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AN$6,$I11-1,$I12)),\"\")","v":108.24166666666663},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(AO$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AO$6,$I11-1,$I12)),\"\")","v":109.10833333333335},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(AP$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AP$6,$I11-1,$I12)),\"\")","v":113.11666666666667},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(AQ$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AQ$6,$I11-1,$I12)),\"\")","v":123.0318951133852},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(AR$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AR$6,$I11-1,$I12)),\"\")","v":129.4267736667542},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(AS$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AS$6,$I11-1,$I12)),\"\")","v":129.84280523159737},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(AT$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AT$6,$I11-1,$I12)),\"\")","v":129.25727579195879},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(AU$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AU$6,$I11-1,$I12)),\"\")","v":130.07623966320662},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$L:$L,'Monthly Inflation'!$E:$E,\">=\"&DATE(AV$6-1,$I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AV$6,$I11-1,$I12)),\"\")","v":132.38218416015539}]
[null,null,null,null,"CPIH inflation (financial year average)",null,"annual %",null,null,null,{"$f":"IFERROR(K26/J26 - 1,\"\")","v":""},{"$f":"IFERROR(L26/K26 - 1,\"\")","v":""},"","","","","","","","",1.2140648264803433E-2,1.663460450379084E-2,1.4581478183437246E-2,1.3384530992868848E-2,1.4939915556998917E-2,2.1760000000000224E-2,2.6203152729930013E-2,2.3296032553407953E-2,3.6186499652052895E-2,1.8132975151108122E-2,2.7987184319637981E-2,3.7400311669264275E-2,2.4123000795263305E-2,2.088006902502193E-2,1.1409736308316099E-2,4.4288459931480784E-3,1.3727121464226277E-2,2.6343865408288814E-2,2.1269790500559882E-2,1.6990291262135582E-2,8.0067749634311625E-3,3.6737187810280236E-2,8.7654885340078259E-2,5.1977404294029084E-2,3.2144165620195952E-3,-4.5095254881022395E-3,6.3359208696767144E-3,1.7727638059950923E-2]
[]
[null,null,null,null,"Combined RPI-CPIH price index (financial year average)",null,"index value","PIt",null,null,{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(K$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(K$6, $I11 - 1, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(L$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(L$6, $I11 - 1, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(M$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(M$6, $I11 - 1, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(N$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(N$6, $I11 - 1, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(O$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(O$6, $I11 - 1, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(P$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(P$6, $I11 - 1, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(Q$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(Q$6, $I11 - 1, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(R$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(R$6, $I11 - 1, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(S$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(S$6, $I11 - 1, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(T$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(T$6, $I11 - 1, $I12)),\"\")","v":166.35},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(U$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(U$6, $I11 - 1, $I12)),\"\")","v":171.31666666666663},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(V$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(V$6, $I11 - 1, $I12)),\"\")","v":173.875},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(W$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(W$6, $I11 - 1, $I12)),\"\")","v":177.51666666666665},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(X$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(X$6, $I11 - 1, $I12)),\"\")","v":182.47499999999999},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(Y$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(Y$6, $I11 - 1, $I12)),\"\")","v":188.15},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(Z$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(Z$6, $I11 - 1, $I12)),\"\")","v":193.10833333333332},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AA$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AA$6, $I11 - 1, $I12)),\"\")","v":200.31666666666669},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AB$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AB$6, $I11 - 1, $I12)),\"\")","v":208.5916666666667},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AC$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AC$6, $I11 - 1, $I12)),\"\")","v":214.78333333333339},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AD$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AD$6, $I11 - 1, $I12)),\"\")","v":215.76666666666662},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AE$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AE$6, $I11 - 1, $I12)),\"\")","v":226.47499999999999},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AF$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AF$6, $I11 - 1, $I12)),\"\")","v":237.3416666666667},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AG$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AG$6, $I11 - 1, $I12)),\"\")","v":244.67499999999998},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AH$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AH$6, $I11 - 1, $I12)),\"\")","v":251.73333333333335},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AI$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AI$6, $I11 - 1, $I12)),\"\")","v":256.66666666666669},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AJ$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AJ$6, $I11 - 1, $I12)),\"\")","v":259.43333333333334},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AK$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AK$6, $I11 - 1, $I12)),\"\")","v":264.99166666666673},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AL$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AL$6, $I11 - 1, $I12)),\"\")","v":274.90833333333336},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AM$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AM$6, $I11 - 1, $I12)),\"\")","v":283.30833333333334},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AN$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AN$6, $I11 - 1, $I12)),\"\")","v":290.64166666666665},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AO$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AO$6, $I11 - 1, $I12)),\"\")","v":294.16666666666669},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AP$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AP$6, $I11 - 1, $I12)),\"\")","v":311.1583333333333},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AQ$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AQ$6, $I11 - 1, $I12)),\"\")","v":350.41542553976961},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AR$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AR$6, $I11 - 1, $I12)),\"\")","v":374.19320114767578},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AS$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AS$6, $I11 - 1, $I12)),\"\")","v":375.3960139708401},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AT$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AT$6, $I11 - 1, $I12)),\"\")","v":373.70315607770664},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AU$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AU$6, $I11 - 1, $I12)),\"\")","v":376.0709097033635},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AV$6-1, $I11, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AV$6, $I11 - 1, $I12)),\"\")","v":382.73775867546146}]
[null,null,null,null,"Combined RPI-CPIH inflation (financial year average)",null,"annual %",null,null,null,{"$f":"IFERROR(K29/J29 - 1,\"\")","v":""},{"$f":"IFERROR(L29/K29 - 1,\"\")","v":""},"","","","","","","","",2.9856727782787029E-2,1.4933359276194436E-2,2.0944164869398429E-2,2.7931649610365206E-2,3.1100150705576146E-2,2.635308707591455E-2,3.7327924739999352E-2,4.1309593144188472E-2,2.9683192840877393E-2,4.57825715837612E-3,4.9629229105515371E-2,4.7981749273282803E-2,3.0897791510129391E-2,2.8847791287762714E-2,1.9597457627118731E-2,1.0779220779220777E-2,2.1424900424001248E-2,3.7422560457875953E-2,3.0555639758707454E-2,2.5884636879724532E-2,1.2128336726209277E-2,5.7762039660056441E-2,0.12616436071593662,6.7855961452837343E-2,3.2144165620198173E-3,-4.5095254881021285E-3,6.3359208696769365E-3,1.7727638059951589E-2]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"IFERROR(K29/INDEX($T$29:$AV$29,MATCH($I$14,$T$4:$AV$4,0)),\"\")","v":""},{"$f":"IFERROR(L29/INDEX($T$29:$AV$29,MATCH($I$14,$T$4:$AV$4,0)),\"\")","v":""},"","","","","","","",0.56549575070821523,0.58237960339943329,0.59107648725212458,0.60345609065155803,0.62031161473087815,0.6396033994334277,0.65645892351274782,0.68096317280453267,0.70909348441926356,0.73014164305949025,0.73348441926345587,0.76988668555240791,0.8068271954674221,0.83175637393767698,0.85575070821529742,0.87252124645892348,0.88192634560906513,0.9008215297450427,0.93453257790368272,0.96308781869688376,0.98801699716713864,{"$f":"IFERROR(AO29/INDEX($T$29:$AV$29,MATCH($I$14,$T$4:$AV$4,0)),\"\")","v":1},1.0577620396600564,1.1912139111833526,1.2720448764226937,1.2761337585410994,1.2703790008307307,1.2784280216544934,1.3010915309080842]
[]
[null,null,null,null,"Long term RPI inflation forecast",null,"annual %","LRPIFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,0.03,0.03,0.03,0.03]
[null,null,null,null,"Long term CPIH inflation forecast",null,"annual %","LCPIHFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,0.02,0.02,0.02,0.02]
[]
[null,null,"Financial year end price index"]
[]
[null,null,null,null,"Outturn/Forecast (financial year start inflation)",null,"text",null,null,null,{"$f":"IF(DATE($I8, $I9, $I12) >= DATE(K$6 - 1, $I11, $I12),\"OUTTURN\",\"FORECAST\")","v":"OUTTURN"},"OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN",{"$f":"IF(DATE($I8, $I9, $I12) >= DATE(T$6 - 1, $I11, $I12),\"OUTTURN\",\"FORECAST\")","v":"OUTTURN"},{"$f":"IF(DATE($I8, $I9, $I12) >= DATE(U$6 - 1, $I11, $I12),\"OUTTURN\",\"FORECAST\")","v":"OUTTURN"},"OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","FORECAST","FORECAST","FORECAST","FORECAST","FORECAST"]
[null,null,null,null,"Combined RPI-CPIH price index (financial year start)",null,"index value",null,null,null,{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(K$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(K$6 - 1, $I11, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(L$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(L$6 - 1, $I11, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(M$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(M$6 - 1, $I11, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(N$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(N$6 - 1, $I11, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(O$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(O$6 - 1, $I11, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(P$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(P$6 - 1, $I11, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(Q$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(Q$6 - 1, $I11, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(R$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(R$6 - 1, $I11, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(S$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(S$6 - 1, $I11, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(T$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(T$6 - 1, $I11, $I12)),\"\")","v":165.2},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(U$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(U$6 - 1, $I11, $I12)),\"\")","v":169.25},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(V$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(V$6 - 1, $I11, $I12)),\"\")","v":172.64999999999998},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(W$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(W$6 - 1, $I11, $I12)),\"\")","v":175.1},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(X$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(X$6 - 1, $I11, $I12)),\"\")","v":180.55},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(Y$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(Y$6 - 1, $I11, $I12)),\"\")","v":185.14999999999998},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(Z$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(Z$6 - 1, $I11, $I12)),\"\")","v":191.05},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AA$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AA$6 - 1, $I11, $I12)),\"\")","v":195.75},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AB$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AB$6 - 1, $I11, $I12)),\"\")","v":204.9},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AC$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AC$6 - 1, $I11, $I12)),\"\")","v":213.05},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AD$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AD$6 - 1, $I11, $I12)),\"\")","v":211.4},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AE$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AE$6 - 1, $I11, $I12)),\"\")","v":221.75},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AF$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AF$6 - 1, $I11, $I12)),\"\")","v":233.45},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AG$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AG$6 - 1, $I11, $I12)),\"\")","v":241.65},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AH$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AH$6 - 1, $I11, $I12)),\"\")","v":249.1},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AI$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AI$6 - 1, $I11, $I12)),\"\")","v":255.25},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AJ$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AJ$6 - 1, $I11, $I12)),\"\")","v":257.55},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AK$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AK$6 - 1, $I11, $I12)),\"\")","v":261.25},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AL$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AL$6 - 1, $I11, $I12)),\"\")","v":269.95000000000005},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AM$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AM$6 - 1, $I11, $I12)),\"\")","v":279},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AN$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AN$6 - 1, $I11, $I12)),\"\")","v":286.64999999999998},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AO$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AO$6 - 1, $I11, $I12)),\"\")","v":292.60000000000002},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AP$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AP$6 - 1, $I11, $I12)),\"\")","v":299},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AQ$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AQ$6 - 1, $I11, $I12)),\"\")","v":329.05},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AR$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AR$6 - 1, $I11, $I12)),\"\")","v":368.2872369962555},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AS$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AS$6 - 1, $I11, $I12)),\"\")","v":375.86822151358058},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AT$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AT$6 - 1, $I11, $I12)),\"\")","v":374.04687871001511},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AU$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AU$6 - 1, $I11, $I12)),\"\")","v":373.95192374449312},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AV$6 - 1, $I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AV$6 - 1, $I11, $I12)),\"\")","v":379.15922686352019}]
[]
[null,null,null,null,"Outturn/Forecast (financial year end inflation)",null,"text",null,null,null,{"$f":"IF(DATE($I8, $I9, $I12) >= DATE(K$6, $I11, $I12),\"OUTTURN\",\"FORECAST\")","v":"OUTTURN"},"OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN",{"$f":"IF(DATE($I8, $I9, $I12) >= DATE(T$6, $I11, $I12),\"OUTTURN\",\"FORECAST\")","v":"OUTTURN"},{"$f":"IF(DATE($I8, $I9, $I12) >= DATE(U$6, $I11, $I12),\"OUTTURN\",\"FORECAST\")","v":"OUTTURN"},"OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","OUTTURN","FORECAST","FORECAST","FORECAST","FORECAST","FORECAST","FORECAST"]
[null,null,null,null,"Combined RPI-CPIH price index (financial year end)",null,"index value",null,null,null,{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(K$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(K$6, $I11, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(L$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(L$6, $I11, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(M$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(M$6, $I11, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(N$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(N$6, $I11, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(O$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(O$6, $I11, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(P$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(P$6, $I11, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(Q$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(Q$6, $I11, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(R$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(R$6, $I11, $I12)),\"\")","v":""},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(S$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(S$6, $I11, $I12)),\"\")","v":165.2},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(T$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(T$6, $I11, $I12)),\"\")","v":169.25},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(U$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(U$6, $I11, $I12)),\"\")","v":172.64999999999998},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(V$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(V$6, $I11, $I12)),\"\")","v":175.1},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(W$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(W$6, $I11, $I12)),\"\")","v":180.55},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(X$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(X$6, $I11, $I12)),\"\")","v":185.14999999999998},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(Y$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(Y$6, $I11, $I12)),\"\")","v":191.05},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(Z$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(Z$6, $I11, $I12)),\"\")","v":195.75},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AA$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AA$6, $I11, $I12)),\"\")","v":204.9},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AB$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AB$6, $I11, $I12)),\"\")","v":213.05},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AC$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AC$6, $I11, $I12)),\"\")","v":211.4},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AD$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AD$6, $I11, $I12)),\"\")","v":221.75},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AE$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AE$6, $I11, $I12)),\"\")","v":233.45},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AF$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AF$6, $I11, $I12)),\"\")","v":241.65},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AG$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AG$6, $I11, $I12)),\"\")","v":249.1},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AH$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AH$6, $I11, $I12)),\"\")","v":255.25},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AI$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AI$6, $I11, $I12)),\"\")","v":257.55},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AJ$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AJ$6, $I11, $I12)),\"\")","v":261.25},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AK$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AK$6, $I11, $I12)),\"\")","v":269.95000000000005},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AL$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AL$6, $I11, $I12)),\"\")","v":279},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AM$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AM$6, $I11, $I12)),\"\")","v":286.64999999999998},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AN$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AN$6, $I11, $I12)),\"\")","v":292.60000000000002},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AO$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AO$6, $I11, $I12)),\"\")","v":299},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AP$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AP$6, $I11, $I12)),\"\")","v":329.05},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AQ$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AQ$6, $I11, $I12)),\"\")","v":368.2872369962555},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AR$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AR$6, $I11, $I12)),\"\")","v":375.86822151358058},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AS$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AS$6, $I11, $I12)),\"\")","v":374.04687871001511},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AT$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AT$6, $I11, $I12)),\"\")","v":373.95192374449312},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AU$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AU$6, $I11, $I12)),\"\")","v":379.15922686352019},{"$f":"IFERROR(AVERAGEIFS('Monthly Inflation'!$N:$N,'Monthly Inflation'!$E:$E,\">=\"&DATE(AV$6,$I11 - 1, $I12),'Monthly Inflation'!$E:$E,\"<=\"&DATE(AV$6, $I11, $I12)),\"\")","v":386.19885465968719}]
[]
[null,null,null,null,"Combined real to nominal prices conversion factor (financial year start)",null,"scalar",null,null,null,{"$f":"IFERROR(K40/INDEX($T$29:$AV$29,MATCH($I$14,$T$4:$AV$4,0)),\"\")","v":""},{"$f":"IFERROR(L40/INDEX($T$29:$AV$29,MATCH($I$14,$T$4:$AV$4,0)),\"\")","v":""},"","","","","","","",0.56158640226628886,0.57535410764872519,0.58691218130311607,0.5952407932011331,0.6137677053824363,0.62940509915014153,0.64946175637393766,0.66543909348441921,0.6965439093484419,0.72424929178470254,0.71864022662889515,0.7538243626062322,0.79359773371104803,0.82147308781869688,0.84679886685552397,0.86770538243626061,0.87552407932011334,0.88810198300283283,0.91767705382436271,0.94844192634560898,0.97444759206798848,0.99467422096317282,1.0164305949008499,1.1185835694050992,1.2519679444631915,1.2777389966467327,1.2715474630368784,1.271224669952951,1.2889265502442613]
[null,null,null,null,"Combined real to nominal prices conversion factor (financial year end)",null,"scalar",null,null,null,{"$f":"IFERROR(K43/INDEX($T$29:$AV$29,MATCH($I$14,$T$4:$AV$4,0)),\"\")","v":""},{"$f":"IFERROR(L43/INDEX($T$29:$AV$29,MATCH($I$14,$T$4:$AV$4,0)),\"\")","v":""},"","","","","","",0.56158640226628886,0.57535410764872519,0.58691218130311607,0.5952407932011331,0.6137677053824363,0.62940509915014153,0.64946175637393766,0.66543909348441921,0.6965439093484419,0.72424929178470254,0.71864022662889515,0.7538243626062322,0.79359773371104803,0.82147308781869688,0.84679886685552397,0.86770538243626061,0.87552407932011334,0.88810198300283283,0.91767705382436271,0.94844192634560898,0.97444759206798848,0.99467422096317282,1.0164305949008499,1.1185835694050992,1.2519679444631915,1.2777389966467327,1.2715474630368784,1.271224669952951,1.2889265502442613,1.3128572962935541]
[]
[null,null,"Inflation forecasts for monthly rates forecasting"]
[]
[null,null,null,null,"RPI inflation forecast (calendar year)",null,"scalar","CYRPIFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,2.5628884588821732,1.5033471260387898,4.0452569031158125,11.636903442622959,10.710615888928011,1.4955779746897546,-0.35319974581126123,0.96973912449365152,2.5721321559330601,3]
[null,null,null,null,"RPI (financial year) forecast",null,"annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.75*(AM50/100)+0.25*(AN50/100)","v":2.2980031256713274E-2},{"$f":"0.75*(AN50/100)+0.25*(AO50/100)","v":2.1388245703080455E-2},5.9431685379925991E-2,0.11405331554199222,8.4068564103684476E-2,1.0333835445645007E-2,-2.2465028235033047E-4,1.3703373823535037E-2,2.6790991169497951E-2]
[]
[null,null,null,null,"CPI inflation forecast (calendar year)",null,"scalar","CYCPIHt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1.7910205867057716,0.85065402820156955,2.5882219500718229,9.1494468241667182,7.3558308236357117,0.62762745056157421,-0.77520657641840796,0.17288173754161917,1.7158885150351688,2]
[null,null,null,null,"CPI (financial year) forecast",null,"annual %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.75*(AM53/100)+0.25*(AN53/100)","v":1.5559289470797211E-2},{"$f":"0.75*(AN53/100)+0.25*(AO53/100)","v":1.2850460086691329E-2},4.2285281685955467E-2,8.7010428240339666E-2,5.6737799803671773E-2,2.7691894381657867E-3,-5.3818449792840117E-3,5.5863343191500658E-3,1.7869163862763767E-2]
[]
[null,"Annual interest rates assumptions"]
[]
[null,null,null,null,"Nominal",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,4.123200289101929E-2,3.1947084779262808E-2,3.0381560998463893E-2,3.3795744813880618E-2,2.6209821244697933E-2,2.1026873030297332E-2,2.478780965047513E-2,5.1873007845407729E-2,5.3655594596718849E-2,5.2317897397152757E-2,5.2037346156500318E-2,5.1633313302464248E-2,5.1155563722271334E-2]
[null,null,null,null,"RPI real",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,9.0235001811396313E-3,1.295877965402669E-4,-5.8601218222345509E-4,3.5367856668584059E-3,-4.3158467361070017E-3,-7.7356169953922181E-3,-4.3284533694705205E-3,2.4082728733019167E-2,2.5818219891049075E-2,2.4515864389831096E-2,2.4242725258078628E-2,2.3849366873014088E-2,2.3384239343278199E-2]
[null,null,null,null,"CPIH real",null,"annual real % (RPI)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0815689108842447E-2,1.1713082898341477E-2,1.0183860059336731E-2,1.3384781995785787E-2,6.0880619813665207E-3,8.6705750600938475E-4,4.69393102987765E-3,3.1248046907262673E-2,3.2995680977175555E-2,3.1684213134463672E-2,3.1409162898529956E-2,3.10130522573181E-2,3.054467031595251E-2]
[null,null,null,null,"LIBOR 1 Month",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,5.0781749999999973E-3,3.4351165354330692E-3,3.5873463999999979E-3,6.6127083003952539E-3,6.803233464566928E-3,7.1293557312252984E-4,1.7992043478260867E-3,2.7087143361571114E-2,5.4634808864908825E-2,5.2091403331911847E-2,4.8310841000313562E-2,4.5128639944726906E-2,4.2596188960583745E-2]
[null,null,null,null,"LIBOR 3 Month",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,5.8068182539682493E-3,4.3909897637795289E-3,4.1095688000000029E-3,8.0087794466403156E-3,7.5744059055118133E-3,1.3609695652173918E-3,2.7350237154150194E-3,3.1847470054798203E-2,5.9609808864908811E-2,5.7066403331911833E-2,5.3285841000313583E-2,5.0103639944726899E-2,4.7571188960583717E-2]
[null,null,null,null,"LIBOR 6 Month",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,7.3433785714285748E-3,5.8573948818897627E-3,5.2583907999999993E-3,9.1325312252964422E-3,8.2736870078740157E-3,1.9395011857707494E-3,4.3624873517786582E-3,3.8300139377507363E-2,6.6378808864908809E-2,6.3835403331911872E-2,6.005484100031358E-2,5.6872639944726883E-2,5.4340188960583791E-2]
[null,null,null,null,"LIBOR 12 Month",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,1.0276014682539686E-2,8.2560413385826814E-3,7.3098552000000032E-3,1.0661026482213435E-2,9.1932188976377935E-3,2.9339932806324112E-3,6.4837596837944694E-3,4.1700139377507356E-2,6.9778808864908837E-2,6.7235403331911844E-2,6.3454841000313511E-2,6.0272639944726834E-2,5.7740188960583437E-2]
[null,null,null,null,"SONIA",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,4.6020119047619082E-3,2.971768627450981E-3,3.1490079681274906E-3,6.1974703557312284E-3,6.76011023622047E-3,5.5921739130434752E-4,1.4230988142292492E-3,2.2889112384555588E-2,4.7820808864908831E-2,4.5277403331911874E-2,4.149684100031352E-2,3.8314639944726857E-2,3.5782188960583577E-2]
[null,null,null,null,"Credit Spread Assumption for Floating Rate Debt (LIBOR)",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,0,0,0,0,0,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,null,null,"Credit Spread Assumption for Floating Rate Debt (SONIA)",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,0,0,0,0,0,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2]
[]
[null,"End of sheet"]

{"sheet":"Monthly Inflation","index":14,"n_rows":352,"n_cols":14,"rows_kept":352,"cut":false,"hidden":false,"merged":[]}
["Monthly Inflation"]
[]
[null,null,null,null,null,null,null,"https://www.ons.gov.uk/economy/inflationandpriceindices/timeseries/l522/mm23","https://www.ons.gov.uk/economy/inflationandpriceindices/timeseries/chaw/mm23"]
[null,null,null,null,"Year-Month","End of month \n(used for embedded debt)","FYE","CPIH Outturn (CPIHm)","RPI Outturn (RPIm)","CPI % forecast","RPI % forecast","CPIH","RPI","PIm"]
[null,null,null,null,"1999-04-01",{"$f":"EOMONTH(E5, 0)","v":"1999-04-30"},{"$f":"IF(MONTH(E5)>=4,YEAR(E5)+1,YEAR(E5))","v":2000},72.599999999999994,165.2,{"$f":"IF($E5<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E5,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E5<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E5,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF(ISBLANK(H5),L4*((1+J5)^(1/12)),H5)","v":72.599999999999994},{"$f":"IF(ISBLANK(I5),M4*((1+K5)^(1/12)),I5)","v":165.2},{"$f":"IF($E5 < DATE(2023,4,1),  M5,  IF($E5 = DATE(2023,4,1), N4 * ((0.5*L5/L4) + (0.5*M5/M4)), N4*(L5/L4)))","v":165.2}]
[null,null,null,null,"1999-05-01",{"$f":"EOMONTH(E6, 0)","v":"1999-05-31"},{"$f":"IF(MONTH(E6)>=4,YEAR(E6)+1,YEAR(E6))","v":2000},72.8,165.6,{"$f":"IF($E6<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E6,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E6<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E6,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF(ISBLANK(H6),L5*((1+J6)^(1/12)),H6)","v":72.8},{"$f":"IF(ISBLANK(I6),M5*((1+K6)^(1/12)),I6)","v":165.6},{"$f":"IF($E6 < DATE(2023,4,1),  M6,  IF($E6 = DATE(2023,4,1), N5 * ((0.5*L6/L5) + (0.5*M6/M5)), N5*(L6/L5)))","v":165.6}]
[null,null,null,null,"1999-06-01","1999-06-30",2000,72.7,165.6,{"$f":"IF($E7<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E7,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E7<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E7,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},72.7,165.6,165.6]
[null,null,null,null,"1999-07-01","1999-07-31",2000,72.400000000000006,165.1,{"$f":"IF($E8<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E8,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E8<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E8,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},72.400000000000006,165.1,165.1]
[null,null,null,null,"1999-08-01","1999-08-31",2000,72.599999999999994,165.5,{"$f":"IF($E9<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E9,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E9<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E9,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},72.599999999999994,165.5,165.5]
[null,null,null,null,"1999-09-01","1999-09-30",2000,72.8,166.2,{"$f":"IF($E10<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E10,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E10<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E10,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},72.8,166.2,166.2]
[null,null,null,null,"1999-10-01","1999-10-31",2000,72.8,166.5,{"$f":"IF($E11<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E11,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E11<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E11,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},72.8,166.5,166.5]
[null,null,null,null,"1999-11-01","1999-11-30",2000,72.900000000000006,166.7,{"$f":"IF($E12<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E12,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E12<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E12,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},72.900000000000006,166.7,166.7]
[null,null,null,null,"1999-12-01","1999-12-31",2000,73.099999999999994,167.3,{"$f":"IF($E13<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E13,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E13<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E13,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},73.099999999999994,167.3,167.3]
[null,null,null,null,"2000-01-01","2000-01-31",2000,72.599999999999994,166.6,{"$f":"IF($E14<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E14,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E14<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E14,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},72.599999999999994,166.6,166.6]
[null,null,null,null,"2000-02-01","2000-02-29",2000,72.8,167.5,{"$f":"IF($E15<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E15,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E15<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E15,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},72.8,167.5,167.5]
[null,null,null,null,"2000-03-01","2000-03-31",2000,73,168.4,{"$f":"IF($E16<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E16,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E16<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E16,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},73,168.4,168.4]
[null,null,null,null,"2000-04-01","2000-04-30",2001,73.3,170.1,{"$f":"IF($E17<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E17,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E17<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E17,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},73.3,170.1,170.1]
[null,null,null,null,"2000-05-01","2000-05-31",2001,73.5,170.7,{"$f":"IF($E18<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E18,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E18<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E18,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},73.5,170.7,170.7]
[null,null,null,null,"2000-06-01","2000-06-30",2001,73.599999999999994,171.1,{"$f":"IF($E19<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E19,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E19<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E19,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},73.599999999999994,171.1,171.1]
[null,null,null,null,"2000-07-01","2000-07-31",2001,73.3,170.5,{"$f":"IF($E20<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E20,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E20<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E20,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},73.3,170.5,170.5]
[null,null,null,null,"2000-08-01","2000-08-31",2001,73.3,170.5,{"$f":"IF($E21<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E21,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E21<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E21,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},73.3,170.5,170.5]
[null,null,null,null,"2000-09-01","2000-09-30",2001,73.8,171.7,{"$f":"IF($E22<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E22,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E22<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E22,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},73.8,171.7,171.7]
[null,null,null,null,"2000-10-01","2000-10-31",2001,73.8,171.6,{"$f":"IF($E23<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E23,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E23<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E23,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},73.8,171.6,171.6]
[null,null,null,null,"2000-11-01","2000-11-30",2001,74,172.1,{"$f":"IF($E24<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E24,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E24<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E24,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},74,172.1,172.1]
[null,null,null,null,"2000-12-01","2000-12-31",2001,74,172.2,{"$f":"IF($E25<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E25,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E25<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E25,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},74,172.2,172.2]
[null,null,null,null,"2001-01-01","2001-01-31",2001,73.5,171.1,{"$f":"IF($E26<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E26,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E26<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E26,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},73.5,171.1,171.1]
[null,null,null,null,"2001-02-01","2001-02-28",2001,73.7,172,{"$f":"IF($E27<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E27,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E27<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E27,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},73.7,172,172]
[null,null,null,null,"2001-03-01","2001-03-31",2001,73.900000000000006,172.2,{"$f":"IF($E28<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E28,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E28<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E28,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},73.900000000000006,172.2,172.2]
[null,null,null,null,"2001-04-01","2001-04-30",2002,74.400000000000006,173.1,{"$f":"IF($E29<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E29,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E29<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E29,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},74.400000000000006,173.1,173.1]
[null,null,null,null,"2001-05-01","2001-05-31",2002,74.900000000000006,174.2,{"$f":"IF($E30<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E30,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E30<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E30,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},74.900000000000006,174.2,174.2]
[null,null,null,null,"2001-06-01","2001-06-30",2002,75,174.4,{"$f":"IF($E31<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E31,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E31<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E31,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},75,174.4,174.4]
[null,null,null,null,"2001-07-01","2001-07-31",2002,74.5,173.3,{"$f":"IF($E32<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E32,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E32<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E32,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},74.5,173.3,173.3]
[null,null,null,null,"2001-08-01","2001-08-31",2002,74.8,174,{"$f":"IF($E33<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E33,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E33<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E33,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},74.8,174,174]
[null,null,null,null,"2001-09-01","2001-09-30",2002,75,174.6,{"$f":"IF($E34<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E34,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E34<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E34,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},75,174.6,174.6]
[null,null,null,null,"2001-10-01","2001-10-31",2002,74.900000000000006,174.3,{"$f":"IF($E35<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E35,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E35<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E35,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},74.900000000000006,174.3,174.3]
[null,null,null,null,"2001-11-01","2001-11-30",2002,74.900000000000006,173.6,{"$f":"IF($E36<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E36,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E36<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E36,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},74.900000000000006,173.6,173.6]
[null,null,null,null,"2001-12-01","2001-12-31",2002,75,173.4,{"$f":"IF($E37<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E37,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E37<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E37,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},75,173.4,173.4]
[null,null,null,null,"2002-01-01","2002-01-31",2002,74.8,173.3,{"$f":"IF($E38<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E38,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E38<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E38,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},74.8,173.3,173.3]
[null,null,null,null,"2002-02-01","2002-02-28",2002,75,173.8,{"$f":"IF($E39<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E39,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E39<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E39,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},75,173.8,173.8]
[null,null,null,null,"2002-03-01","2002-03-31",2002,75.2,174.5,{"$f":"IF($E40<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E40,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E40<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E40,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},75.2,174.5,174.5]
[null,null,null,null,"2002-04-01","2002-04-30",2003,75.599999999999994,175.7,{"$f":"IF($E41<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E41,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E41<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E41,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},75.599999999999994,175.7,175.7]
[null,null,null,null,"2002-05-01","2002-05-31",2003,75.8,176.2,{"$f":"IF($E42<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E42,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E42<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E42,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},75.8,176.2,176.2]
[null,null,null,null,"2002-06-01","2002-06-30",2003,75.8,176.2,{"$f":"IF($E43<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E43,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E43<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E43,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},75.8,176.2,176.2]
[null,null,null,null,"2002-07-01","2002-07-31",2003,75.599999999999994,175.9,{"$f":"IF($E44<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E44,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E44<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E44,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},75.599999999999994,175.9,175.9]
[null,null,null,null,"2002-08-01","2002-08-31",2003,75.8,176.4,{"$f":"IF($E45<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E45,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E45<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E45,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},75.8,176.4,176.4]
[null,null,null,null,"2002-09-01","2002-09-30",2003,76,177.6,{"$f":"IF($E46<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E46,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E46<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E46,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},76,177.6,177.6]
[null,null,null,null,"2002-10-01","2002-10-31",2003,76.099999999999994,177.9,{"$f":"IF($E47<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E47,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E47<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E47,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},76.099999999999994,177.9,177.9]
[null,null,null,null,"2002-11-01","2002-11-30",2003,76.099999999999994,178.2,{"$f":"IF($E48<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E48,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E48<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E48,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},76.099999999999994,178.2,178.2]
[null,null,null,null,"2002-12-01","2002-12-31",2003,76.3,178.5,{"$f":"IF($E49<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E49,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E49<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E49,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},76.3,178.5,178.5]
[null,null,null,null,"2003-01-01","2003-01-31",2003,75.900000000000006,178.4,{"$f":"IF($E50<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E50,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E50<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E50,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},75.900000000000006,178.4,178.4]
[null,null,null,null,"2003-02-01","2003-02-28",2003,76.099999999999994,179.3,{"$f":"IF($E51<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E51,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E51<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E51,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},76.099999999999994,179.3,179.3]
[null,null,null,null,"2003-03-01","2003-03-31",2003,76.400000000000006,179.9,{"$f":"IF($E52<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E52,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E52<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E52,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},76.400000000000006,179.9,179.9]
[null,null,null,null,"2003-04-01","2003-04-30",2004,76.8,181.2,{"$f":"IF($E53<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E53,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E53<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E53,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},76.8,181.2,181.2]
[null,null,null,null,"2003-05-01","2003-05-31",2004,76.8,181.5,{"$f":"IF($E54<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E54,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E54<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E54,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},76.8,181.5,181.5]
[null,null,null,null,"2003-06-01","2003-06-30",2004,76.7,181.3,{"$f":"IF($E55<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E55,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E55<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E55,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},76.7,181.3,181.3]
[null,null,null,null,"2003-07-01","2003-07-31",2004,76.599999999999994,181.3,{"$f":"IF($E56<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E56,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E56<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E56,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},76.599999999999994,181.3,181.3]
[null,null,null,null,"2003-08-01","2003-08-31",2004,76.8,181.6,{"$f":"IF($E57<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E57,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E57<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E57,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},76.8,181.6,181.6]
[null,null,null,null,"2003-09-01","2003-09-30",2004,77,182.5,{"$f":"IF($E58<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E58,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E58<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E58,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},77,182.5,182.5]
[null,null,null,null,"2003-10-01","2003-10-31",2004,77.099999999999994,182.6,{"$f":"IF($E59<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E59,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E59<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E59,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},77.099999999999994,182.6,182.6]
[null,null,null,null,"2003-11-01","2003-11-30",2004,77.099999999999994,182.7,{"$f":"IF($E60<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E60,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E60<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E60,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},77.099999999999994,182.7,182.7]
[null,null,null,null,"2003-12-01","2003-12-31",2004,77.3,183.5,{"$f":"IF($E61<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E61,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E61<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E61,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},77.3,183.5,183.5]
[null,null,null,null,"2004-01-01","2004-01-31",2004,77,183.1,{"$f":"IF($E62<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E62,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E62<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E62,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},77,183.1,183.1]
[null,null,null,null,"2004-02-01","2004-02-29",2004,77.2,183.8,{"$f":"IF($E63<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E63,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E63<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E63,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},77.2,183.8,183.8]
[null,null,null,null,"2004-03-01","2004-03-31",2004,77.3,184.6,{"$f":"IF($E64<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E64,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E64<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E64,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},77.3,184.6,184.6]
[null,null,null,null,"2004-04-01","2004-04-30",2005,77.599999999999994,185.7,{"$f":"IF($E65<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E65,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E65<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E65,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},77.599999999999994,185.7,185.7]
[null,null,null,null,"2004-05-01","2004-05-31",2005,77.900000000000006,186.5,{"$f":"IF($E66<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E66,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E66<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E66,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},77.900000000000006,186.5,186.5]
[null,null,null,null,"2004-06-01","2004-06-30",2005,77.900000000000006,186.8,{"$f":"IF($E67<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E67,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E67<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E67,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},77.900000000000006,186.8,186.8]
[null,null,null,null,"2004-07-01","2004-07-31",2005,77.7,186.8,{"$f":"IF($E68<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E68,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E68<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E68,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},77.7,186.8,186.8]
[null,null,null,null,"2004-08-01","2004-08-31",2005,77.900000000000006,187.4,{"$f":"IF($E69<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E69,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E69<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E69,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},77.900000000000006,187.4,187.4]
[null,null,null,null,"2004-09-01",{"$f":"EOMONTH(E70, 0)","v":"2004-09-30"},{"$f":"IF(MONTH(E70)>=4,YEAR(E70)+1,YEAR(E70))","v":2005},77.900000000000006,188.1,{"$f":"IF($E70<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E70,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E70<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E70,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF(ISBLANK(H70),L69*((1+J70)^(1/12)),H70)","v":77.900000000000006},{"$f":"IF(ISBLANK(I70),M69*((1+K70)^(1/12)),I70)","v":188.1},{"$f":"IF($E70 < DATE(2023,4,1),  M70,  IF($E70 = DATE(2023,4,1), N69 * ((0.5*L70/L69) + (0.5*M70/M69)), N69*(L70/L69)))","v":188.1}]
[null,null,null,null,"2004-10-01","2004-10-31",2005,78.099999999999994,188.6,{"$f":"IF($E71<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E71,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E71<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E71,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},78.099999999999994,188.6,188.6]
[null,null,null,null,"2004-11-01","2004-11-30",2005,78.3,189,{"$f":"IF($E72<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E72,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E72<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E72,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},78.3,189,189]
[null,null,null,null,"2004-12-01","2004-12-31",2005,78.599999999999994,189.9,{"$f":"IF($E73<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E73,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E73<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E73,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},78.599999999999994,189.9,189.9]
[null,null,null,null,"2005-01-01","2005-01-31",2005,78.3,188.9,{"$f":"IF($E74<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E74,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E74<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E74,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},78.3,188.9,188.9]
[null,null,null,null,"2005-02-01","2005-02-28",2005,78.5,189.6,{"$f":"IF($E75<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E75,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E75<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E75,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},78.5,189.6,189.6]
[null,null,null,null,"2005-03-01","2005-03-31",2005,78.8,190.5,{"$f":"IF($E76<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E76,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E76<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E76,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},78.8,190.5,190.5]
[null,null,null,null,"2005-04-01","2005-04-30",2006,79.099999999999994,191.6,{"$f":"IF($E77<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E77,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E77<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E77,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},79.099999999999994,191.6,191.6]
[null,null,null,null,"2005-05-01","2005-05-31",2006,79.400000000000006,192,{"$f":"IF($E78<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E78,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E78<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E78,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},79.400000000000006,192,192]
[null,null,null,null,"2005-06-01","2005-06-30",2006,79.400000000000006,192.2,{"$f":"IF($E79<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E79,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E79<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E79,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},79.400000000000006,192.2,192.2]
[null,null,null,null,"2005-07-01","2005-07-31",2006,79.5,192.2,{"$f":"IF($E80<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E80,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E80<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E80,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},79.5,192.2,192.2]
[null,null,null,null,"2005-08-01","2005-08-31",2006,79.7,192.6,{"$f":"IF($E81<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E81,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E81<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E81,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},79.7,192.6,192.6]
[null,null,null,null,"2005-09-01","2005-09-30",2006,79.900000000000006,193.1,{"$f":"IF($E82<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E82,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E82<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E82,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},79.900000000000006,193.1,193.1]
[null,null,null,null,"2005-10-01","2005-10-31",2006,80,193.3,{"$f":"IF($E83<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E83,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E83<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E83,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},80,193.3,193.3]
[null,null,null,null,"2005-11-01","2005-11-30",2006,80,193.6,{"$f":"IF($E84<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E84,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E84<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E84,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},80,193.6,193.6]
[null,null,null,null,"2005-12-01","2005-12-31",2006,80.3,194.1,{"$f":"IF($E85<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E85,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E85<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E85,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},80.3,194.1,194.1]
[null,null,null,null,"2006-01-01","2006-01-31",2006,80,193.4,{"$f":"IF($E86<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E86,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E86<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E86,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},80,193.4,193.4]
[null,null,null,null,"2006-02-01","2006-02-28",2006,80.2,194.2,{"$f":"IF($E87<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E87,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E87<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E87,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},80.2,194.2,194.2]
[null,null,null,null,"2006-03-01","2006-03-31",2006,80.400000000000006,195,{"$f":"IF($E88<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E88,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E88<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E88,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},80.400000000000006,195,195]
[null,null,null,null,"2006-04-01","2006-04-30",2007,80.900000000000006,196.5,{"$f":"IF($E89<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E89,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E89<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E89,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},80.900000000000006,196.5,196.5]
[null,null,null,null,"2006-05-01","2006-05-31",2007,81.3,197.7,{"$f":"IF($E90<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E90,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E90<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E90,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},81.3,197.7,197.7]
[null,null,null,null,"2006-06-01","2006-06-30",2007,81.5,198.5,{"$f":"IF($E91<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E91,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E91<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E91,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},81.5,198.5,198.5]
[null,null,null,null,"2006-07-01","2006-07-31",2007,81.5,198.5,{"$f":"IF($E92<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E92,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E92<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E92,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},81.5,198.5,198.5]
[null,null,null,null,"2006-08-01","2006-08-31",2007,81.8,199.2,{"$f":"IF($E93<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E93,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E93<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E93,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},81.8,199.2,199.2]
[null,null,null,null,"2006-09-01","2006-09-30",2007,81.900000000000006,200.1,{"$f":"IF($E94<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E94,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E94<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E94,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},81.900000000000006,200.1,200.1]
[null,null,null,null,"2006-10-01","2006-10-31",2007,82,200.4,{"$f":"IF($E95<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E95,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E95<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E95,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},82,200.4,200.4]
[null,null,null,null,"2006-11-01","2006-11-30",2007,82.2,201.1,{"$f":"IF($E96<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E96,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E96<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E96,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},82.2,201.1,201.1]
[null,null,null,null,"2006-12-01","2006-12-31",2007,82.6,202.7,{"$f":"IF($E97<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E97,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E97<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E97,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},82.6,202.7,202.7]
[null,null,null,null,"2007-01-01","2007-01-31",2007,82.1,201.6,{"$f":"IF($E98<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E98,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E98<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E98,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},82.1,201.6,201.6]
[null,null,null,null,"2007-02-01","2007-02-28",2007,82.4,203.1,{"$f":"IF($E99<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E99,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E99<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E99,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},82.4,203.1,203.1]
[null,null,null,null,"2007-03-01","2007-03-31",2007,82.8,204.4,{"$f":"IF($E100<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E100,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E100<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E100,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},82.8,204.4,204.4]
[null,null,null,null,"2007-04-01","2007-04-30",2008,83.1,205.4,{"$f":"IF($E101<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E101,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E101<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E101,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},83.1,205.4,205.4]
[null,null,null,null,"2007-05-01","2007-05-31",2008,83.3,206.2,{"$f":"IF($E102<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E102,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E102<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E102,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},83.3,206.2,206.2]
[null,null,null,null,"2007-06-01","2007-06-30",2008,83.5,207.3,{"$f":"IF($E103<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E103,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E103<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E103,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},83.5,207.3,207.3]
[null,null,null,null,"2007-07-01","2007-07-31",2008,83.1,206.1,{"$f":"IF($E104<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E104,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E104<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E104,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},83.1,206.1,206.1]
[null,null,null,null,"2007-08-01","2007-08-31",2008,83.4,207.3,{"$f":"IF($E105<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E105,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E105<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E105,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},83.4,207.3,207.3]
[null,null,null,null,"2007-09-01","2007-09-30",2008,83.5,208,{"$f":"IF($E106<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E106,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E106<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E106,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},83.5,208,208]
[null,null,null,null,"2007-10-01","2007-10-31",2008,83.8,208.9,{"$f":"IF($E107<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E107,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E107<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E107,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},83.8,208.9,208.9]
[null,null,null,null,"2007-11-01","2007-11-30",2008,84.1,209.7,{"$f":"IF($E108<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E108,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E108<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E108,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},84.1,209.7,209.7]
[null,null,null,null,"2007-12-01","2007-12-31",2008,84.5,210.9,{"$f":"IF($E109<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E109,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E109<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E109,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},84.5,210.9,210.9]
[null,null,null,null,"2008-01-01","2008-01-31",2008,84.1,209.8,{"$f":"IF($E110<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E110,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E110<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E110,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},84.1,209.8,209.8]
[null,null,null,null,"2008-02-01","2008-02-29",2008,84.6,211.4,{"$f":"IF($E111<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E111,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E111<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E111,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},84.6,211.4,211.4]
[null,null,null,null,"2008-03-01","2008-03-31",2008,84.9,212.1,{"$f":"IF($E112<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E112,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E112<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E112,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},84.9,212.1,212.1]
[null,null,null,null,"2008-04-01","2008-04-30",2009,85.6,214,{"$f":"IF($E113<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E113,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E113<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E113,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},85.6,214,214]
[null,null,null,null,"2008-05-01","2008-05-31",2009,86.1,215.1,{"$f":"IF($E114<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E114,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E114<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E114,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},86.1,215.1,215.1]
[null,null,null,null,"2008-06-01","2008-06-30",2009,86.6,216.8,{"$f":"IF($E115<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E115,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E115<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E115,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},86.6,216.8,216.8]
[null,null,null,null,"2008-07-01","2008-07-31",2009,86.6,216.5,{"$f":"IF($E116<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E116,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E116<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E116,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},86.6,216.5,216.5]
[null,null,null,null,"2008-08-01","2008-08-31",2009,87.1,217.2,{"$f":"IF($E117<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E117,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E117<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E117,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},87.1,217.2,217.2]
[null,null,null,null,"2008-09-01","2008-09-30",2009,87.5,218.4,{"$f":"IF($E118<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E118,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E118<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E118,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},87.5,218.4,218.4]
[null,null,null,null,"2008-10-01","2008-10-31",2009,87.3,217.7,{"$f":"IF($E119<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E119,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E119<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E119,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},87.3,217.7,217.7]
[null,null,null,null,"2008-11-01","2008-11-30",2009,87.3,216,{"$f":"IF($E120<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E120,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E120<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E120,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},87.3,216,216]
[null,null,null,null,"2008-12-01","2008-12-31",2009,87.1,212.9,{"$f":"IF($E121<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E121,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E121<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E121,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},87.1,212.9,212.9]
[null,null,null,null,"2009-01-01","2009-01-31",2009,86.6,210.1,{"$f":"IF($E122<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E122,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E122<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E122,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},86.6,210.1,210.1]
[null,null,null,null,"2009-02-01","2009-02-28",2009,87.2,211.4,{"$f":"IF($E123<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E123,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E123<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E123,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},87.2,211.4,211.4]
[null,null,null,null,"2009-03-01","2009-03-31",2009,87.3,211.3,{"$f":"IF($E124<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E124,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E124<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E124,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},87.3,211.3,211.3]
[null,null,null,null,"2009-04-01","2009-04-30",2010,87.5,211.5,{"$f":"IF($E125<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E125,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E125<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E125,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},87.5,211.5,211.5]
[null,null,null,null,"2009-05-01","2009-05-31",2010,87.9,212.8,{"$f":"IF($E126<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E126,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E126<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E126,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},87.9,212.8,212.8]
[null,null,null,null,"2009-06-01","2009-06-30",2010,88.1,213.4,{"$f":"IF($E127<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E127,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E127<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E127,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},88.1,213.4,213.4]
[null,null,null,null,"2009-07-01","2009-07-31",2010,88,213.4,{"$f":"IF($E128<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E128,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E128<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E128,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},88,213.4,213.4]
[null,null,null,null,"2009-08-01","2009-08-31",2010,88.3,214.4,{"$f":"IF($E129<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E129,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E129<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E129,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},88.3,214.4,214.4]
[null,null,null,null,"2009-09-01","2009-09-30",2010,88.3,215.3,{"$f":"IF($E130<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E130,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E130<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E130,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},88.3,215.3,215.3]
[null,null,null,null,"2009-10-01","2009-10-31",2010,88.4,216,{"$f":"IF($E131<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E131,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E131<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E131,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},88.4,216,216]
[null,null,null,null,"2009-11-01","2009-11-30",2010,88.6,216.6,{"$f":"IF($E132<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E132,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E132<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E132,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},88.6,216.6,216.6]
[null,null,null,null,"2009-12-01","2009-12-31",2010,88.9,218,{"$f":"IF($E133<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E133,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E133<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E133,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},88.9,218,218]
[null,null,null,null,"2010-01-01",{"$f":"EOMONTH(E134, 0)","v":"2010-01-31"},{"$f":"IF(MONTH(E134)>=4,YEAR(E134)+1,YEAR(E134))","v":2010},88.8,217.9,{"$f":"IF($E134<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E134,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E134<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E134,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF(ISBLANK(H134),L133*((1+J134)^(1/12)),H134)","v":88.8},{"$f":"IF(ISBLANK(I134),M133*((1+K134)^(1/12)),I134)","v":217.9},{"$f":"IF($E134 < DATE(2023,4,1),  M134,  IF($E134 = DATE(2023,4,1), N133 * ((0.5*L134/L133) + (0.5*M134/M133)), N133*(L134/L133)))","v":217.9}]
[null,null,null,null,"2010-02-01","2010-02-28",2010,89,219.2,{"$f":"IF($E135<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E135,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E135<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E135,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},89,219.2,219.2]
[null,null,null,null,"2010-03-01","2010-03-31",2010,89.4,220.7,{"$f":"IF($E136<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E136,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E136<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E136,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},89.4,220.7,220.7]
[null,null,null,null,"2010-04-01","2010-04-30",2011,89.9,222.8,{"$f":"IF($E137<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E137,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E137<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E137,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},89.9,222.8,222.8]
[null,null,null,null,"2010-05-01","2010-05-31",2011,90.1,223.6,{"$f":"IF($E138<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E138,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E138<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E138,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},90.1,223.6,223.6]
[null,null,null,null,"2010-06-01","2010-06-30",2011,90.2,224.1,{"$f":"IF($E139<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E139,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E139<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E139,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},90.2,224.1,224.1]
[null,null,null,null,"2010-07-01","2010-07-31",2011,90,223.6,{"$f":"IF($E140<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E140,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E140<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E140,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},90,223.6,223.6]
[null,null,null,null,"2010-08-01","2010-08-31",2011,90.4,224.5,{"$f":"IF($E141<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E141,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E141<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E141,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},90.4,224.5,224.5]
[null,null,null,null,"2010-09-01","2010-09-30",2011,90.4,225.3,{"$f":"IF($E142<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E142,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E142<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E142,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},90.4,225.3,225.3]
[null,null,null,null,"2010-10-01","2010-10-31",2011,90.6,225.8,{"$f":"IF($E143<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E143,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E143<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E143,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},90.6,225.8,225.8]
[null,null,null,null,"2010-11-01","2010-11-30",2011,90.9,226.8,{"$f":"IF($E144<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E144,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E144<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E144,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},90.9,226.8,226.8]
[null,null,null,null,"2010-12-01","2010-12-31",2011,91.7,228.4,{"$f":"IF($E145<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E145,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E145<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E145,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},91.7,228.4,228.4]
[null,null,null,null,"2011-01-01","2011-01-31",2011,91.8,229,{"$f":"IF($E146<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E146,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E146<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E146,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},91.8,229,229]
[null,null,null,null,"2011-02-01","2011-02-28",2011,92.3,231.3,{"$f":"IF($E147<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E147,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E147<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E147,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},92.3,231.3,231.3]
[null,null,null,null,"2011-03-01","2011-03-31",2011,92.6,232.5,{"$f":"IF($E148<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E148,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E148<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E148,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},92.6,232.5,232.5]
[null,null,null,null,"2011-04-01","2011-04-30",2012,93.3,234.4,{"$f":"IF($E149<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E149,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E149<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E149,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},93.3,234.4,234.4]
[null,null,null,null,"2011-05-01","2011-05-31",2012,93.5,235.2,{"$f":"IF($E150<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E150,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E150<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E150,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},93.5,235.2,235.2]
[null,null,null,null,"2011-06-01","2011-06-30",2012,93.5,235.2,{"$f":"IF($E151<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E151,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E151<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E151,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},93.5,235.2,235.2]
[null,null,null,null,"2011-07-01","2011-07-31",2012,93.5,234.7,{"$f":"IF($E152<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E152,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E152<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E152,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},93.5,234.7,234.7]
[null,null,null,null,"2011-08-01","2011-08-31",2012,93.9,236.1,{"$f":"IF($E153<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E153,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E153<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E153,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},93.9,236.1,236.1]
[null,null,null,null,"2011-09-01","2011-09-30",2012,94.5,237.9,{"$f":"IF($E154<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E154,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E154<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E154,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},94.5,237.9,237.9]
[null,null,null,null,"2011-10-01","2011-10-31",2012,94.5,238,{"$f":"IF($E155<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E155,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E155<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E155,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},94.5,238,238]
[null,null,null,null,"2011-11-01","2011-11-30",2012,94.7,238.5,{"$f":"IF($E156<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E156,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E156<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E156,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},94.7,238.5,238.5]
[null,null,null,null,"2011-12-01","2011-12-31",2012,95,239.4,{"$f":"IF($E157<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E157,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E157<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E157,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},95,239.4,239.4]
[null,null,null,null,"2012-01-01","2012-01-31",2012,94.7,238,{"$f":"IF($E158<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E158,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E158<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E158,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},94.7,238,238]
[null,null,null,null,"2012-02-01","2012-02-29",2012,95.2,239.9,{"$f":"IF($E159<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E159,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E159<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E159,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},95.2,239.9,239.9]
[null,null,null,null,"2012-03-01","2012-03-31",2012,95.4,240.8,{"$f":"IF($E160<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E160,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E160<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E160,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},95.4,240.8,240.8]
[null,null,null,null,"2012-04-01","2012-04-30",2013,95.9,242.5,{"$f":"IF($E161<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E161,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E161<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E161,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},95.9,242.5,242.5]
[null,null,null,null,"2012-05-01","2012-05-31",2013,95.9,242.4,{"$f":"IF($E162<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E162,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E162<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E162,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},95.9,242.4,242.4]
[null,null,null,null,"2012-06-01","2012-06-30",2013,95.6,241.8,{"$f":"IF($E163<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E163,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E163<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E163,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},95.6,241.8,241.8]
[null,null,null,null,"2012-07-01","2012-07-31",2013,95.7,242.1,{"$f":"IF($E164<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E164,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E164<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E164,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},95.7,242.1,242.1]
[null,null,null,null,"2012-08-01","2012-08-31",2013,96.1,243,{"$f":"IF($E165<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E165,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E165<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E165,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},96.1,243,243]
[null,null,null,null,"2012-09-01","2012-09-30",2013,96.4,244.2,{"$f":"IF($E166<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E166,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E166<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E166,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},96.4,244.2,244.2]
[null,null,null,null,"2012-10-01","2012-10-31",2013,96.8,245.6,{"$f":"IF($E167<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E167,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E167<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E167,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},96.8,245.6,245.6]
[null,null,null,null,"2012-11-01","2012-11-30",2013,97,245.6,{"$f":"IF($E168<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E168,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E168<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E168,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},97,245.6,245.6]
[null,null,null,null,"2012-12-01","2012-12-31",2013,97.3,246.8,{"$f":"IF($E169<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E169,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E169<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E169,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},97.3,246.8,246.8]
[null,null,null,null,"2013-01-01","2013-01-31",2013,97,245.8,{"$f":"IF($E170<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E170,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E170<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E170,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},97,245.8,245.8]
[null,null,null,null,"2013-02-01","2013-02-28",2013,97.5,247.6,{"$f":"IF($E171<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E171,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E171<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E171,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},97.5,247.6,247.6]
[null,null,null,null,"2013-03-01","2013-03-31",2013,97.8,248.7,{"$f":"IF($E172<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E172,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E172<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E172,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},97.8,248.7,248.7]
[null,null,null,null,"2013-04-01","2013-04-30",2014,98,249.5,{"$f":"IF($E173<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E173,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E173<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E173,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},98,249.5,249.5]
[null,null,null,null,"2013-05-01","2013-05-31",2014,98.2,250,{"$f":"IF($E174<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E174,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E174<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E174,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},98.2,250,250]
[null,null,null,null,"2013-06-01","2013-06-30",2014,98,249.7,{"$f":"IF($E175<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E175,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E175<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E175,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},98,249.7,249.7]
[null,null,null,null,"2013-07-01","2013-07-31",2014,98,249.7,{"$f":"IF($E176<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E176,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E176<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E176,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},98,249.7,249.7]
[null,null,null,null,"2013-08-01","2013-08-31",2014,98.4,251,{"$f":"IF($E177<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E177,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E177<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E177,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},98.4,251,251]
[null,null,null,null,"2013-09-01","2013-09-30",2014,98.7,251.9,{"$f":"IF($E178<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E178,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E178<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E178,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},98.7,251.9,251.9]
[null,null,null,null,"2013-10-01","2013-10-31",2014,98.8,251.9,{"$f":"IF($E179<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E179,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E179<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E179,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},98.8,251.9,251.9]
[null,null,null,null,"2013-11-01","2013-11-30",2014,98.8,252.1,{"$f":"IF($E180<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E180,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E180<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E180,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},98.8,252.1,252.1]
[null,null,null,null,"2013-12-01","2013-12-31",2014,99.2,253.4,{"$f":"IF($E181<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E181,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E181<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E181,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},99.2,253.4,253.4]
[null,null,null,null,"2014-01-01","2014-01-31",2014,98.7,252.6,{"$f":"IF($E182<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E182,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E182<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E182,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},98.7,252.6,252.6]
[null,null,null,null,"2014-02-01","2014-02-28",2014,99.1,254.2,{"$f":"IF($E183<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E183,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E183<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E183,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},99.1,254.2,254.2]
[null,null,null,null,"2014-03-01","2014-03-31",2014,99.3,254.8,{"$f":"IF($E184<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E184,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E184<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E184,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},99.3,254.8,254.8]
[null,null,null,null,"2014-04-01","2014-04-30",2015,99.6,255.7,{"$f":"IF($E185<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E185,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E185<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E185,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},99.6,255.7,255.7]
[null,null,null,null,"2014-05-01","2014-05-31",2015,99.6,255.9,{"$f":"IF($E186<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E186,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E186<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E186,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},99.6,255.9,255.9]
[null,null,null,null,"2014-06-01","2014-06-30",2015,99.8,256.3,{"$f":"IF($E187<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E187,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E187<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E187,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},99.8,256.3,256.3]
[null,null,null,null,"2014-07-01","2014-07-31",2015,99.6,256,{"$f":"IF($E188<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E188,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E188<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E188,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},99.6,256,256]
[null,null,null,null,"2014-08-01","2014-08-31",2015,99.9,257,{"$f":"IF($E189<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E189,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E189<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E189,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},99.9,257,257]
[null,null,null,null,"2014-09-01","2014-09-30",2015,100,257.60000000000002,{"$f":"IF($E190<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E190,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E190<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E190,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},100,257.60000000000002,257.60000000000002]
[null,null,null,null,"2014-10-01","2014-10-31",2015,100.1,257.7,{"$f":"IF($E191<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E191,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E191<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E191,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},100.1,257.7,257.7]
[null,null,null,null,"2014-11-01","2014-11-30",2015,99.9,257.10000000000002,{"$f":"IF($E192<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E192,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E192<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E192,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},99.9,257.10000000000002,257.10000000000002]
[null,null,null,null,"2014-12-01","2014-12-31",2015,99.9,257.5,{"$f":"IF($E193<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E193,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E193<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E193,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},99.9,257.5,257.5]
[null,null,null,null,"2015-01-01","2015-01-31",2015,99.2,255.4,{"$f":"IF($E194<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E194,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E194<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E194,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},99.2,255.4,255.4]
[null,null,null,null,"2015-02-01","2015-02-28",2015,99.5,256.7,{"$f":"IF($E195<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E195,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E195<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E195,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},99.5,256.7,256.7]
[null,null,null,null,"2015-03-01","2015-03-31",2015,99.6,257.10000000000002,{"$f":"IF($E196<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E196,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E196<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E196,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},99.6,257.10000000000002,257.10000000000002]
[null,null,null,null,"2015-04-01","2015-04-30",2016,99.9,258,{"$f":"IF($E197<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E197,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E197<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E197,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},99.9,258,258]
[null,null,null,null,"2015-05-01",{"$f":"EOMONTH(E198, 0)","v":"2015-05-31"},{"$f":"IF(MONTH(E198)>=4,YEAR(E198)+1,YEAR(E198))","v":2016},100.1,258.5,{"$f":"IF($E198<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E198,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E198<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E198,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF(ISBLANK(H198),L197*((1+J198)^(1/12)),H198)","v":100.1},{"$f":"IF(ISBLANK(I198),M197*((1+K198)^(1/12)),I198)","v":258.5},{"$f":"IF($E198 < DATE(2023,4,1),  M198,  IF($E198 = DATE(2023,4,1), N197 * ((0.5*L198/L197) + (0.5*M198/M197)), N197*(L198/L197)))","v":258.5}]
[null,null,null,null,"2015-06-01","2015-06-30",2016,100.1,258.89999999999998,{"$f":"IF($E199<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E199,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E199<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E199,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},100.1,258.89999999999998,258.89999999999998]
[null,null,null,null,"2015-07-01","2015-07-31",2016,100,258.60000000000002,{"$f":"IF($E200<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E200,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E200<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E200,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},100,258.60000000000002,258.60000000000002]
[null,null,null,null,"2015-08-01","2015-08-31",2016,100.3,259.8,{"$f":"IF($E201<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E201,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E201<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E201,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},100.3,259.8,259.8]
[null,null,null,null,"2015-09-01","2015-09-30",2016,100.2,259.60000000000002,{"$f":"IF($E202<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E202,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E202<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E202,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},100.2,259.60000000000002,259.60000000000002]
[null,null,null,null,"2015-10-01","2015-10-31",2016,100.3,259.5,{"$f":"IF($E203<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E203,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E203<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E203,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},100.3,259.5,259.5]
[null,null,null,null,"2015-11-01","2015-11-30",2016,100.3,259.8,{"$f":"IF($E204<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E204,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E204<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E204,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},100.3,259.8,259.8]
[null,null,null,null,"2015-12-01","2015-12-31",2016,100.4,260.60000000000002,{"$f":"IF($E205<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E205,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E205<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E205,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},100.4,260.60000000000002,260.60000000000002]
[null,null,null,null,"2016-01-01","2016-01-31",2016,99.9,258.8,{"$f":"IF($E206<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E206,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E206<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E206,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},99.9,258.8,258.8]
[null,null,null,null,"2016-02-01","2016-02-29",2016,100.1,260,{"$f":"IF($E207<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E207,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E207<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E207,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},100.1,260,260]
[null,null,null,null,"2016-03-01","2016-03-31",2016,100.4,261.10000000000002,{"$f":"IF($E208<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E208,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E208<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E208,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},100.4,261.10000000000002,261.10000000000002]
[null,null,null,null,"2016-04-01","2016-04-30",2017,100.6,261.39999999999998,{"$f":"IF($E209<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E209,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E209<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E209,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},100.6,261.39999999999998,261.39999999999998]
[null,null,null,null,"2016-05-01","2016-05-31",2017,100.8,262.10000000000002,{"$f":"IF($E210<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E210,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E210<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E210,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},100.8,262.10000000000002,262.10000000000002]
[null,null,null,null,"2016-06-01","2016-06-30",2017,101,263.10000000000002,{"$f":"IF($E211<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E211,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E211<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E211,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},101,263.10000000000002,263.10000000000002]
[null,null,null,null,"2016-07-01","2016-07-31",2017,100.9,263.39999999999998,{"$f":"IF($E212<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E212,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E212<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E212,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},100.9,263.39999999999998,263.39999999999998]
[null,null,null,null,"2016-08-01","2016-08-31",2017,101.2,264.39999999999998,{"$f":"IF($E213<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E213,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E213<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E213,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},101.2,264.39999999999998,264.39999999999998]
[null,null,null,null,"2016-09-01","2016-09-30",2017,101.5,264.89999999999998,{"$f":"IF($E214<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E214,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E214<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E214,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},101.5,264.89999999999998,264.89999999999998]
[null,null,null,null,"2016-10-01","2016-10-31",2017,101.6,264.8,{"$f":"IF($E215<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E215,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E215<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E215,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},101.6,264.8,264.8]
[null,null,null,null,"2016-11-01","2016-11-30",2017,101.8,265.5,{"$f":"IF($E216<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E216,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E216<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E216,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},101.8,265.5,265.5]
[null,null,null,null,"2016-12-01","2016-12-31",2017,102.2,267.10000000000002,{"$f":"IF($E217<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E217,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E217<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E217,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},102.2,267.10000000000002,267.10000000000002]
[null,null,null,null,"2017-01-01","2017-01-31",2017,101.8,265.5,{"$f":"IF($E218<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E218,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E218<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E218,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},101.8,265.5,265.5]
[null,null,null,null,"2017-02-01","2017-02-28",2017,102.4,268.39999999999998,{"$f":"IF($E219<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E219,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E219<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E219,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},102.4,268.39999999999998,268.39999999999998]
[null,null,null,null,"2017-03-01","2017-03-31",2017,102.7,269.3,{"$f":"IF($E220<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E220,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E220<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E220,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},102.7,269.3,269.3]
[null,null,null,null,"2017-04-01","2017-04-30",2018,103.2,270.60000000000002,{"$f":"IF($E221<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E221,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E221<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E221,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},103.2,270.60000000000002,270.60000000000002]
[null,null,null,null,"2017-05-01","2017-05-31",2018,103.5,271.7,{"$f":"IF($E222<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E222,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E222<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E222,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},103.5,271.7,271.7]
[null,null,null,null,"2017-06-01","2017-06-30",2018,103.5,272.3,{"$f":"IF($E223<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E223,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E223<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E223,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},103.5,272.3,272.3]
[null,null,null,null,"2017-07-01","2017-07-31",2018,103.5,272.89999999999998,{"$f":"IF($E224<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E224,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E224<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E224,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},103.5,272.89999999999998,272.89999999999998]
[null,null,null,null,"2017-08-01","2017-08-31",2018,104,274.7,{"$f":"IF($E225<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E225,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E225<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E225,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},104,274.7,274.7]
[null,null,null,null,"2017-09-01","2017-09-30",2018,104.3,275.10000000000002,{"$f":"IF($E226<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E226,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E226<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E226,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},104.3,275.10000000000002,275.10000000000002]
[null,null,null,null,"2017-10-01","2017-10-31",2018,104.4,275.3,{"$f":"IF($E227<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E227,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E227<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E227,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},104.4,275.3,275.3]
[null,null,null,null,"2017-11-01","2017-11-30",2018,104.7,275.8,{"$f":"IF($E228<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E228,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E228<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E228,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},104.7,275.8,275.8]
[null,null,null,null,"2017-12-01","2017-12-31",2018,105,278.10000000000002,{"$f":"IF($E229<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E229,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E229<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E229,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},105,278.10000000000002,278.10000000000002]
[null,null,null,null,"2018-01-01","2018-01-31",2018,104.5,276,{"$f":"IF($E230<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E230,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E230<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E230,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},104.5,276,276]
[null,null,null,null,"2018-02-01","2018-02-28",2018,104.9,278.10000000000002,{"$f":"IF($E231<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E231,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E231<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E231,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},104.9,278.10000000000002,278.10000000000002]
[null,null,null,null,"2018-03-01","2018-03-31",2018,105.1,278.3,{"$f":"IF($E232<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E232,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E232<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E232,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},105.1,278.3,278.3]
[null,null,null,null,"2018-04-01","2018-04-30",2019,105.5,279.7,{"$f":"IF($E233<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E233,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E233<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E233,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},105.5,279.7,279.7]
[null,null,null,null,"2018-05-01","2018-05-31",2019,105.9,280.7,{"$f":"IF($E234<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E234,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E234<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E234,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},105.9,280.7,280.7]
[null,null,null,null,"2018-06-01","2018-06-30",2019,105.9,281.5,{"$f":"IF($E235<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E235,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},{"$f":"IF($E235<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E235,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":"-"},105.9,281.5,281.5]
[null,null,null,null,"2018-07-01","2018-07-31",2019,105.9,281.7,{"$f":"IF($E236<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E236,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($E236<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E236,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5628884588821732E-2},105.9,281.7,281.7]
[null,null,null,null,"2018-08-01","2018-08-31",2019,106.5,284.2,{"$f":"IF($E237<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E237,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($E237<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E237,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5628884588821732E-2},106.5,284.2,284.2]
[null,null,null,null,"2018-09-01","2018-09-30",2019,106.6,284.10000000000002,{"$f":"IF($E238<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E238,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($E238<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E238,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5628884588821732E-2},106.6,284.10000000000002,284.10000000000002]
[null,null,null,null,"2018-10-01","2018-10-31",2019,106.7,284.5,{"$f":"IF($E239<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E239,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($E239<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E239,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5628884588821732E-2},106.7,284.5,284.5]
[null,null,null,null,"2018-11-01","2018-11-30",2019,106.9,284.60000000000002,{"$f":"IF($E240<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E240,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($E240<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E240,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5628884588821732E-2},106.9,284.60000000000002,284.60000000000002]
[null,null,null,null,"2018-12-01","2018-12-31",2019,107.1,285.60000000000002,{"$f":"IF($E241<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E241,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($E241<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E241,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5628884588821732E-2},107.1,285.60000000000002,285.60000000000002]
[null,null,null,null,"2019-01-01","2019-01-31",2019,106.4,283,{"$f":"IF($E242<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E242,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($E242<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E242,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5628884588821732E-2},106.4,283,283]
[null,null,null,null,"2019-02-01","2019-02-28",2019,106.8,285,{"$f":"IF($E243<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E243,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($E243<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E243,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5628884588821732E-2},106.8,285,285]
[null,null,null,null,"2019-03-01","2019-03-31",2019,107,285.10000000000002,{"$f":"IF($E244<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E244,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($E244<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E244,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5628884588821732E-2},107,285.10000000000002,285.10000000000002]
[null,null,null,null,"2019-04-01","2019-04-30",2020,107.6,288.2,{"$f":"IF($E245<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E245,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($E245<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E245,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5628884588821732E-2},107.6,288.2,288.2]
[null,null,null,null,"2019-05-01","2019-05-31",2020,107.9,289.2,{"$f":"IF($E246<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E246,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($E246<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E246,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5628884588821732E-2},107.9,289.2,289.2]
[null,null,null,null,"2019-06-01","2019-06-30",2020,107.9,289.60000000000002,{"$f":"IF($E247<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E247,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7910205867057716E-2},{"$f":"IF($E247<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E247,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5628884588821732E-2},107.9,289.60000000000002,289.60000000000002]
[null,null,null,null,"2019-07-01","2019-07-31",2020,108,289.5,{"$f":"IF($E248<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E248,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($E248<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E248,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.5033471260387898E-2},108,289.5,289.5]
[null,null,null,null,"2019-08-01","2019-08-31",2020,108.3,291.7,{"$f":"IF($E249<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E249,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($E249<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E249,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.5033471260387898E-2},108.3,291.7,291.7]
[null,null,null,null,"2019-09-01","2019-09-30",2020,108.4,291,{"$f":"IF($E250<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E250,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($E250<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E250,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.5033471260387898E-2},108.4,291,291]
[null,null,null,null,"2019-10-01","2019-10-31",2020,108.3,290.39999999999998,{"$f":"IF($E251<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E251,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($E251<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E251,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.5033471260387898E-2},108.3,290.39999999999998,290.39999999999998]
[null,null,null,null,"2019-11-01","2019-11-30",2020,108.5,291,{"$f":"IF($E252<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E252,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($E252<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E252,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.5033471260387898E-2},108.5,291,291]
[null,null,null,null,"2019-12-01","2019-12-31",2020,108.5,291.89999999999998,{"$f":"IF($E253<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E253,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($E253<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E253,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.5033471260387898E-2},108.5,291.89999999999998,291.89999999999998]
[null,null,null,null,"2020-01-01","2020-01-31",2020,108.3,290.60000000000002,{"$f":"IF($E254<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E254,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($E254<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E254,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.5033471260387898E-2},108.3,290.60000000000002,290.60000000000002]
[null,null,null,null,"2020-02-01","2020-02-29",2020,108.6,292,{"$f":"IF($E255<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E255,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($E255<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E255,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.5033471260387898E-2},108.6,292,292]
[null,null,null,null,"2020-03-01","2020-03-31",2020,108.6,292.60000000000002,{"$f":"IF($E256<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E256,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($E256<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E256,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.5033471260387898E-2},108.6,292.60000000000002,292.60000000000002]
[null,null,null,null,"2020-04-01","2020-04-30",2021,108.6,292.60000000000002,{"$f":"IF($E257<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E257,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($E257<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E257,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.5033471260387898E-2},108.6,292.60000000000002,292.60000000000002]
[null,null,null,null,"2020-05-01","2020-05-31",2021,108.6,292.2,{"$f":"IF($E258<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E258,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($E258<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E258,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.5033471260387898E-2},108.6,292.2,292.2]
[null,null,null,null,"2020-06-01","2020-06-30",2021,108.8,292.7,{"$f":"IF($E259<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E259,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":8.5065402820156955E-3},{"$f":"IF($E259<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E259,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.5033471260387898E-2},108.8,292.7,292.7]
[null,null,null,null,"2020-07-01","2020-07-31",2021,109.2,294.2,{"$f":"IF($E260<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E260,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5882219500718229E-2},{"$f":"IF($E260<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E260,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":4.0452569031158125E-2},109.2,294.2,294.2]
[null,null,null,null,"2020-08-01","2020-08-31",2021,108.8,293.3,{"$f":"IF($E261<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E261,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5882219500718229E-2},{"$f":"IF($E261<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E261,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":4.0452569031158125E-2},108.8,293.3,293.3]
[null,null,null,null,"2020-09-01",{"$f":"EOMONTH(E262, 0)","v":"2020-09-30"},{"$f":"IF(MONTH(E262)>=4,YEAR(E262)+1,YEAR(E262))","v":2021},109.2,294.3,{"$f":"IF($E262<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E262,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5882219500718229E-2},{"$f":"IF($E262<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E262,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":4.0452569031158125E-2},{"$f":"IF(ISBLANK(H262),L261*((1+J262)^(1/12)),H262)","v":109.2},{"$f":"IF(ISBLANK(I262),M261*((1+K262)^(1/12)),I262)","v":294.3},{"$f":"IF($E262 < DATE(2023,4,1),  M262,  IF($E262 = DATE(2023,4,1), N261 * ((0.5*L262/L261) + (0.5*M262/M261)), N261*(L262/L261)))","v":294.3}]
[null,null,null,null,"2020-10-01","2020-10-31",2021,109.2,294.3,{"$f":"IF($E263<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E263,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5882219500718229E-2},{"$f":"IF($E263<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E263,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":4.0452569031158125E-2},109.2,294.3,294.3]
[null,null,null,null,"2020-11-01","2020-11-30",2021,109.1,293.5,{"$f":"IF($E264<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E264,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5882219500718229E-2},{"$f":"IF($E264<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E264,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":4.0452569031158125E-2},109.1,293.5,293.5]
[null,null,null,null,"2020-12-01","2020-12-31",2021,109.4,295.39999999999998,{"$f":"IF($E265<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E265,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5882219500718229E-2},{"$f":"IF($E265<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E265,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":4.0452569031158125E-2},109.4,295.39999999999998,295.39999999999998]
[null,null,null,null,"2021-01-01","2021-01-31",2021,109.3,294.60000000000002,{"$f":"IF($E266<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E266,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5882219500718229E-2},{"$f":"IF($E266<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E266,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":4.0452569031158125E-2},109.3,294.60000000000002,294.60000000000002]
[null,null,null,null,"2021-02-01","2021-02-28",2021,109.4,296,{"$f":"IF($E267<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E267,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5882219500718229E-2},{"$f":"IF($E267<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E267,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":4.0452569031158125E-2},109.4,296,296]
[null,null,null,null,"2021-03-01","2021-03-31",2021,109.7,296.89999999999998,{"$f":"IF($E268<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E268,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5882219500718229E-2},{"$f":"IF($E268<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E268,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":4.0452569031158125E-2},109.7,296.89999999999998,296.89999999999998]
[null,null,null,null,"2021-04-01","2021-04-30",2022,110.4,301.10000000000002,{"$f":"IF($E269<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E269,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5882219500718229E-2},{"$f":"IF($E269<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E269,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":4.0452569031158125E-2},{"$f":"IF(ISBLANK(H269),L268*((1+J269)^(1/12)),H269)","v":110.4},{"$f":"IF(ISBLANK(I269),M268*((1+K269)^(1/12)),I269)","v":301.10000000000002},301.10000000000002]
[null,null,null,null,"2021-05-01","2021-05-31",2022,111,301.89999999999998,{"$f":"IF($E270<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E270,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5882219500718229E-2},{"$f":"IF($E270<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E270,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":4.0452569031158125E-2},111,301.89999999999998,301.89999999999998]
[null,null,null,null,"2021-06-01","2021-06-30",2022,111.4,304,{"$f":"IF($E271<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E271,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5882219500718229E-2},{"$f":"IF($E271<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E271,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":4.0452569031158125E-2},111.4,304,304]
[null,null,null,null,"2021-07-01","2021-07-31",2022,111.4,305.5,{"$f":"IF($E272<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E272,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.1494468241667182E-2},{"$f":"IF($E272<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E272,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.11636903442622959},111.4,305.5,305.5]
[null,null,null,null,"2021-08-01","2021-08-31",2022,112.1,307.39999999999998,{"$f":"IF($E273<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E273,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.1494468241667182E-2},{"$f":"IF($E273<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E273,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.11636903442622959},112.1,307.39999999999998,307.39999999999998]
[null,null,null,null,"2021-09-01","2021-09-30",2022,112.4,308.60000000000002,{"$f":"IF($E274<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E274,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.1494468241667182E-2},{"$f":"IF($E274<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E274,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.11636903442622959},112.4,308.60000000000002,308.60000000000002]
[null,null,null,null,"2021-10-01","2021-10-31",2022,113.4,312,{"$f":"IF($E275<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E275,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.1494468241667182E-2},{"$f":"IF($E275<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E275,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.11636903442622959},113.4,312,312]
[null,null,null,null,"2021-11-01","2021-11-30",2022,114.1,314.3,{"$f":"IF($E276<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E276,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.1494468241667182E-2},{"$f":"IF($E276<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E276,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.11636903442622959},114.1,314.3,314.3]
[null,null,null,null,"2021-12-01","2021-12-31",2022,114.7,317.7,{"$f":"IF($E277<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E277,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.1494468241667182E-2},{"$f":"IF($E277<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E277,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.11636903442622959},114.7,317.7,317.7]
[null,null,null,null,"2022-01-01","2022-01-31",2022,114.6,317.7,{"$f":"IF($E278<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E278,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.1494468241667182E-2},{"$f":"IF($E278<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E278,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.11636903442622959},114.6,317.7,317.7]
[null,null,null,null,"2022-02-01","2022-02-28",2022,115.4,320.2,{"$f":"IF($E279<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E279,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.1494468241667182E-2},{"$f":"IF($E279<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E279,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.11636903442622959},115.4,320.2,320.2]
[null,null,null,null,"2022-03-01","2022-03-31",2022,116.5,323.5,{"$f":"IF($E280<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E280,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.1494468241667182E-2},{"$f":"IF($E280<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E280,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.11636903442622959},116.5,323.5,323.5]
[null,null,null,null,"2022-04-01","2022-04-30",2023,119,334.6,{"$f":"IF($E281<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E281,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.1494468241667182E-2},{"$f":"IF($E281<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E281,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.11636903442622959},119,334.6,334.6]
[null,null,null,null,"2022-05-01","2022-05-31",2023,119.7,337.1,{"$f":"IF($E282<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E282,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.1494468241667182E-2},{"$f":"IF($E282<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E282,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.11636903442622959},119.7,337.1,337.1]
[null,null,null,null,"2022-06-01","2022-06-30",2023,120.5,340,{"$f":"IF($E283<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E283,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.1494468241667182E-2},{"$f":"IF($E283<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E283,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.11636903442622959},120.5,340,340]
[null,null,null,null,"2022-07-01","2022-07-31",2023,null,null,{"$f":"IF($E284<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E284,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":7.3558308236357117E-2},{"$f":"IF($E284<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E284,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.10710615888928011},121.21485603502553,342.89516070493306,342.89516070493306]
[null,null,null,null,"2022-08-01","2022-08-31",2023,null,null,{"$f":"IF($E285<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E285,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":7.3558308236357117E-2},{"$f":"IF($E285<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E285,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.10710615888928011},121.93395289287939,345.81497422018197,345.81497422018197]
[null,null,null,null,"2022-09-01","2022-09-30",2023,null,null,{"$f":"IF($E286<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E286,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":7.3558308236357117E-2},{"$f":"IF($E286<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E286,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.10710615888928011},122.65731573188349,348.75965046882817,348.75965046882817]
[null,null,null,null,"2022-10-01","2022-10-31",2023,null,null,{"$f":"IF($E287<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E287,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":7.3558308236357117E-2},{"$f":"IF($E287<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E287,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.10710615888928011},123.38496985960937,351.72940116148567,351.72940116148567]
[null,null,null,null,"2022-11-01","2022-11-30",2023,null,null,{"$f":"IF($E288<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E288,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":7.3558308236357117E-2},{"$f":"IF($E288<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E288,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.10710615888928011},124.11694073376361,354.72443981152207,354.72443981152207]
[null,null,null,null,"2022-12-01","2022-12-31",2023,null,null,{"$f":"IF($E289<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E289,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":7.3558308236357117E-2},{"$f":"IF($E289<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E289,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.10710615888928011},124.85325396307844,357.74498175040947,357.74498175040947]
[null,null,null,null,"2023-01-01","2023-01-31",2023,null,null,{"$f":"IF($E290<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E290,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":7.3558308236357117E-2},{"$f":"IF($E290<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E290,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.10710615888928011},125.59393530820776,360.79124414320592,360.79124414320592]
[null,null,null,null,"2023-02-01","2023-02-28",2023,null,null,{"$f":"IF($E291<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E291,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":7.3558308236357117E-2},{"$f":"IF($E291<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E291,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.10710615888928011},126.33901068262834,363.86344600416862,363.86344600416862]
[null,null,null,null,"2023-03-01","2023-03-31",2023,null,null,{"$f":"IF($E292<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E292,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":7.3558308236357117E-2},{"$f":"IF($E292<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E292,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.10710615888928011},127.08850615354645,366.96180821250039,366.96180821250039]
[null,null,null,null,"2023-04-01","2023-04-30",2024,null,null,{"$f":"IF($E293<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E293,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":7.3558308236357117E-2},{"$f":"IF($E293<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E293,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.10710615888928011},127.84244794280987,370.08655352822984,369.61266578001067]
[null,null,null,null,"2023-05-01","2023-05-31",2024,null,null,{"$f":"IF($E294<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E294,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":7.3558308236357117E-2},{"$f":"IF($E294<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E294,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.10710615888928011},128.60086242782526,373.23790660822704,371.80536158710379]
[null,null,null,null,"2023-06-01","2023-06-30",2024,null,null,{"$f":"IF($E295<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E295,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":7.3558308236357117E-2},{"$f":"IF($E295<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E295,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.10710615888928011},129.36377614248102,376.41609402235531,374.01106537619421]
[null,null,null,null,"2023-07-01","2023-07-31",2024,null,null,{"$f":"IF($E296<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E296,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":6.2762745056157421E-3},{"$f":"IF($E296<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E296,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.4955779746897546E-2},129.43124250043553,376.88204165320241,374.20612125016493]
[null,null,null,null,"2023-08-01","2023-08-31",2024,null,null,{"$f":"IF($E297<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E297,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":6.2762745056157421E-3},{"$f":"IF($E297<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E297,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.4955779746897546E-2},129.49874404373784,377.34856605852366,374.40127885052158]
[null,null,null,null,"2023-09-01","2023-09-30",2024,null,null,{"$f":"IF($E298<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E298,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":6.2762745056157421E-3},{"$f":"IF($E298<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E298,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.4955779746897546E-2},129.56628079073798,377.81566795228082,374.59653823031692]
[null,null,null,null,"2023-10-01","2023-10-31",2024,null,null,{"$f":"IF($E299<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E299,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":6.2762745056157421E-3},{"$f":"IF($E299<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E299,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.4955779746897546E-2},129.6338527597955,378.28334804931944,374.7918994426314]
[null,null,null,null,"2023-11-01","2023-11-30",2024,null,null,{"$f":"IF($E300<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E300,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":6.2762745056157421E-3},{"$f":"IF($E300<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E300,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.4955779746897546E-2},129.7014599692796,378.75160706536997,374.98736254057314]
[null,null,null,null,"2023-12-01","2023-12-31",2024,null,null,{"$f":"IF($E301<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E301,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":6.2762745056157421E-3},{"$f":"IF($E301<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E301,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.4955779746897546E-2},129.76910243756899,379.22044571704873,375.18292757727801]
[null,null,null,null,"2024-01-01","2024-01-31",2024,null,null,{"$f":"IF($E302<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E302,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":6.2762745056157421E-3},{"$f":"IF($E302<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E302,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.4955779746897546E-2},129.83678018305199,379.68986472185924,375.37859460590954]
[null,null,null,null,"2024-02-01","2024-02-29",2024,null,null,{"$f":"IF($E303<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E303,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":6.2762745056157421E-3},{"$f":"IF($E303<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E303,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.4955779746897546E-2},129.90449322412653,380.1598647981931,375.57436367965903]
[null,null,null,null,"2024-03-01","2024-03-31",2024,null,null,{"$f":"IF($E304<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E304,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":6.2762745056157421E-3},{"$f":"IF($E304<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E304,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.4955779746897546E-2},129.9722415792001,380.63044666533119,375.7702348517455]
[null,null,null,null,"2024-04-01","2024-04-30",2025,null,null,{"$f":"IF($E305<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E305,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":6.2762745056157421E-3},{"$f":"IF($E305<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E305,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.4955779746897546E-2},130.04002526668984,381.10161104344473,375.96620817541566]
[null,null,null,null,"2024-05-01","2024-05-31",2025,null,null,{"$f":"IF($E306<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E306,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":6.2762745056157421E-3},{"$f":"IF($E306<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E306,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.4955779746897546E-2},130.10784430502244,381.57335865359647,376.16228370394407]
[null,null,null,null,"2024-06-01","2024-06-30",2025,null,null,{"$f":"IF($E307<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E307,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":6.2762745056157421E-3},{"$f":"IF($E307<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E307,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.4955779746897546E-2},130.17569871263424,382.04569021774165,376.35846149063309]
[null,null,null,null,"2024-07-01","2024-07-31",2025,null,null,{"$f":"IF($E308<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E308,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":-7.7520657641840796E-3},{"$f":"IF($E308<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E308,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":-3.5319974581126123E-3},130.09130422034568,381.93305906977298,376.11446371232176]
[null,null,null,null,"2024-08-01","2024-08-31",2025,null,null,{"$f":"IF($E309<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E309,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":-7.7520657641840796E-3},{"$f":"IF($E309<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E309,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":-3.5319974581126123E-3},130.00696444203521,381.8204611266691,375.87062412074442]
[null,null,null,null,"2024-09-01","2024-09-30",2025,null,null,{"$f":"IF($E310<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E310,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":-7.7520657641840796E-3},{"$f":"IF($E310<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E310,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":-3.5319974581126123E-3},129.92267934223111,381.7078963786409,375.62694261334661]
[null,null,null,null,"2024-10-01","2024-10-31",2025,null,null,{"$f":"IF($E311<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E311,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":-7.7520657641840796E-3},{"$f":"IF($E311<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E311,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":-3.5319974581126123E-3},129.83844888548464,381.59536481590209,375.38341908764056]
[null,null,null,null,"2024-11-01","2024-11-30",2025,null,null,{"$f":"IF($E312<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E312,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":-7.7520657641840796E-3},{"$f":"IF($E312<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E312,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":-3.5319974581126123E-3},129.75427303637002,381.4828664286693,375.14005344120466]
[null,null,null,null,"2024-12-01","2024-12-31",2025,null,null,{"$f":"IF($E313<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E313,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":-7.7520657641840796E-3},{"$f":"IF($E313<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E313,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":-3.5319974581126123E-3},129.67015175948447,381.37040120716199,374.89684557168391]
[null,null,null,null,"2025-01-01","2025-01-31",2025,null,null,{"$f":"IF($E314<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E314,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":-7.7520657641840796E-3},{"$f":"IF($E314<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E314,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":-3.5319974581126123E-3},129.58608501944815,381.25796914160259,374.65379537678962]
[null,null,null,null,"2025-02-01","2025-02-28",2025,null,null,{"$f":"IF($E315<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E315,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":-7.7520657641840796E-3},{"$f":"IF($E315<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E315,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":-3.5319974581126123E-3},129.50207278090414,381.14557022221641,374.4109027542994]
[null,null,null,null,"2025-03-01","2025-03-31",2025,null,null,{"$f":"IF($E316<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E316,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":-7.7520657641840796E-3},{"$f":"IF($E316<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E316,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":-3.5319974581126123E-3},129.41811500851847,381.03320443923155,374.16816760205717]
[null,null,null,null,"2025-04-01","2025-04-30",2026,null,null,{"$f":"IF($E317<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E317,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":-7.7520657641840796E-3},{"$f":"IF($E317<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E317,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":-3.5319974581126123E-3},129.33421166698005,380.92087178287909,373.92558981797299]
[null,null,null,null,"2025-05-01","2025-05-31",2026,null,null,{"$f":"IF($E318<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E318,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":-7.7520657641840796E-3},{"$f":"IF($E318<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E318,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":-3.5319974581126123E-3},129.25036272100073,380.80857224339292,373.68316930002322]
[null,null,null,null,"2025-06-01","2025-06-30",2026,null,null,{"$f":"IF($E319<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E319,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":-7.7520657641840796E-3},{"$f":"IF($E319<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E319,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":-3.5319974581126123E-3},129.16656813531517,380.69630581100984,373.44090594625027]
[null,null,null,null,"2025-07-01","2025-07-31",2026,null,null,{"$f":"IF($E320<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E320,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7288173754161917E-3},{"$f":"IF($E320<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E320,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.6973912449365152E-3},129.18516219039563,381.00259359680138,373.49466429002842]
[null,null,null,null,"2025-08-01","2025-08-31",2026,null,null,{"$f":"IF($E321<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E321,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7288173754161917E-3},{"$f":"IF($E321<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E321,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.6973912449365152E-3},129.20375892216626,381.30912780528286,373.54843037253971]
[null,null,null,null,"2025-09-01","2025-09-30",2026,null,null,{"$f":"IF($E322<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E322,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7288173754161917E-3},{"$f":"IF($E322<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E322,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.6973912449365152E-3},129.2223583310124,381.6159086347127,373.60220419489821]
[null,null,null,null,"2025-10-01","2025-10-31",2026,null,null,{"$f":"IF($E323<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E323,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7288173754161917E-3},{"$f":"IF($E323<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E323,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.6973912449365152E-3},129.2409604173194,381.92293628350888,373.65598575821809]
[null,null,null,null,"2025-11-01","2025-11-30",2026,null,null,{"$f":"IF($E324<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E324,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7288173754161917E-3},{"$f":"IF($E324<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E324,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.6973912449365152E-3},129.25956518147271,382.23021095024905,373.70977506361368]
[null,null,null,null,"2025-12-01","2025-12-31",2026,null,null,{"$f":"IF($E325<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E325,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7288173754161917E-3},{"$f":"IF($E325<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E325,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.6973912449365152E-3},129.27817262385781,382.53773283367047,373.76357211219948]
[null,null,null,null,"2026-01-01",{"$f":"EOMONTH(E326, 0)","v":"2026-01-31"},{"$f":"IF(MONTH(E326)>=4,YEAR(E326)+1,YEAR(E326))","v":2026},null,null,{"$f":"IF($E326<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E326,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7288173754161917E-3},{"$f":"IF($E326<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E326,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.6973912449365152E-3},{"$f":"IF(ISBLANK(H326),L325*((1+J326)^(1/12)),H326)","v":129.29678274486025},{"$f":"IF(ISBLANK(I326),M325*((1+K326)^(1/12)),I326)","v":382.84550213267045},{"$f":"IF($E326 < DATE(2023,4,1),  M326,  IF($E326 = DATE(2023,4,1), N325 * ((0.5*L326/L325) + (0.5*M326/M325)), N325*(L326/L325)))","v":373.81737690509016}]
[null,null,null,null,"2026-02-01","2026-02-28",2026,null,null,{"$f":"IF($E327<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E327,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7288173754161917E-3},{"$f":"IF($E327<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E327,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.6973912449365152E-3},129.31539554486562,383.15351904630626,373.87118944340057]
[null,null,null,null,"2026-03-01","2026-03-31",2026,null,null,{"$f":"IF($E328<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E328,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7288173754161917E-3},{"$f":"IF($E328<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E328,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.6973912449365152E-3},129.33401102425958,383.46178377379533,373.92500972824564]
[null,null,null,null,"2026-04-01","2026-04-30",2027,null,null,{"$f":"IF($E329<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E329,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7288173754161917E-3},{"$f":"IF($E329<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E329,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.6973912449365152E-3},129.35262918342784,383.77029651451539,373.97883776074059]
[null,null,null,null,"2026-05-01","2026-05-31",2027,null,null,{"$f":"IF($E330<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E330,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7288173754161917E-3},{"$f":"IF($E330<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E330,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.6973912449365152E-3},129.37125002275616,384.07905746800452,374.03267354200068]
[null,null,null,null,"2026-06-01","2026-06-30",2027,null,null,{"$f":"IF($E331<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E331,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7288173754161917E-3},{"$f":"IF($E331<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E331,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":9.6973912449365152E-3},129.38987354263037,384.38806683396137,374.08651707314135]
[null,null,null,null,"2026-07-01","2026-07-31",2027,null,null,{"$f":"IF($E332<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E332,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7158885150351688E-2},{"$f":"IF($E332<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E332,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5721321559330601E-2},129.57344974284212,385.20242453123581,374.6172648007223]
[null,null,null,null,"2026-08-01","2026-08-31",2027,null,null,{"$f":"IF($E333<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E333,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7158885150351688E-2},{"$f":"IF($E333<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E333,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5721321559330601E-2},129.75728639791296,386.01850751219183,375.14876554435023]
[null,null,null,null,"2026-09-01","2026-09-30",2027,null,null,{"$f":"IF($E334<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E334,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7158885150351688E-2},{"$f":"IF($E334<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E334,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5721321559330601E-2},129.94138387737195,386.83631943198469,375.68102037239186]
[null,null,null,null,"2026-10-01","2026-10-31",2027,null,null,{"$f":"IF($E335<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E335,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7158885150351688E-2},{"$f":"IF($E335<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E335,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5721321559330601E-2},130.12574255127237,387.65586395351329,376.21403035472957]
[null,null,null,null,"2026-11-01","2026-11-30",2027,null,null,{"$f":"IF($E336<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E336,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7158885150351688E-2},{"$f":"IF($E336<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E336,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5721321559330601E-2},130.31036279019256,388.4771447474368,376.74779656276371]
[null,null,null,null,"2026-12-01","2026-12-31",2027,null,null,{"$f":"IF($E337<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E337,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7158885150351688E-2},{"$f":"IF($E337<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E337,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5721321559330601E-2},130.49524496523662,389.3001654921909,377.28232006941477]
[null,null,null,null,"2027-01-01","2027-01-31",2027,null,null,{"$f":"IF($E338<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E338,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7158885150351688E-2},{"$f":"IF($E338<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E338,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5721321559330601E-2},130.68038944803516,390.12492987400435,377.81760194912539]
[null,null,null,null,"2027-02-01","2027-02-28",2027,null,null,{"$f":"IF($E339<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E339,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7158885150351688E-2},{"$f":"IF($E339<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E339,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5721321559330601E-2},130.86579661074606,390.95144158691551,378.3536432778626]
[null,null,null,null,"2027-03-01","2027-03-31",2027,null,null,{"$f":"IF($E340<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E340,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7158885150351688E-2},{"$f":"IF($E340<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E340,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5721321559330601E-2},131.05146682605522,391.77970433278887,378.89044513312012]
[null,null,null,null,"2027-04-01","2027-04-30",2028,null,null,{"$f":"IF($E341<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E341,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7158885150351688E-2},{"$f":"IF($E341<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E341,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5721321559330601E-2},131.23740046717728,392.60972182133156,379.42800859392031]
[null,null,null,null,"2027-05-01","2027-05-31",2028,null,null,{"$f":"IF($E342<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E342,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7158885150351688E-2},{"$f":"IF($E342<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E342,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5721321559330601E-2},131.42359790785639,393.44149777011012,379.96633474081642]
[null,null,null,null,"2027-06-01","2027-06-30",2028,null,null,{"$f":"IF($E343<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E343,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":1.7158885150351688E-2},{"$f":"IF($E343<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E343,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":2.5721321559330601E-2},131.61005952236698,394.27503590456701,380.50542465589484]
[null,null,null,null,"2027-07-01","2027-07-31",2028,null,null,{"$f":"IF($E344<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E344,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.02},{"$f":"IF($E344<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E344,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.03},131.82742423581874,395.24742450759237,381.13386030053573]
[null,null,null,null,"2027-08-01","2027-08-31",2028,null,null,{"$f":"IF($E345<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E345,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.02},{"$f":"IF($E345<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E345,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.03},132.04514794476691,396.22221128323633,381.76333385773677]
[null,null,null,null,"2027-09-01","2027-09-30",2028,null,null,{"$f":"IF($E346<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E346,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.02},{"$f":"IF($E346<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E346,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.03},132.26323124212178,397.19940214603952,382.39384704169493]
[null,null,null,null,"2027-10-01","2027-10-31",2028,null,null,{"$f":"IF($E347<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E347,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.02},{"$f":"IF($E347<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E347,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.03},132.48167472177281,398.17900302512942,383.02540156943832]
[null,null,null,null,"2027-11-01","2027-11-30",2028,null,null,{"$f":"IF($E348<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E348,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.02},{"$f":"IF($E348<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E348,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.03},132.70047897859035,399.16101986425633,383.65799916083091]
[null,null,null,null,"2027-12-01","2027-12-31",2028,null,null,{"$f":"IF($E349<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E349,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.02},{"$f":"IF($E349<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E349,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.03},132.91964460842726,400.14545862182945,384.29164153857704]
[null,null,null,null,"2028-01-01","2028-01-31",2028,null,null,{"$f":"IF($E350<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E350,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.02},{"$f":"IF($E350<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E350,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.03},133.13917220812041,401.13232527095306,384.92633042822638]
[null,null,null,null,"2028-02-01","2028-02-29",2028,null,null,{"$f":"IF($E351<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E351,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.02},{"$f":"IF($E351<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E351,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.03},133.35906237549247,402.12162579946272,385.5620675581784]
[null,null,null,null,"2028-03-01","2028-03-31",2028,null,null,{"$f":"IF($E352<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$53:$BA$53, MATCH(YEAR(EOMONTH($E352,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.02},{"$f":"IF($E352<DATE(2018,7,1),\"-\",INDEX('Annual Inflation'!$AM$50:$BA$50, MATCH(YEAR(EOMONTH($E352,6)), 'Annual Inflation'!$AM$6:$BA$6, 0))/100)","v":0.03},133.57931570935344,403.11336620996155,386.19885465968719]

{"sheet":"Checks","index":15,"n_rows":19,"n_cols":50,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["Input",null,null,null,null,"Company select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!E29","v":"ENWL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs from DNO tabs"]
[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,"Annual values",null,"Check status",{"$f":"Checks!I6","v":"OK"},null,null,null,null,null,null,null,null,null,null,"Inputs from Scenarios tab"]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31"]
[]
[null,null,null,null,"Summary check status",null,null,null,{"$f":"IF(I7>0,I7&\" ERRORS: \"&I8,\"OK\")","v":"OK"}]
[null,null,null,null,"Number of errors",null,null,null,{"$f":"COUNTIF($I$10:$I$17,FALSE)","v":0}]
[null,null,null,null,"Areas affected",null,null,null,{"$f":"_xlfn.CONCAT(IF(PRODUCT(H12:H13)=1,,\"Totex and TIM   \"),IF(PRODUCT(H17)=1,,\"Tax pools\"))","v":""}]
[]
[null,"Totex and TIM"]
[]
[null,null,null,null,"Actual totex",null,null,{"$f":"I12*1","v":1},{"$f":"ABS(SUM(AJ12:AV12) - 0) < 0.001","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AR86","v":0},{"$f":"Totex!AS86","v":0},{"$f":"Totex!AT86","v":0},{"$f":"Totex!AU86","v":0},{"$f":"Totex!AV86","v":0}]
[null,null,null,null,"Allowed totex",null,null,1,{"$f":"ABS(SUM(AJ13:AV13) - 0) < 0.001","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Totex!AR45","v":0},{"$f":"Totex!AS45","v":0},{"$f":"Totex!AT45","v":0},{"$f":"Totex!AU45","v":0},{"$f":"Totex!AV45","v":0}]
[]
[null,"Tax Pool"]
[]
[null,null,null,null,"Tax pool allocation & additions",null,null,{"$f":"I17*1","v":1},{"$f":"ABS(SUM(AJ17:AV17) - 0) < 0.001","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TaxPools!AR44","v":0},{"$f":"TaxPools!AS44","v":0},{"$f":"TaxPools!AT44","v":0},{"$f":"TaxPools!AU44","v":0},{"$f":"TaxPools!AV44","v":0}]
[]
[null,"End of sheet"]

{"sheet":"ENWL","index":16,"n_rows":431,"n_cols":48,"rows_kept":431,"cut":false,"hidden":false,"merged":[]}
["ENWL",null,null,null,null,"Company select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!E29","v":"ENWL"}]
[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,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",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","2027-03-31","2028-03-31"]
[]
[null,null,"Key data management settings"]
[]
[]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"Export!K10","v":""},{"$f":"Export!L10","v":""},{"$f":"Export!M10","v":""},{"$f":"Export!N10","v":""},{"$f":"Export!O10","v":""},{"$f":"Export!P10","v":""},{"$f":"Export!Q10","v":""},{"$f":"Export!R10","v":""},{"$f":"Export!S10","v":""},{"$f":"Export!T10","v":0.56549575070821523},{"$f":"Export!U10","v":0.58237960339943329},{"$f":"Export!V10","v":0.59107648725212458},{"$f":"Export!W10","v":0.60345609065155803},{"$f":"Export!X10","v":0.62031161473087815},{"$f":"Export!Y10","v":0.6396033994334277},{"$f":"Export!Z10","v":0.65645892351274782},{"$f":"Export!AA10","v":0.68096317280453267},{"$f":"Export!AB10","v":0.70909348441926356},{"$f":"Export!AC10","v":0.73014164305949025},{"$f":"Export!AD10","v":0.73348441926345587},{"$f":"Export!AE10","v":0.76988668555240791},{"$f":"Export!AF10","v":0.8068271954674221},{"$f":"Export!AG10","v":0.83175637393767698},{"$f":"Export!AH10","v":0.85575070821529742},{"$f":"Export!AI10","v":0.87252124645892348},{"$f":"Export!AJ10","v":0.88192634560906513},{"$f":"Export!AK10","v":0.9008215297450427},{"$f":"Export!AL10","v":0.93453257790368272},{"$f":"Export!AM10","v":0.96308781869688376},{"$f":"Export!AN10","v":0.98801699716713864},{"$f":"Export!AO10","v":1},{"$f":"Export!AP10","v":1.0577620396600564},{"$f":"Export!AQ10","v":1.1912139111833526},{"$f":"Export!AR10","v":1.2720448764226937},{"$f":"Export!AS10","v":1.2761337585410994},{"$f":"Export!AT10","v":1.2703790008307307},{"$f":"Export!AU10","v":1.2784280216544934},{"$f":"Export!AV10","v":1.3010915309080842}]
[]
[]
[null,"Variable value terms"]
[]
[null,null,"Totex allowance"]
[]
[null,null,null,"Non-variant allowances"]
[null,null,null,null,"Non-variant allowed load related capex",null,"£m 20/21 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,null,null,17.78005279725096,28.081695657028682,21.746387646979024,10.574423238699131,8.0743800905962502]
[null,null,null,null,"Non-variant allowed non-load related capex - asset replacement",null,"£m 20/21 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,null,null,39.503513471999597,40.735598195579641,43.619025239190528,41.878912510257621,40.505054964964536]
[null,null,null,null,"Non-variant allowed non-load related capex - other (net of disposals)",null,"£m 20/21 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,null,null,41.618657916586912,34.878506839839218,31.962615330590069,18.784307364053387,15.879447344086747]
[null,null,null,null,"Non-variant allowed faults",null,"£m 20/21 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,null,null,28.611938472018281,28.534874139503259,29.271382832929028,29.442701376969179,29.306627857106541]
[null,null,null,null,"Non-variant allowed tree cutting",null,"£m 20/21 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,null,null,5.4244683150759494,5.4166787854982896,5.425846331584685,5.2975980756564436,5.2172138995792503]
[null,null,null,null,"Non-variant allowed 100% 'revenue pool' expenditure",null,"£m 20/21 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,null,null,15.409314078645686,15.356589876640104,15.28433250180381,14.953995925361792,14.757423503570902]
[null,null,null,null,"Non-variant allowed controllable opex (net of DRS 10 & 16)",null,"£m 20/21 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,null,null,117.5707978111115,116.90589686601238,115.05501931048693,114.32951393285167,113.3727469803577]
[]
[null,null,null,null,"Non-variant allowed controllable opex (pre-DRS 10 & 16 netting)",null,"£m 20/21 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,null,null,117.5707978111115,116.90589686601238,115.05501931048693,114.32951393285167,113.3727469803577]
[]
[null,null,null,"Variant allowances"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,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(AR18:AR24)+SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AR$233-1)","v":4.4137456186297834},{"$f":"(SUM(AS18:AS24)+SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AS$233-1)","v":8.4190989348627809},{"$f":"(SUM(AT18:AT24)+SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AT$233-1)","v":12.821928290939397},{"$f":"(SUM(AU18:AU24)+SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AU$233-1)","v":15.422889437032467},{"$f":"(SUM(AV18:AV24)+SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AV$233-1)","v":18.264289754450388}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AR$233-1)","v":0.15703811138112461},{"$f":"SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AS$233-1)","v":0.3668547847518332},{"$f":"SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AT$233-1)","v":0.7427585718650157},{"$f":"SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AU$233-1)","v":0.84116321078689038},{"$f":"SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AV$233-1)","v":1.5136529751502659}]
[null,null,null,null,"Physical Security Re-opener",null,"£m 20/21 prices","PSUPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Specified Street Works Costs Re-opener",null,"£m 20/21 prices","SWRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Rail Electrification Costs Re-opener",null,"£m 20/21 prices","RECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","NZt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Coordinated Adjustment Mechanism Re-opener",null,"£m 20/21 prices","CAMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Electricity System Restoration Re-opener",null,"£m 20/21 prices","ESRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","EVRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Network Asset Risk Metric Expenditure",null,"£m 20/21 prices","NARMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.795335006328116,35.96141010794075,37.391600966939976,35.863908381312321,33.505382521784767]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"£m 20/21 prices","SRVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9768666142352327,5.8990951139352896,9.0228028017484938,10.582362345125606,15.746082900837875]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"£m 20/21 prices","LVSVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8682930889521647,2.7713372615984038,4.2388246206559419,4.9714904602069057,7.3973559375615414]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"£m 20/21 prices","LREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Digitalisation Re-opener",null,"£m 20/21 prices","DIGIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"PCB Interventions",null,"£m 20/21 prices","PCBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9394781684292992,5.897949943102744,5.6734655080308105,0.7498588292295254,0.74206307748872347]
[null,null,null,null,"Visual Amenity Projects",null,"£m 20/21 prices","VAPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3115925420236931,1.3151291998092494,1.3224960460130388,1.3088313960756652,1.3082918308660236]
[null,null,null,null,"Cyber Resilience OT baseline",null,"£m 20/21 prices","CROTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.82000000000000006,1.1200000000000001,0.02,0.02,0.02]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"£m 20/21 prices","CROTREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT Re-opener",null,"£m 20/21 prices","CRITREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Off-gas Grid Mechanistic Price Control Deliverable",null,"£m 20/21 prices","OGGt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Link Contribution (SSEH only)",null,"£m 20/21 prices","SLKCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"West Coast of Cumbria Re-opener (ENWL only)",null,"£m 20/21 prices","WCCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"£m 20/21 prices","SEFECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Hebrides and Orkney Re-opener (SSEN only)",null,"£m 20/21 prices","HOt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","SSMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.97250015444963,14.787425819110002,14.59358694970657,14.390763713148603,14.246856076017117]
[null,null,null,null,"Worst Served Customers",null,"£m 20/21 prices","WSCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0947909665324342,3.1026841265712957,3.8988801460935432,5.4052036831579073,5.4030495182236296]
[null,null,null,null,"EV Optioneering Projects",null,"£m 20/21 prices","EOPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT baseline",null,"£m 20/21 prices","CRITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5343236278680283,1.8829939599820888,1.1031484578840001,0.59313249412262992,0.58720116918140364]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"£m 20/21 prices","WDVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Indirects Scaler",null,"£m 20/21 prices","Ist",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","LMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7741827725026926,6.256218615777307,6.1742098633373939,6.0884000324859473,6.0275160321610874]
[null,null,null,null,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"£m 20/21 prices","NEWDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"New Control Room (SSEN only)",null,"£m 20/21 prices","CTRLt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Storm Arwen Re-opener",null,"£m 20/21 prices","SARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"High Value Projects Re-opener",null,"£m 20/21 prices","HVPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Strategic Investment",null,"£m 20/21 prices","SINVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Carry-over Green Recovery Scheme",null,"£m 20/21 prices","CGRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"1-in-20 Severe Weather Event",null,"£m 20/21 prices","OTSWt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 to Gross Load Related Expenditure",null,"£m 20/21 prices","NGLREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Variant allowances: totex subcategory allocations and other attributes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UM / PCD/ Other (for info only)","TIM / non-TIM (for info only)","RPE Incl. or Excl. (for info only)","Cap rate allocation (1 or 2)",null,"Load related capex (%)","Non-load related capex - asset replacement (%)","Non-load related capex - other (%)","Faults (%)","Tree cutting (%)","100% ‘revenue pool’ expenditure (%)","Controllable opex (%)","Check"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,1,null,{"$f":"(SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":5.4607910168477436E-2},{"$f":"(SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.26341386658387456},{"$f":"(SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.15759747254899653},{"$f":"(SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":9.1903274094341195E-2},{"$f":"(SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$22:$AV$22))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":1.6955139302317984E-2},{"$f":"(SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$23:$AV$23))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":4.7963511413129573E-2},{"$f":"(SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$24:$AV$24))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.36755882588886285},0.99999999999999989]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,2,null,{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0.77768589324989501},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0.22231410675010507},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},1]
[null,null,null,null,"Physical Security Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Specified Street Works Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Rail Electrification Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Net Zero Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Coordinated Adjustment Mechanism Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Electricity System Restoration Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Environmental Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Network Asset Risk Metric Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Digitalisation Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"PCB Interventions",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","non-TIM","RPEs Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Visual Amenity Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience IT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Off-gas Grid Mechanistic Price Control Deliverable",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Shetland Link Contribution (SSEH only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0.9,0,0,0,0.1,1]
[null,null,null,null,"West Coast of Cumbria Re-opener (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Worst Served Customers",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"EV Optioneering Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Cyber Resilience IT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Indirects Scaler",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Storm Arwen Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"High Value Projects Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Strategic Investment",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Carry-over Green Recovery Scheme",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"1-in-20 Severe Weather Event",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net to Gross Load Related Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[]
[null,null,"Actual totex"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 1"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALC"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCA"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCO"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFA"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATC"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARP"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACO"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 2"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALCU"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCAU"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCOU"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFAU"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATCU"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARPU"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACOU"]
[]
[null,null,"Pass-through costs"]
[]
[null,null,null,null,"Licence Fee Payments",null,"£m 20/21 prices","LFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.75,1.75,1.75,1.75,1.75]
[null,null,null,null,"Prescribed Rates",null,"£m 20/21 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,null,null,26.50462420406971,26.50462420406971,26.50462420406971,26.50462420406971,26.50462420406971]
[null,null,null,null,"Pass-through Transmission Connection Point Charges",null,"£m 20/21 prices","TBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.671107541673866,17.428370552043535,16.899582772645793,15.724343032564033,15.722016102872313]
[null,null,null,null,"Smart Meter Communication Licensee Costs",null,"£m 20/21 prices","SMCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1010010000000001,3.1010010000000001,3.15,3.3,3.45]
[null,null,null,null,"Smart Meter Information Technology Costs",null,"£m 20/21 prices","SMITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.524,1.649,1.899,1.794,1.649]
[null,null,null,null,"Ring Fence Costs",null,"£m 20/21 prices","RFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Supplier of Last Resort Net Costs",null,"£m 20/21 prices","SLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Valid Bad Debt Claims",null,"£m 20/21 prices","IBDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Pension Scheme Established Deficit repair expenditure",null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SCRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs (SSEH only)",null,"£m 20/21 prices","SECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Assistance for high-cost distributors adjustment (SSEH only)",null,"£m 20/21 prices","HBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Incentive revenue"]
[]
[null,null,null,null,"ODI 1 (BMCS)",null,"£m 20/21 prices","BMCSt"]
[null,null,null,null,"ODI 2 (Time to connect)",null,"£m 20/21 prices","TTCt"]
[null,null,null,null,"ODI 3 (Major connections)",null,"£m 20/21 prices","MCt"]
[null,null,null,null,"ODI 4 (Vulnerability incentive)",null,"£m 20/21 prices","CVIt"]
[null,null,null,null,"ODI 5 (DSO)",null,"£m 20/21 prices","DSOIt"]
[null,null,null,null,"ODI 6 (Interruptions Incentive Scheme)",null,"£m 20/21 prices","IQt"]
[null,null,null,null,"ODI 7 (Collaborative Streetworks)",null,"£m 20/21 prices","CSWt"]
[null,null,null,null,"ODI 8 (Dig, Fix, Go)",null,"£m 20/21 prices","DFGt"]
[null,null,null,null,"ODI 9",null,"£m 20/21 prices"]
[null,null,null,null,"ODI 10",null,"£m 20/21 prices"]
[]
[null,null,null,null,"BPI reward/penalty",null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,"Other revenue allowances"]
[]
[null,null,null,null,"Network Innovation Allowance (NIA) (excluded from Totex)",null,"£m 20/21 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,null,null,1.6800000000000002,1.6800000000000002,1.6800000000000002,1.6800000000000002,1.6800000000000002]
[null,null,null,null,"Carry-over Network Innovation Allowance",null,"£m 20/21 prices","CNIAt"]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures",null,"£m 20/21 prices","CGSRAt"]
[null,null,null,null,"Aggregate Amount",null,"£m 20/21 prices","AUMt"]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,"Time Value of Money Profile Adjustment",null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,null,null,"Network Innovation Allowance (NIA): cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Carry-over Network Innovation Allowance: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Aggregate Amount: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Directly Attributable Revenue Terms"]
[]
[null,null,null,"DRS"]
[null,null,null,null,"DRS1. Connection services revenue",null,"£m 20/21 prices","DRS1R"]
[null,null,null,null,"DRS1. Connection services costs",null,"£m 20/21 prices","DRS1C"]
[null,null,null,null,"DRS2. Diversionary works under obligation revenue",null,"£m 20/21 prices","DRS2R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.659668815073621,14.213470772895658,15.384939560887416,15.384939560887416,14.213470772895658]
[null,null,null,null,"DRS2. Diversionary works under obligation costs",null,"£m 20/21 prices","DRS2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-11.544226549577843,-14.072743339500651,-15.232613426621203,-15.232613426621203,-14.072743339500651]
[null,null,null,null,"DRS3. Works required by any alteration of premises revenue",null,"£m 20/21 prices","DRS3R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8403781162984936,1.8403781162984933,1.8403781162984933,1.8403781162984933,1.8403781162984933]
[null,null,null,null,"DRS3. Works required by any alteration of premises costs",null,"£m 20/21 prices","DRS3C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.8221565507905877,-1.8221565507905875,-1.8221565507905875,-1.8221565507905875,-1.8221565507905875]
[null,null,null,null,"DRS10. Value Added Services revenue",null,"£m 20/21 prices","DRS10R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS10. Value Added Services costs",null,"£m 20/21 prices","DRS10C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security revenue",null,"£m 20/21 prices","DRS11R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security costs",null,"£m 20/21 prices","DRS11C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS12. Revenue protection services revenue",null,"£m 20/21 prices","DRS12R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS12. Revenue protection services costs",null,"£m 20/21 prices","DRS12C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS13. Metering Services revenue",null,"£m 20/21 prices","DRS13R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS13. Metering Services costs",null,"£m 20/21 prices","DRS13C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS14. Smart Meter Roll-out rechargeable services revenue",null,"£m 20/21 prices","DRS14R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS14. Smart Meter Roll-out rechargeable services costs",null,"£m 20/21 prices","DRS14C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS15. Miscellaneous revenue",null,"£m 20/21 prices","DRS15R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS15. Miscellaneous costs",null,"£m 20/21 prices","DRS15C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS16. Distribution Network Voltage Control Services revenue",null,"£m 20/21 prices","DRS16R"]
[null,null,null,null,"DRS16. Distribution Network Voltage Control Services costs",null,"£m 20/21 prices","DRS16C"]
[]
[null,"Finance inputs"]
[]
[null,null,null,"Allowed return on capital"]
[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,null,null,null,null,null,null,null,null,null,null,null,3.1E-2,3.1300000000000001E-2,3.1099999999999999E-2,3.04E-2,2.98E-2]
[]
[null,null,null,null,"Risk Free Rate",null,"annual real %","RFR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,1.11E-2,1.18E-2,1.21E-2,1.18E-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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,null,0.6,0.6,0.6,0.6,0.6]
[]
[null,null,null,null,"RIIO-1 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,3.7574999999999997E-2,3.6729999999999999E-2,3.5885E-2,3.4584999999999998E-2,3.3610000000000001E-2,3.2570000000000002E-2,3.1529999999999996E-2,3.0359999999999998E-2]
[null,null,null,null,"RIIO-1 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,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[]
[null,null,null,"Real Price Effects"]
[null,null,null,null,"Cumulative RPEs",null,"%","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,null,null,null,null,null,1.0133256628750003,1.0251815731306377,1.0392265606825275,1.0515933567546496,1.0633712023503017]
[]
[null,null,null,"Notional finance parameters"]
[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,null,null,0.05,0.05,0.05,0.05,0.05]
[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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[null,null,null,null,"RPI 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Totex capitalisation rates and TIM"]
[null,null,null,null,"Capitalisation rate 1",null,"%",null,0.68]
[null,null,null,null,"Capitalisation rate 2",null,"%",null,0.85]
[]
[null,null,null,null,"RIIO-2 funding adjustment rate",null,"%",null,0.49399999999999999]
[]
[null,"RAV"]
[]
[null,null,null,null,"RIIO-2 disposals",null,"£m 20/21 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,null,null,-0.90512279166303178,-0.90512279166303178,-0.90512279166303178,-0.90512279166303178,-0.90512279166303178]
[null,null,null,null,"Metering write off",null,"£m 20/21 prices",null,34.633772164543871]
[null,null,null,null,"Vesting year",null,"year ending",null,"1991-03-31"]
[null,null,null,null,"Pre-vesting asset depn in first year (months)",null,"months",null,3.5]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,11]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,null,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Accelerated post-vesting asset life",null,"years",null,null,null,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Smoothing period following full depreciation of pre-vesting assets",null,"years",null,15]
[null,null,null,null,"RIIO-2 asset life",null,"years",null,45]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 20/21 prices",null,null,null,28.526000944534815,69.833132182400178,144.48234244634517,130.21934197407776,129.10793933987514,132.25691347011596,138.18439418586345,168.37749908170227,180.29446944987433,165.71182853848742,143.89240198462886,131.62425113826984,152.1201964892596,179.58715805818156,173.32006211906727,203.36386369721032,128.05389332658407,157.80709395436162,173.39101420035695,158.41065966088121,153.73959941493774,189.52738762176125,198.81414272608728,203.91110785164159,226.64315013833672]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 20/21 prices",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre-RIIO Other legacy adjustments' price control RAV additions adjustment",null,"£m 20/21 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,-0.40331059103414102,-5.3845333762148337]
[null,null,null,null,"RIIO post-vesting RAV additions",null,"£m 20/21 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,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO post-vesting RAV disposals (Are netted off NV Allowed Capex-Other)",null,"£m 20/21 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,-0.96182010149518082,-0.96182010149518082,-0.96182010149518082,-0.96182010149518082,-0.96182010149518082,-0.96182010149518082,-0.96182010149518082,-0.96182010149518082]
[]
[null,"Operational performance and return adjustment"]
[]
[null,null,null,null,"Notional gearing",null,"%","G",0.6]
[null,null,null,null,"Threshold 1",null,"annual real %","T1",0.03]
[null,null,null,null,"Threshold 2",null,"annual real %","T2",0.04]
[null,null,null,null,"Adjustment rate 1",null,"%","AR1",0.5]
[null,null,null,null,"Adjustment rate 2",null,"%","AR2",1]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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",null,"£m nominal","TAXAt"]
[]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[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,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,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,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,null,null,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2]
[]
[null,null,null,null,"Tax trigger deadband",null,"£m 20/21 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,null,null,1.1818356435855382,1.1663175659183611,1.1667021773988113,1.1239555650431647,1.1203624051011121]
[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,null,null,0.65,0.64,0.63,0.61,0.6]
[]
[null,null,null,"Variant and non-variant allowances: tax pool allocations"]
[null,null,null,null,"General: Load related capex",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,null,null,0.15407325635268362,0.15407325635268362,0.1540732563526836,0.1540732563526836,0.1540732563526836]
[null,null,null,null,"General: Non-load related capex - asset replacement",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,null,null,0.1540732563526836,0.1540732563526836,0.15407325635268362,0.1540732563526836,0.1540732563526836]
[null,null,null,null,"General: Non-load related capex - other",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,null,null,0.15353388163275092,0.15407325635268362,0.1540732563526836,0.1540732563526836,0.1540732563526836]
[null,null,null,null,"General: Faults",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,null,null,8.9362488684556485E-2,8.9362488684556485E-2,8.9362488684556485E-2,8.9362488684556471E-2,8.9362488684556471E-2]
[null,null,null,null,"General: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: 100% ‘revenue pool’ expenditure",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,null,null,2.7595696760607719E-3,0,0,0,0]
[null,null,null,null,"General: Controllable opex",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,null,null,4.3144988519699522E-2,4.3147279196409254E-2,4.3150758425528131E-2,4.3153694945511904E-2,4.3157738460240777E-2]
[null,null,null,null,"Special Rate: Load related capex",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,null,null,0.39439758482229198,0.39439758482229198,0.39439758482229187,0.39439758482229198,0.39439758482229192]
[null,null,null,null,"Special Rate: Non-load related capex - asset replacement",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,null,null,0.39439758482229192,0.39439758482229198,0.39439758482229192,0.39439758482229192,0.39439758482229192]
[null,null,null,null,"Special Rate: Non-load related capex - other",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,null,null,0.39301689039230797,0.39439758482229192,0.39439758482229198,0.39439758482229192,0.39439758482229192]
[null,null,null,null,"Special Rate: Faults",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,null,null,0.22875059919692933,0.22875059919692928,0.22875059919692928,0.22875059919692928,0.22875059919692931]
[null,null,null,null,"Special Rate: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: 100% ‘revenue pool’ expenditure",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,null,null,7.0639619175430395E-3,0,0,0,0]
[null,null,null,null,"Special Rate: Controllable opex",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,null,null,0.11044278333680212,0.11044864702387741,0.11045755317406869,0.11046507009437528,0.11047542070603242]
[null,null,null,null,"Deferred Revenue: Load related capex",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,null,null,0.39973889445946187,0.39973889445946198,0.39973889445946187,0.39973889445946187,0.39973889445946192]
[null,null,null,null,"Deferred Revenue: Non-load related capex - asset replacement",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,null,null,0.39973889445946181,0.39973889445946187,0.39973889445946192,0.39973889445946187,0.39973889445946181]
[null,null,null,null,"Deferred Revenue: Non-load related capex - other",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,null,null,0.39833950134381485,0.39973889445946192,0.39973889445946192,0.39973889445946181,0.39973889445946187]
[null,null,null,null,"Deferred Revenue: Faults",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,null,null,0.23184855878648788,0.23184855878648783,0.23184855878648783,0.23184855878648783,0.23184855878648783]
[null,null,null,null,"Deferred Revenue: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: 100% ‘revenue pool’ expenditure",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,null,null,7.1596288519229102E-3,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Controllable opex",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,null,null,0.11193850523190076,0.11194444833063956,0.11195347509644227,0.11196109381807934,0.11197158460762781]
[null,null,null,null,"Structures and Buildings: Load related capex",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,null,null,3.1705596201959105E-2,3.1705596201959105E-2,3.1705596201959091E-2,3.1705596201959098E-2,3.1705596201959105E-2]
[null,null,null,null,"Structures and Buildings: Non-load related capex - asset replacement",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,null,null,3.1705596201959098E-2,3.1705596201959098E-2,3.1705596201959098E-2,3.1705596201959098E-2,3.1705596201959098E-2]
[null,null,null,null,"Structures and Buildings: Non-load related capex - other",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,null,null,3.1594602266499044E-2,3.1705596201959098E-2,3.1705596201959105E-2,3.1705596201959098E-2,3.1705596201959098E-2]
[null,null,null,null,"Structures and Buildings: Faults",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,null,null,1.8389245797136276E-2,1.8389245797136276E-2,1.8389245797136276E-2,1.8389245797136272E-2,1.8389245797136276E-2]
[null,null,null,null,"Structures and Buildings: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: 100% ‘revenue pool’ expenditure",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,null,null,5.6787143928518631E-4,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Controllable opex",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,null,null,8.8784881719670868E-3,8.8789595533898414E-3,8.8796755182246785E-3,8.8802798029594086E-3,8.8811118879575796E-3]
[null,null,null,null,"Revenue: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Non-load related capex - asset replacement",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Non-load related capex - other",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,null,null,3.5007679638963209E-3,0,0,0,0]
[null,null,null,null,"Revenue: Faults",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,null,null,0.42000000000000004,0.42000000000000004,0.42,0.42000000000000004,0.42000000000000004]
[null,null,null,null,"Revenue: Tree cutting",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,null,null,1,1,1,1,1]
[null,null,null,null,"Revenue: 100% ‘revenue pool’ expenditure",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,null,null,0.98208923637114576,1,1,1,1]
[null,null,null,null,"Revenue: Controllable opex",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,null,null,0.719970944075214,0.71995607662343197,0.71993349496843717,0.71991443572315805,0.71988819161808371]
[null,null,null,null,"Non Qualifying: Load related capex",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,null,null,2.0084668163603485E-2,2.0084668163603488E-2,2.0084668163603478E-2,2.0084668163603481E-2,2.0084668163603485E-2]
[null,null,null,null,"Non Qualifying: Non-load related capex - asset replacement",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,null,null,2.0084668163603481E-2,2.0084668163603481E-2,2.0084668163603481E-2,2.0084668163603481E-2,2.0084668163603478E-2]
[null,null,null,null,"Non Qualifying: Non-load related capex - other",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,null,null,2.0014356400730848E-2,2.0084668163603485E-2,2.0084668163603485E-2,2.0084668163603481E-2,2.0084668163603481E-2]
[null,null,null,null,"Non Qualifying: Faults",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,null,null,1.1649107534890018E-2,1.1649107534890017E-2,1.1649107534890018E-2,1.1649107534890017E-2,1.1649107534890018E-2]
[null,null,null,null,"Non Qualifying: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: 100% ‘revenue pool’ expenditure",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,null,null,3.597317440422748E-4,0,0,0,0]
[null,null,null,null,"Non Qualifying: Controllable opex",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,null,null,5.6242906644164876E-3,5.6245892722519694E-3,5.6250428172991253E-3,5.6254256159160038E-3,5.6259527200576724E-3]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"RIIO-1 MOD",null,"£m 2012/13 prices","LMOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.4786254024941501]
[null,null,null,null,"Legacy RAV",null,"£m 2012/13 prices","LRAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159.46104281673271,145.30428028833489,155.00188809981407,157.65089000047814,152.04141332579476,150.93723656742813,156.83326339712193,157.85741636729631]
[null,null,null,null,"RIIO-2 tax pools opening balance brought forwards"]
[null,null,null,null,"General pool RIIO-2 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,null,null,74.537509566850503]
[null,null,null,null,"Special rates pool RIIO-2 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,null,null,607.08504328592403]
[null,null,null,null,"Deferred revenue expenditure pool RIIO-2 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,null,null,1152.7495839455501]
[null,null,null,null,"Deferred revenue expenditure pool capex additions pre-RIIO-2",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,null,null,null,1436.6596456564334]
[null,null,null,null,"Structures and buildings pool RIIO-2 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,null,null,0]
[null,null,null,null,"Tax losses brought forwards",null,null,"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,null,null,0]
[null,null,null,null,"RPI forecast true up"]
[null,null,null,null,"Relevant revenue adjustments",null,"£m 2012/13 prices","REV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,344.67962761908268,330.39541879352311]
[null,null,null,null,"ED1 Price index adjustment factor ",null,"Index","RPIF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.238,1.321]
[null,null,null,null,"Legacy correction factor",null,null,"LK"]
[null,null,null,null,"Regulated Distribution Network Revenue",null,"£m nominal","RD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415.26918895190363,452.07398720983605,394.40800000000002,413.89699999999999,438.33800000000002,410.62294568115544,428.28951999999998,552.20000000000005]
[null,null,null,null,"Allowed Distribution Network Revenue",null,"£m nominal","RIIO-1ARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,404.59389821967591,448.0633651518184,398.09118628445742,414.13677262004228,428.71165731601508,432.21779198512695,424.68354968978247,546.07216738686827]
[null,null,null,null,"Average Specified Rate",null,"scalar","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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71767123287671231,0.1,0.19289999999999999,2.0710000000000002]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,0,0,0,0,0,0,0,0]
[null,null,null,null,"Low Carbon Networks Fund"]
[null,null,null,null,"LCNF Second Tier and Discretionary Funding Mechanism value",null,"£m nominal","LCN2"]
[null,null,null,null,"Recovered LCN, determined to be unrecoverable",null,"£m nominal","LCN1"]
[null,null,null,null,"Connections GS Failure Payments Adjustment",null,null,"LCGSRA"]
[null,null,null,null,"Connection Guaranteed Standards Payments made",null,"£m nominal","LCGSPM",null,null,null,null,null,null,null,null,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,"Total connection guaranteed standards revenue exposure",null,"£m 2012/13 prices","LTCGSR",43.4]
[]
[null,null,null,"Legacy inputs for Incentives"]
[null,null,null,null,"Broader Measure of Customer Service (£m real 2012/13 prices)",null,null,"BMt"]
[null,null,null,null,"Customer Satisfaction Survey term",null,"£m 2012/13 prices","CS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4022697420249686,3.1]
[null,null,null,null,"Complaints metric term",null,"£m 2012/13 prices","CM",null,null,null,null,null,null,null,null,null,null,null,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,"Stakeholder engagement reward term",null,"£m 2012/13 prices","SE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64800000000000002,0.1]
[null,null,null,null,"Interruptions-Related Quality of Service (£m real 2012/13 prices)",null,null,"IQt"]
[null,null,null,null,"Performance on the number of supply interruptions and the duration of supply interruptions",null,"£m 2012/13 prices","QZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.223811536789343,13.6]
[null,null,null,null,"Performance on severe weather supply restoration",null,"£m 2012/13 prices","QC",null,null,null,null,null,null,null,null,null,null,null,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,"Performance on normal weather supply restoration",null,"£m 2012/13 prices","QD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.13030199999999997,0]
[null,null,null,null,"Incentive on Connections Engagement (£m real 2012/13 prices)",null,null,"ICEt"]
[null,null,null,null,"Incentive on Connections Engagement negative performance adjustment",null,"£m 2012/13 prices","ICEO",null,null,null,null,null,null,null,null,null,null,null,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,"Time To Connect (£m real 2012/13 prices)",null,null,"TTCt"]
[null,null,null,null,"LVSSA Time to Quote term",null,"£m 2012/13 prices","TQA",null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,null,"LVSSB Time to Quote term",null,"£m 2012/13 prices","TQB",null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,null,"LVSSA Time to Connect term",null,"£m 2012/13 prices","TCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.29216897108190099,0.3]
[null,null,null,null,"LVSSB Time to Connect term",null,"£m 2012/13 prices","TCB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.29996679999999992]
[]
[null,null,null,"Legacy inputs for Passthrough"]
[null,null,null,null,"Licence Fee adjustment"]
[null,null,null,null,"Licence fee payments",null,"£m nominal","LFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3656330080000001,2.4905841405481994]
[null,null,null,null,"Licence fee allowance",null,"£m 2012/13 prices","LFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,1.1000000000000001]
[null,null,null,null,"Business Rates adjustment"]
[null,null,null,null,"Business rates payments",null,"£m nominal","RBA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.594880011000001,27.450244636375686]
[null,null,null,null,"Business rates allowance",null,"£m 2012/13 prices","RBE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.4,26.7]
[null,null,null,null,"Transmission Connection Point Charges adjustment"]
[null,null,null,null,"Pass-through Transmission Connection Point Charges incurred",null,"£m nominal","PTPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.948872492000001,20.330335887067715]
[null,null,null,null,"Pass-through Transmission Connection Point Charges allowance",null,"£m 2012/13 prices","PTPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.5,22.9]
[null,null,null,null,"Smart Meter Communication Licensee Costs adjustment"]
[null,null,null,null,"Smart Meter Communication Licensee Costs incurred",null,"£m nominal","SMCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5358084989999998,3.3259251760782029]
[null,null,null,null,"Smart Meter Communication Licensee Costs allowance",null,"£m 2012/13 prices","SMCE",null,null,null,null,null,null,null,null,null,null,null,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,"Smart Meter Information Technology Costs adjustment"]
[null,null,null,null,"Smart Meter Information Technology Costs incurred",null,"£m nominal","SMIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.86189553348708203,1.6765896634266064]
[null,null,null,null,"Smart Meter Information Technology Costs allowance",null,"£m 2012/13 prices","SMIE",null,null,null,null,null,null,null,null,null,null,null,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,"Ring Fence Costs adjustment"]
[null,null,null,null,"Ring Fence Costs incurred",null,"£m nominal","RFA",null,null,null,null,null,null,null,null,null,null,null,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,"Ring Fence Costs allowance",null,"£m 2012/13 prices","RFE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland variable Energy Costs Actual incurred",null,"£m nominal","SECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland variable Energy Costs allowance",null,"£m 2012/13 prices","SECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland Extension Variable Energy Costs incurred",null,"£m nominal","SEVECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs allowance",null,"£m 2012/13 prices","SEVECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs adjustment"]
[null,null,null,null,"Shetland New Energy Solution Residual Costs incurred",null,"£m nominal","SNESRCA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs allowance",null,"£m 2012/13 prices","SNESRCE",null,null,null,null,null,null,null,null,null,null,null,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,"Supplier of Last Resort adjustment"]
[null,null,null,null,"Supplier of Last Resort Net Costs incurred",null,"£m nominal","SLRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85363316,1.4499]
[null,null,null,null,"Eligible Bad Debt adjustment adjustment"]
[null,null,null,null,"Eligible Use of System Bad Debt Costs incurred ",null,"£m nominal","EBDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.81328210400000012,2.8365642404999996,0]
[null,null,null,null,"Recovered Bad Debt",null,"£m nominal","RBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.15431398999999998,0]
[null,null,null,null,"COVID-19 Bad Debt term"]
[null,null,null,null,"Aggregate value of provisional COVID-19 Bad Debt incurred",null,"£m nominal","PCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Credited Amount by the Administrator or Liquidator",null,"£m nominal","RCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Aggregate value of COVID-19 Bad Debt incurred",null,"£m nominal","CBDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14673310000000001,0]
[]
[null,null,null,"Calculation of Forecasting Penalty"]
[null,null,null,null,"Base revenue (last year of RIIO-1, per RIIO-1 definition) (for use in Correction term)",null,"£m 20/21 prices"]
[null,null,null,null,"Recovered Revenue",null,"£m nominal"]
[null,null,null,null,"Allowed Revenue (as published)",null,"£m nominal","AR*t"]
[null,null,null,null,"Base Revenue (as published)",null,"£m 20/21 prices","BRt"]
[null,null,null,null,"Bad Debt",null,"£m nominal","BDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Recovered Bad Debt (enter as a -ive)",null,"£m nominal","RBDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Base Revenue Forecasting Penalty Adjustment",null,"Scalar","BRFPAt"]
[null,null,null,null,"Recovered Revenue Forecasting Penalty Adjustment",null,"Scalar","RRFPAt"]
[null,null,null,null,"Over/undercollection percentage for penal rate adjustment",null,"%",null,0.06]
[null,null,null,null,"Applicable BR penalty interest rate",null,"%",null,1.15E-2]
[null,null,null,null,"Applicable AR penalty interest rate",null,"%",null,1.15E-2]
[]
[]
["End of sheet"]

{"sheet":"NPgN","index":17,"n_rows":431,"n_cols":48,"rows_kept":431,"cut":false,"hidden":false,"merged":[]}
["NPgN",null,null,null,null,"Company select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!E29","v":"ENWL"}]
[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,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",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","2027-03-31","2028-03-31"]
[]
[null,null,"Key data management settings"]
[]
[]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"Export!K10","v":""},{"$f":"Export!L10","v":""},{"$f":"Export!M10","v":""},{"$f":"Export!N10","v":""},{"$f":"Export!O10","v":""},{"$f":"Export!P10","v":""},{"$f":"Export!Q10","v":""},{"$f":"Export!R10","v":""},{"$f":"Export!S10","v":""},{"$f":"Export!T10","v":0.56549575070821523},{"$f":"Export!U10","v":0.58237960339943329},{"$f":"Export!V10","v":0.59107648725212458},{"$f":"Export!W10","v":0.60345609065155803},{"$f":"Export!X10","v":0.62031161473087815},{"$f":"Export!Y10","v":0.6396033994334277},{"$f":"Export!Z10","v":0.65645892351274782},{"$f":"Export!AA10","v":0.68096317280453267},{"$f":"Export!AB10","v":0.70909348441926356},{"$f":"Export!AC10","v":0.73014164305949025},{"$f":"Export!AD10","v":0.73348441926345587},{"$f":"Export!AE10","v":0.76988668555240791},{"$f":"Export!AF10","v":0.8068271954674221},{"$f":"Export!AG10","v":0.83175637393767698},{"$f":"Export!AH10","v":0.85575070821529742},{"$f":"Export!AI10","v":0.87252124645892348},{"$f":"Export!AJ10","v":0.88192634560906513},{"$f":"Export!AK10","v":0.9008215297450427},{"$f":"Export!AL10","v":0.93453257790368272},{"$f":"Export!AM10","v":0.96308781869688376},{"$f":"Export!AN10","v":0.98801699716713864},{"$f":"Export!AO10","v":1},{"$f":"Export!AP10","v":1.0577620396600564},{"$f":"Export!AQ10","v":1.1912139111833526},{"$f":"Export!AR10","v":1.2720448764226937},{"$f":"Export!AS10","v":1.2761337585410994},{"$f":"Export!AT10","v":1.2703790008307307},{"$f":"Export!AU10","v":1.2784280216544934},{"$f":"Export!AV10","v":1.3010915309080842}]
[]
[]
[null,"Variable value terms"]
[]
[null,null,"Totex allowance"]
[]
[null,null,null,"Non-variant allowances"]
[null,null,null,null,"Non-variant allowed load related capex",null,"£m 20/21 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,null,null,17.897174077180868,19.67541642094432,13.051355379225848,15.391234753616141,13.056557816748127]
[null,null,null,null,"Non-variant allowed non-load related capex - asset replacement",null,"£m 20/21 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,null,null,32.28925539394735,34.326736783416969,35.624336723576789,38.205416263698787,38.622153275789124]
[null,null,null,null,"Non-variant allowed non-load related capex - other (net of disposals)",null,"£m 20/21 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,null,null,18.295111051641133,20.075564762470133,18.716351863982048,20.485525993736406,20.223548750373432]
[null,null,null,null,"Non-variant allowed faults",null,"£m 20/21 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,null,null,23.975456835719275,24.02661802799151,23.953615231846019,24.387877443863854,24.027566872157191]
[null,null,null,null,"Non-variant allowed tree cutting",null,"£m 20/21 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,null,null,3.9944838241196532,3.5175311132648446,3.5047181971933155,3.8603178553314219,3.486068164312504]
[null,null,null,null,"Non-variant allowed 100% 'revenue pool' expenditure",null,"£m 20/21 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,null,null,6.2715390599320724,6.3047590484091263,6.201019964690162,6.3223146227119269,6.2098653716604355]
[null,null,null,null,"Non-variant allowed controllable opex (net of DRS 10 & 16)",null,"£m 20/21 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,null,null,72.114276776795165,72.347124264801039,70.952147596858495,72.160291031874252,70.764101877875248]
[]
[null,null,null,null,"Non-variant allowed controllable opex (pre-DRS 10 & 16 netting)",null,"£m 20/21 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,null,null,72.237449893844186,72.47029738185006,71.075320713907516,72.283464148923272,70.887274994924269]
[]
[null,null,null,"Variant allowances"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,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(AR18:AR24)+SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AR$233-1)","v":2.7275182416013708},{"$f":"(SUM(AS18:AS24)+SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AS$233-1)","v":5.3134136497975071},{"$f":"(SUM(AT18:AT24)+SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AT$233-1)","v":7.8543693976793927},{"$f":"(SUM(AU18:AU24)+SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AU$233-1)","v":10.811899940287363},{"$f":"(SUM(AV18:AV24)+SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AV$233-1)","v":13.138519301505985}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AR$233-1)","v":0.15183474848953049},{"$f":"SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AS$233-1)","v":0.38156157635768612},{"$f":"SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AT$233-1)","v":0.76898126291648994},{"$f":"SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AU$233-1)","v":1.3528728219218},{"$f":"SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AV$233-1)","v":1.7041604078761672}]
[null,null,null,null,"Physical Security Re-opener",null,"£m 20/21 prices","PSUPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Specified Street Works Costs Re-opener",null,"£m 20/21 prices","SWRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Rail Electrification Costs Re-opener",null,"£m 20/21 prices","RECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","NZt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Coordinated Adjustment Mechanism Re-opener",null,"£m 20/21 prices","CAMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Electricity System Restoration Re-opener",null,"£m 20/21 prices","ESRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","EVRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Network Asset Risk Metric Expenditure",null,"£m 20/21 prices","NARMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.870157450184209,27.716245681316558,26.506156242414406,27.517238226130875,29.717871627306852]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"£m 20/21 prices","SRVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9891229376559192,6.4511071822652397,9.374770467608661,16.926327874464111,17.370743630506212]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"£m 20/21 prices","LVSVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0926132697104829,3.3841204457502867,4.9178151156543661,8.8792095082403293,9.1123410318600531]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"£m 20/21 prices","LREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Digitalisation Re-opener",null,"£m 20/21 prices","DIGIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"PCB Interventions",null,"£m 20/21 prices","PCBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3124248121489268,5.3171845893709442,5.311000597541593,0.4163040910988498,0.40863183775556011]
[null,null,null,null,"Visual Amenity Projects",null,"£m 20/21 prices","VAPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0053186657551652,1.0175926229629331,1.0260769017829283,1.0556569016167505,1.0460657923971022]
[null,null,null,null,"Cyber Resilience OT baseline",null,"£m 20/21 prices","CROTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0183683750000001,0.94089687499999997,0.27480945833333337,0,0]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"£m 20/21 prices","CROTREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT Re-opener",null,"£m 20/21 prices","CRITREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Off-gas Grid Mechanistic Price Control Deliverable",null,"£m 20/21 prices","OGGt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Link Contribution (SSEH only)",null,"£m 20/21 prices","SLKCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"West Coast of Cumbria Re-opener (ENWL only)",null,"£m 20/21 prices","WCCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"£m 20/21 prices","SEFECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Hebrides and Orkney Re-opener (SSEN only)",null,"£m 20/21 prices","HOt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","SSMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Worst Served Customers",null,"£m 20/21 prices","WSCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16612069230349399,0.16805485433231457,0.16939050227210098,0.17405129270380287,0.17253819197101045]
[null,null,null,null,"EV Optioneering Projects",null,"£m 20/21 prices","EOPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT baseline",null,"£m 20/21 prices","CRITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.78435605435343747,0.88749897632104491,0.2509180708604557,0,0]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"£m 20/21 prices","WDVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Indirects Scaler",null,"£m 20/21 prices","Ist",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","LMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"£m 20/21 prices","NEWDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"New Control Room (SSEN only)",null,"£m 20/21 prices","CTRLt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Storm Arwen Re-opener",null,"£m 20/21 prices","SARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"High Value Projects Re-opener",null,"£m 20/21 prices","HVPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Strategic Investment",null,"£m 20/21 prices","SINVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Carry-over Green Recovery Scheme",null,"£m 20/21 prices","CGRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"1-in-20 Severe Weather Event",null,"£m 20/21 prices","OTSWt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 to Gross Load Related Expenditure",null,"£m 20/21 prices","NGLREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Variant allowances: totex subcategory allocations and other attributes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UM / PCD/ Other (for info only)","TIM / non-TIM (for info only)","RPE Incl. or Excl. (for info only)","Cap rate allocation (1 or 2)",null,"Load related capex (%)","Non-load related capex - asset replacement (%)","Non-load related capex - other (%)","Faults (%)","Tree cutting (%)","100% ‘revenue pool’ expenditure (%)","Controllable opex (%)","Check"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,1,null,{"$f":"(SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":7.6560343588148547E-2},{"$f":"(SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.30731477758097731},{"$f":"(SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.10359424707928414},{"$f":"(SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.11654803080798951},{"$f":"(SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$22:$AV$22))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":1.7779888736440822E-2},{"$f":"(SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$23:$AV$23))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":3.0315078138795654E-2},{"$f":"(SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$24:$AV$24))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.3478876340683642},1.0000000000000002]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,2,null,{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0.8311009665115634},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0.16889903348843655},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},1]
[null,null,null,null,"Physical Security Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Specified Street Works Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,3.4886107541887201E-2,0,0.88444611189868372,0,0,8.0667780559429081E-2,1]
[null,null,null,null,"Rail Electrification Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Net Zero Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Coordinated Adjustment Mechanism Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Electricity System Restoration Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Environmental Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Network Asset Risk Metric Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Digitalisation Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"PCB Interventions",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","non-TIM","RPEs Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Visual Amenity Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience IT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Off-gas Grid Mechanistic Price Control Deliverable",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Shetland Link Contribution (SSEH only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0.9,0,0,0,0.1,1]
[null,null,null,null,"West Coast of Cumbria Re-opener (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Worst Served Customers",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"EV Optioneering Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Cyber Resilience IT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Indirects Scaler",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Storm Arwen Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"High Value Projects Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Strategic Investment",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Carry-over Green Recovery Scheme",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"1-in-20 Severe Weather Event",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net to Gross Load Related Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[]
[null,null,"Actual totex"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 1"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALC"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCA"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCO"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFA"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATC"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARP"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACO"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 2"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALCU"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCAU"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCOU"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFAU"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATCU"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARPU"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACOU"]
[]
[null,null,"Pass-through costs"]
[]
[null,null,null,null,"Licence Fee Payments",null,"£m 20/21 prices","LFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4423279816834482,1.4461844191726461,1.4638459275864018,1.4816309968802324,1.4995415898824489]
[null,null,null,null,"Prescribed Rates",null,"£m 20/21 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,null,null,20.931361516476088,20.957427969174073,21.060666530598574,21.16441365636507,21.268671851716629]
[null,null,null,null,"Pass-through Transmission Connection Point Charges",null,"£m 20/21 prices","TBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.486327236605085,11.770209916360475,12.164146577686179,12.56374364465238,12.966572456013079]
[null,null,null,null,"Smart Meter Communication Licensee Costs",null,"£m 20/21 prices","SMCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9948541305802523,1.9984763169908268,2.0181657388331007,2.0380491451270228,2.0581284470494565]
[null,null,null,null,"Smart Meter Information Technology Costs",null,"£m 20/21 prices","SMITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.37162745829056371,0.36613542688725492,0.36072455850961083,0.35539365370405007,0.35014153074290655]
[null,null,null,null,"Ring Fence Costs",null,"£m 20/21 prices","RFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1548245143709998E-2,3.1756140727624352E-2,3.1974721632553126E-2,3.2250015240913962E-2,3.2528032613680473E-2]
[null,null,null,null,"Supplier of Last Resort Net Costs",null,"£m 20/21 prices","SLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Valid Bad Debt Claims",null,"£m 20/21 prices","IBDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Pension Scheme Established Deficit repair expenditure",null,"£m 20/21 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,null,null,5.2299114725253526,0,0,0,0]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SCRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs (SSEH only)",null,"£m 20/21 prices","SECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Assistance for high-cost distributors adjustment (SSEH only)",null,"£m 20/21 prices","HBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Incentive revenue"]
[]
[null,null,null,null,"ODI 1 (BMCS)",null,"£m 20/21 prices","BMCSt"]
[null,null,null,null,"ODI 2 (Time to connect)",null,"£m 20/21 prices","TTCt"]
[null,null,null,null,"ODI 3 (Major connections)",null,"£m 20/21 prices","MCt"]
[null,null,null,null,"ODI 4 (Vulnerability incentive)",null,"£m 20/21 prices","CVIt"]
[null,null,null,null,"ODI 5 (DSO)",null,"£m 20/21 prices","DSOIt"]
[null,null,null,null,"ODI 6 (Interruptions Incentive Scheme)",null,"£m 20/21 prices","IQt"]
[null,null,null,null,"ODI 7 (Collaborative Streetworks)",null,"£m 20/21 prices","CSWt"]
[null,null,null,null,"ODI 8 (Dig, Fix, Go)",null,"£m 20/21 prices","DFGt"]
[null,null,null,null,"ODI 9",null,"£m 20/21 prices"]
[null,null,null,null,"ODI 10",null,"£m 20/21 prices"]
[]
[null,null,null,null,"BPI reward/penalty",null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,"Other revenue allowances"]
[]
[null,null,null,null,"Network Innovation Allowance (NIA) (excluded from Totex)",null,"£m 20/21 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,null,null,0.64894579200000002,0.64894579200000002,0.64894579200000002,0.64894579200000002,0.64894579200000002]
[null,null,null,null,"Carry-over Network Innovation Allowance",null,"£m 20/21 prices","CNIAt"]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures",null,"£m 20/21 prices","CGSRAt"]
[null,null,null,null,"Aggregate Amount",null,"£m 20/21 prices","AUMt"]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,"Time Value of Money Profile Adjustment",null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,null,null,"Network Innovation Allowance (NIA): cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Carry-over Network Innovation Allowance: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Aggregate Amount: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Directly Attributable Revenue Terms"]
[]
[null,null,null,"DRS"]
[null,null,null,null,"DRS1. Connection services revenue",null,"£m 20/21 prices","DRS1R"]
[null,null,null,null,"DRS1. Connection services costs",null,"£m 20/21 prices","DRS1C"]
[null,null,null,null,"DRS2. Diversionary works under obligation revenue",null,"£m 20/21 prices","DRS2R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6505223470895505,3.6505223470895505,3.6505223470895505,3.6505223470895505,3.6505223470895505]
[null,null,null,null,"DRS2. Diversionary works under obligation costs",null,"£m 20/21 prices","DRS2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.6512633256537765,-3.6512633256537765,-3.6512633256537765,-3.6512633256537765,-3.6512633256537765]
[null,null,null,null,"DRS3. Works required by any alteration of premises revenue",null,"£m 20/21 prices","DRS3R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5824153286714904,1.5824153286714904,1.5824153286714904,1.5824153286714904,1.5824153286714904]
[null,null,null,null,"DRS3. Works required by any alteration of premises costs",null,"£m 20/21 prices","DRS3C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.3136782269317175,-1.3136782269317175,-1.3136782269317175,-1.3136782269317175,-1.3136782269317175]
[null,null,null,null,"DRS10. Value Added Services revenue",null,"£m 20/21 prices","DRS10R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12712190704902326,0.12712190704902326,0.12712190704902326,0.12712190704902326,0.12712190704902326]
[null,null,null,null,"DRS10. Value Added Services costs",null,"£m 20/21 prices","DRS10C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.9487900000000006E-3,-3.9487900000000006E-3,-3.9487900000000006E-3,-3.9487900000000006E-3,-3.9487900000000006E-3]
[null,null,null,null,"DRS11. Top-up, standby and enhanced system security revenue",null,"£m 20/21 prices","DRS11R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security costs",null,"£m 20/21 prices","DRS11C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS12. Revenue protection services revenue",null,"£m 20/21 prices","DRS12R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS12. Revenue protection services costs",null,"£m 20/21 prices","DRS12C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS13. Metering Services revenue",null,"£m 20/21 prices","DRS13R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1352307266188899,0.64529761871795399,0.30960396111429667,0.10523998392586797,5.6766784139361093E-2]
[null,null,null,null,"DRS13. Metering Services costs",null,"£m 20/21 prices","DRS13C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.5826821609020144E-2,-4.5826821609020144E-2,-4.5826821609020144E-2,-4.5826821609020144E-2,-4.5826821609020144E-2]
[null,null,null,null,"DRS14. Smart Meter Roll-out rechargeable services revenue",null,"£m 20/21 prices","DRS14R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS14. Smart Meter Roll-out rechargeable services costs",null,"£m 20/21 prices","DRS14C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS15. Miscellaneous revenue",null,"£m 20/21 prices","DRS15R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7623428995071047E-2,3.7623428995071047E-2,3.7623428995071047E-2,3.7623428995071047E-2,3.7623428995071047E-2]
[null,null,null,null,"DRS15. Miscellaneous costs",null,"£m 20/21 prices","DRS15C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS16. Distribution Network Voltage Control Services revenue",null,"£m 20/21 prices","DRS16R"]
[null,null,null,null,"DRS16. Distribution Network Voltage Control Services costs",null,"£m 20/21 prices","DRS16C"]
[]
[null,"Finance inputs"]
[]
[null,null,null,"Allowed return on capital"]
[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,null,null,null,null,null,null,null,null,null,null,null,3.1E-2,3.1300000000000001E-2,3.1099999999999999E-2,3.04E-2,2.98E-2]
[]
[null,null,null,null,"Risk Free Rate",null,"annual real %","RFR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,1.11E-2,1.18E-2,1.21E-2,1.18E-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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,null,0.6,0.6,0.6,0.6,0.6]
[]
[null,null,null,null,"RIIO-1 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,3.7574999999999997E-2,3.6729999999999999E-2,3.5885E-2,3.4584999999999998E-2,3.3610000000000001E-2,3.2570000000000002E-2,3.1529999999999996E-2,3.0359999999999998E-2]
[null,null,null,null,"RIIO-1 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,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[]
[null,null,null,"Real Price Effects"]
[null,null,null,null,"Cumulative RPEs",null,"%","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,null,null,null,null,null,1.0133256628750003,1.0251815731306377,1.0392265606825275,1.0515933567546496,1.0633712023503017]
[]
[null,null,null,"Notional finance parameters"]
[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,null,null,0.05,0.05,0.05,0.05,0.05]
[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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[null,null,null,null,"RPI 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Totex capitalisation rates and TIM"]
[null,null,null,null,"Capitalisation rate 1",null,"%",null,0.73]
[null,null,null,null,"Capitalisation rate 2",null,"%",null,0.85]
[]
[null,null,null,null,"RIIO-2 funding adjustment rate",null,"%",null,0.499]
[]
[null,"RAV"]
[]
[null,null,null,null,"RIIO-2 disposals",null,"£m 20/21 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,null,null,-0.59058267779763729,-0.58889378674616943,-0.59053635256801651,-0.59225213679947075,-0.59414624652163306]
[null,null,null,null,"Metering write off",null,"£m 20/21 prices",null,25.519621594927063]
[null,null,null,null,"Vesting year",null,"year ending",null,"1991-03-31"]
[null,null,null,null,"Pre-vesting asset depn in first year (months)",null,"months",null,3.5]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,14]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,null,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Accelerated post-vesting asset life",null,"years",null,null,null,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Smoothing period following full depreciation of pre-vesting assets",null,"years",null,15]
[null,null,null,null,"RIIO-2 asset life",null,"years",null,45]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 20/21 prices",null,null,null,24.265624180091308,75.575379125780543,78.539119483654289,89.097444508579528,105.21278270451801,77.61295062181874,83.169963792832021,76.316314215248994,81.374484759045359,86.472798316801928,88.773713396244773,99.987059669302653,92.334630861645195,97.405183056914325,91.254455029953064,107.8513973764981,112.7814106362575,129.46104758722427,128.05734461084816,124.36188074160526,110.51366635320358,110.87417588734979,159.43632367418397,179.23991373181218,158.09167183610603]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 20/21 prices",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre-RIIO Other legacy adjustments' price control RAV additions adjustment",null,"£m 20/21 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,-0.45374134482442691,31.826224156279334]
[null,null,null,null,"RIIO post-vesting RAV additions",null,"£m 20/21 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,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO post-vesting RAV disposals (Are netted off NV Allowed Capex-Other)",null,"£m 20/21 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,-0.19236402029903615,-0.19236402029903615,-0.18034126903034639,-0.16831851776165666,-0.15629576649296689,-0.1442730152242771,-0.1442730152242771,-0.1442730152242771]
[]
[null,"Operational performance and return adjustment"]
[]
[null,null,null,null,"Notional gearing",null,"%","G",0.6]
[null,null,null,null,"Threshold 1",null,"annual real %","T1",0.03]
[null,null,null,null,"Threshold 2",null,"annual real %","T2",0.04]
[null,null,null,null,"Adjustment rate 1",null,"%","AR1",0.5]
[null,null,null,null,"Adjustment rate 2",null,"%","AR2",0.9]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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",null,"£m nominal","TAXAt"]
[]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[null,null,null,null,"General pool 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,null,null,0.18,0.18,0.18,0.18,0.18]
[null,null,null,null,"Special Rates capital allowance rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,"%",null,null,null,null,null,null,null,null,null,null,null,null,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,"Tax trigger deadband",null,"£m 20/21 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,null,null,0.89174414889398346,0.87414910415043801,0.86985298281870294,0.86635694486617343,0.86212037060421365]
[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,null,null,0.65,0.64,0.63,0.61,0.6]
[]
[null,null,null,"Variant and non-variant allowances: tax pool allocations"]
[null,null,null,null,"General: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Non-load related capex - asset replacement",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Non-load related capex - other",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,null,null,0.64762429180659398,0.61134428274227282,0.65808301624783738,0.63166399277084351,0.62991113949101196]
[null,null,null,null,"General: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Controllable opex",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,null,null,5.2480590348100563E-2,4.9360002239343274E-2,4.6832628355025434E-2,4.3417377748807252E-2,4.3914704194307243E-2]
[null,null,null,null,"Special Rate: Load related capex",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,null,null,0.94500474162774639,0.94654165582042571,0.95608047556143838,0.97055728430107036,0.96984342667005974]
[null,null,null,null,"Special Rate: Non-load related capex - asset replacement",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,null,null,0.14400337826951168,0.14668571166599384,0.1359761225791562,5.3913249193859626E-2,4.0581664353031961E-2]
[null,null,null,null,"Special Rate: Non-load related capex - other",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,null,null,2.0958332204460223E-2,1.9259664012980762E-2,2.1448031133846825E-2,2.0211058755561079E-2,2.0129007313682671E-2]
[null,null,null,null,"Special Rate: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: Controllable opex",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,null,null,0.12089884259970968,0.13918618373163183,0.15213184362397728,0.1766743500248508,0.1640179053940316]
[null,null,null,null,"Deferred Revenue: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Non-load related capex - asset replacement",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,null,null,0.80251968705842636,0.82040580880093839,0.81223245097690888,0.89149718650347098,0.90705657703681875]
[null,null,null,null,"Deferred Revenue: Non-load related capex - other",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,null,null,0.30807992778224441,0.34795010005550575,0.29658621658575368,0.32561960156387654,0.32754586197931401]
[null,null,null,null,"Deferred Revenue: Faults",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,null,null,0.84075588495266662,0.84075588495266662,0.84075588495266662,0.84075588495266662,0.84075588495266662]
[null,null,null,null,"Deferred Revenue: Tree cutting",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,null,null,4.2902237475974138E-2,4.2902237475974145E-2,4.2902237475974145E-2,4.2902237475974131E-2,4.2902237475974145E-2]
[null,null,null,null,"Deferred Revenue: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Controllable opex",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,null,null,0.37001609202138558,0.3608575284139931,0.34698738257734013,0.32483851347107073,0.33785861763457797]
[null,null,null,null,"Structures and Buildings: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Non-load related capex - asset replacement",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Non-load related capex - other",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Controllable opex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Load related capex",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,null,null,2.4130708060684809E-2,1.8264969466537981E-2,1.4843590079665179E-2,9.8417496517731098E-3,9.9683530762498841E-3]
[null,null,null,null,"Revenue: Non-load related capex - asset replacement",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Non-load related capex - other",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Faults",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,null,null,0.15924411504733338,0.15924411504733335,0.15924411504733335,0.15924411504733338,0.15924411504733335]
[null,null,null,null,"Revenue: Tree cutting",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,null,null,0.95709776252402579,0.9570977625240259,0.95709776252402579,0.95709776252402579,0.9570977625240259]
[null,null,null,null,"Revenue: 100% ‘revenue pool’ expenditure",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,null,null,1,1,1,1,1]
[null,null,null,null,"Revenue: Controllable opex",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,null,null,0.44082930268805304,0.44067742230437523,0.4398361220434473,0.44211569794784977,0.44111270651169526]
[null,null,null,null,"Non Qualifying: Load related capex",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,null,null,3.0864550311568831E-2,3.5193374713036352E-2,2.9075934358896379E-2,1.9600966047156537E-2,2.0188220253690405E-2]
[null,null,null,null,"Non Qualifying: Non-load related capex - asset replacement",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,null,null,5.3476934672062056E-2,3.2908479533067865E-2,5.1791426443934779E-2,5.4589564302669286E-2,5.2361758610149453E-2]
[null,null,null,null,"Non Qualifying: Non-load related capex - other",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,null,null,2.3337448206701444E-2,2.1445953189240714E-2,2.388273603256217E-2,2.2505346909718678E-2,2.2413991215991459E-2]
[null,null,null,null,"Non Qualifying: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Controllable opex",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,null,null,1.5775172342751276E-2,9.9188633106564051E-3,1.4212023400209859E-2,1.2954060807421551E-2,1.3096066265387797E-2]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"RIIO-1 MOD",null,"£m 2012/13 prices","LMOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.878099631944803]
[null,null,null,null,"Legacy RAV",null,"£m 2012/13 prices","LRAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126.58775840512381,124.17844099711739,114.28422728217147,114.63324579607378,120.43227595041046,114.56142393659987,105.97048261676689,108.46637737682228]
[null,null,null,null,"RIIO-2 tax pools opening balance brought forwards"]
[null,null,null,null,"General pool RIIO-2 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,null,null,55.599987180592713]
[null,null,null,null,"Special rates pool RIIO-2 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,null,null,284.7350204231588]
[null,null,null,null,"Deferred revenue expenditure pool RIIO-2 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,null,null,1354.2332722123499]
[null,null,null,null,"Deferred revenue expenditure pool capex additions pre-RIIO-2",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,null,null,null,1682.4675741189001]
[null,null,null,null,"Structures and buildings pool RIIO-2 opening balance brought forward",null,"£m nominal","OSBPt"]
[null,null,null,null,"Tax losses brought forwards",null,null,"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,null,null,0]
[null,null,null,null,"RPI forecast true up"]
[null,null,null,null,"Relevant revenue adjustments",null,"£m 2012/13 prices","REV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251.837939166441,244.31089676042151]
[null,null,null,null,"ED1 Price index adjustment factor ",null,"Index","RPIF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.238,1.321]
[null,null,null,null,"Legacy correction factor",null,null,"LK"]
[null,null,null,null,"Regulated Distribution Network Revenue",null,"£m nominal","RD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,279.46422679,290.64971804000004,279.87524431000003,280.96392697399995,295.61218076,302.06496326000001,328.22779650999991,390.93043488666933]
[null,null,null,null,"Allowed Distribution Network Revenue",null,"£m nominal","RIIO-1ARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280.86902679440749,288.84380742766234,282.26484040299204,295.47971438118259,306.49167069017739,321.94451616631,326.86098308043393,401.10083748150879]
[null,null,null,null,"Average Specified Rate",null,"scalar","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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71598360655737692,0.1,0.19287671232876738,2.0710000000000002]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,0,0,0,0,0,0,0,0]
[null,null,null,null,"Low Carbon Networks Fund"]
[null,null,null,null,"LCNF Second Tier and Discretionary Funding Mechanism value",null,"£m nominal","LCN2"]
[null,null,null,null,"Recovered LCN, determined to be unrecoverable",null,"£m nominal","LCN1"]
[null,null,null,null,"Connections GS Failure Payments Adjustment",null,null,"LCGSRA"]
[null,null,null,null,"Connection Guaranteed Standards Payments made",null,"£m nominal","LCGSPM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.64E-3,8.0300000000000007E-3,2.631E-2,2.1659999999999999E-2,2.6984999999999999E-2,2.878E-2,8.3595000000000003E-2,0]
[null,null,null,null,"Total connection guaranteed standards revenue exposure",null,"£m 2012/13 prices","LTCGSR",32]
[]
[null,null,null,"Legacy inputs for Incentives"]
[null,null,null,null,"Broader Measure of Customer Service (£m real 2012/13 prices)",null,null,"BMt"]
[null,null,null,null,"Customer Satisfaction Survey term",null,"£m 2012/13 prices","CS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.68740400000000024,1.793400000000001]
[null,null,null,null,"Complaints metric term",null,"£m 2012/13 prices","CM",null,null,null,null,null,null,null,null,null,null,null,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,"Stakeholder engagement reward term",null,"£m 2012/13 prices","SE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.22000000000000003]
[null,null,null,null,"Interruptions-Related Quality of Service (£m real 2012/13 prices)",null,null,"IQt"]
[null,null,null,null,"Performance on the number of supply interruptions and the duration of supply interruptions",null,"£m 2012/13 prices","QZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0703686525627463,4.3183003070426036]
[null,null,null,null,"Performance on severe weather supply restoration",null,"£m 2012/13 prices","QC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38867999999999903,0]
[null,null,null,null,"Performance on normal weather supply restoration",null,"£m 2012/13 prices","QD",null,null,null,null,null,null,null,null,null,null,null,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,"Incentive on Connections Engagement (£m real 2012/13 prices)",null,null,"ICEt"]
[null,null,null,null,"Incentive on Connections Engagement negative performance adjustment",null,"£m 2012/13 prices","ICEO",null,null,null,null,null,null,null,null,null,null,null,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,"Time To Connect (£m real 2012/13 prices)",null,null,"TTCt"]
[null,null,null,null,"LVSSA Time to Quote term",null,"£m 2012/13 prices","TQA",null,null,null,null,null,null,null,null,null,null,null,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,"LVSSB Time to Quote term",null,"£m 2012/13 prices","TQB",null,null,null,null,null,null,null,null,null,null,null,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,"LVSSA Time to Connect term",null,"£m 2012/13 prices","TCA",null,null,null,null,null,null,null,null,null,null,null,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,"LVSSB Time to Connect term",null,"£m 2012/13 prices","TCB",null,null,null,null,null,null,null,null,null,null,null,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,"Legacy inputs for Passthrough"]
[null,null,null,null,"Licence Fee adjustment"]
[null,null,null,null,"Licence fee payments",null,"£m nominal","LFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5874440000000001,1.45566983658333]
[null,null,null,null,"Licence fee allowance",null,"£m 2012/13 prices","LFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,0.8]
[null,null,null,null,"Business Rates adjustment"]
[null,null,null,null,"Business rates payments",null,"£m nominal","RBA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.869119999999999,20.869119999999999]
[null,null,null,null,"Business rates allowance",null,"£m 2012/13 prices","RBE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.3,13.3]
[null,null,null,null,"Transmission Connection Point Charges adjustment"]
[null,null,null,null,"Pass-through Transmission Connection Point Charges incurred",null,"£m nominal","PTPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7663137200000003,13.043202363063275]
[null,null,null,null,"Pass-through Transmission Connection Point Charges allowance",null,"£m 2012/13 prices","PTPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9,9]
[null,null,null,null,"Smart Meter Communication Licensee Costs adjustment"]
[null,null,null,null,"Smart Meter Communication Licensee Costs incurred",null,"£m nominal","SMCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7514029099999999,2.0525693107407399]
[null,null,null,null,"Smart Meter Communication Licensee Costs allowance",null,"£m 2012/13 prices","SMCE",null,null,null,null,null,null,null,null,null,null,null,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,"Smart Meter Information Technology Costs adjustment"]
[null,null,null,null,"Smart Meter Information Technology Costs incurred",null,"£m nominal","SMIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0168446550000001,0.39629771484202142]
[null,null,null,null,"Smart Meter Information Technology Costs allowance",null,"£m 2012/13 prices","SMIE",null,null,null,null,null,null,null,null,null,null,null,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,"Ring Fence Costs adjustment"]
[null,null,null,null,"Ring Fence Costs incurred",null,"£m nominal","RFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4057440000000001E-2,3.5790297074999998E-2]
[null,null,null,null,"Ring Fence Costs allowance",null,"£m 2012/13 prices","RFE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland variable Energy Costs Actual incurred",null,"£m nominal","SECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland variable Energy Costs allowance",null,"£m 2012/13 prices","SECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland Extension Variable Energy Costs incurred",null,"£m nominal","SEVECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs allowance",null,"£m 2012/13 prices","SEVECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs adjustment"]
[null,null,null,null,"Shetland New Energy Solution Residual Costs incurred",null,"£m nominal","SNESRCA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs allowance",null,"£m 2012/13 prices","SNESRCE",null,null,null,null,null,null,null,null,null,null,null,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,"Supplier of Last Resort adjustment"]
[null,null,null,null,"Supplier of Last Resort Net Costs incurred",null,"£m nominal","SLRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55616246000000003,0.97779994999999931]
[null,null,null,null,"Eligible Bad Debt adjustment adjustment"]
[null,null,null,null,"Eligible Use of System Bad Debt Costs incurred ",null,"£m nominal","EBDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.62095849833333328,2.2709171449999994,0]
[null,null,null,null,"Recovered Bad Debt",null,"£m nominal","RBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.3239889999999997E-2,0]
[null,null,null,null,"COVID-19 Bad Debt term"]
[null,null,null,null,"Aggregate value of provisional COVID-19 Bad Debt incurred",null,"£m nominal","PCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Credited Amount by the Administrator or Liquidator",null,"£m nominal","RCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Aggregate value of COVID-19 Bad Debt incurred",null,"£m nominal","CBDA",null,null,null,null,null,null,null,null,null,null,null,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,"Calculation of Forecasting Penalty"]
[null,null,null,null,"Base revenue (last year of RIIO-1, per RIIO-1 definition) (for use in Correction term)",null,"£m 20/21 prices"]
[null,null,null,null,"Recovered Revenue",null,"£m nominal"]
[null,null,null,null,"Allowed Revenue (as published)",null,"£m nominal","AR*t"]
[null,null,null,null,"Base Revenue (as published)",null,"£m 20/21 prices","BRt"]
[null,null,null,null,"Bad Debt",null,"£m nominal","BDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Recovered Bad Debt (enter as a -ive)",null,"£m nominal","RBDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Base Revenue Forecasting Penalty Adjustment",null,"Scalar","BRFPAt"]
[null,null,null,null,"Recovered Revenue Forecasting Penalty Adjustment",null,"Scalar","RRFPAt"]
[null,null,null,null,"Over/undercollection percentage for penal rate adjustment",null,"%",null,0.06]
[null,null,null,null,"Applicable BR penalty interest rate",null,"%",null,1.15E-2]
[null,null,null,null,"Applicable AR penalty interest rate",null,"%",null,1.15E-2]
[]
[]
["End of sheet"]

{"sheet":"NPgY","index":18,"n_rows":431,"n_cols":48,"rows_kept":431,"cut":false,"hidden":false,"merged":[]}
["NPgY",null,null,null,null,"Company select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!E29","v":"ENWL"}]
[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,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",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","2027-03-31","2028-03-31"]
[]
[null,null,"Key data management settings"]
[]
[]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"Export!K10","v":""},{"$f":"Export!L10","v":""},{"$f":"Export!M10","v":""},{"$f":"Export!N10","v":""},{"$f":"Export!O10","v":""},{"$f":"Export!P10","v":""},{"$f":"Export!Q10","v":""},{"$f":"Export!R10","v":""},{"$f":"Export!S10","v":""},{"$f":"Export!T10","v":0.56549575070821523},{"$f":"Export!U10","v":0.58237960339943329},{"$f":"Export!V10","v":0.59107648725212458},{"$f":"Export!W10","v":0.60345609065155803},{"$f":"Export!X10","v":0.62031161473087815},{"$f":"Export!Y10","v":0.6396033994334277},{"$f":"Export!Z10","v":0.65645892351274782},{"$f":"Export!AA10","v":0.68096317280453267},{"$f":"Export!AB10","v":0.70909348441926356},{"$f":"Export!AC10","v":0.73014164305949025},{"$f":"Export!AD10","v":0.73348441926345587},{"$f":"Export!AE10","v":0.76988668555240791},{"$f":"Export!AF10","v":0.8068271954674221},{"$f":"Export!AG10","v":0.83175637393767698},{"$f":"Export!AH10","v":0.85575070821529742},{"$f":"Export!AI10","v":0.87252124645892348},{"$f":"Export!AJ10","v":0.88192634560906513},{"$f":"Export!AK10","v":0.9008215297450427},{"$f":"Export!AL10","v":0.93453257790368272},{"$f":"Export!AM10","v":0.96308781869688376},{"$f":"Export!AN10","v":0.98801699716713864},{"$f":"Export!AO10","v":1},{"$f":"Export!AP10","v":1.0577620396600564},{"$f":"Export!AQ10","v":1.1912139111833526},{"$f":"Export!AR10","v":1.2720448764226937},{"$f":"Export!AS10","v":1.2761337585410994},{"$f":"Export!AT10","v":1.2703790008307307},{"$f":"Export!AU10","v":1.2784280216544934},{"$f":"Export!AV10","v":1.3010915309080842}]
[]
[]
[null,"Variable value terms"]
[]
[null,null,"Totex allowance"]
[]
[null,null,null,"Non-variant allowances"]
[null,null,null,null,"Non-variant allowed load related capex",null,"£m 20/21 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,null,null,41.337489049241327,44.566713867236565,15.791217847960752,16.93372587546224,10.935816835507847]
[null,null,null,null,"Non-variant allowed non-load related capex - asset replacement",null,"£m 20/21 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,null,null,40.389279733523281,40.330201132665032,40.920341816134425,43.384711150316768,43.801880297857707]
[null,null,null,null,"Non-variant allowed non-load related capex - other (net of disposals)",null,"£m 20/21 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,null,null,24.249079565425106,25.371027684615544,22.907341685297645,25.942683709845614,26.292148873576483]
[null,null,null,null,"Non-variant allowed faults",null,"£m 20/21 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,null,null,43.12669722483178,43.203978602219692,43.288554266769843,45.420549356273263,44.881451081162965]
[null,null,null,null,"Non-variant allowed tree cutting",null,"£m 20/21 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,null,null,5.3730659555108318,4.9667884163534408,4.9674544287765956,5.3923297636004275,5.0788873908226941]
[null,null,null,null,"Non-variant allowed 100% 'revenue pool' expenditure",null,"£m 20/21 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,null,null,7.568381879907653,7.5951118643254159,7.4505548346827659,7.7665536211004458,7.693456607147052]
[null,null,null,null,"Non-variant allowed controllable opex (net of DRS 10 & 16)",null,"£m 20/21 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,null,null,93.147160109807132,93.463564788705995,91.763662183393336,95.402940094132205,94.6904227450961]
[]
[null,null,null,null,"Non-variant allowed controllable opex (pre-DRS 10 & 16 netting)",null,"£m 20/21 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,null,null,93.974088450771688,94.290493129670551,92.590590524357893,96.229868435096762,95.517351086060657]
[]
[null,null,null,"Variant allowances"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,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(AR18:AR24)+SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AR$233-1)","v":3.8891722068658487},{"$f":"(SUM(AS18:AS24)+SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AS$233-1)","v":7.4254469361100153},{"$f":"(SUM(AT18:AT24)+SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AT$233-1)","v":10.09428260480691},{"$f":"(SUM(AU18:AU24)+SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AU$233-1)","v":14.291032698340938},{"$f":"(SUM(AV18:AV24)+SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AV$233-1)","v":16.835047222282284}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AR$233-1)","v":0.22252998639947588},{"$f":"SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AS$233-1)","v":0.58746605562073007},{"$f":"SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AT$233-1)","v":1.2558332044178317},{"$f":"SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AU$233-1)","v":2.7759241068290526},{"$f":"SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AV$233-1)","v":3.4992596121508242}]
[null,null,null,null,"Physical Security Re-opener",null,"£m 20/21 prices","PSUPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Specified Street Works Costs Re-opener",null,"£m 20/21 prices","SWRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Rail Electrification Costs Re-opener",null,"£m 20/21 prices","RECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","NZt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Coordinated Adjustment Mechanism Re-opener",null,"£m 20/21 prices","CAMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Electricity System Restoration Re-opener",null,"£m 20/21 prices","ESRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","EVRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Network Asset Risk Metric Expenditure",null,"£m 20/21 prices","NARMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.296791351833022,31.969280826458952,28.117962740584474,35.309654381585197,30.844657119354217]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"£m 20/21 prices","SRVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8837094477913467,13.119218696211354,19.257250921284175,37.770887478391913,38.775728780598911]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"£m 20/21 prices","LVSVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2532388001026074,5.4136890219239735,7.9465683375716738,15.586281746270981,16.000932835828987]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"£m 20/21 prices","LREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Digitalisation Re-opener",null,"£m 20/21 prices","DIGIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"PCB Interventions",null,"£m 20/21 prices","PCBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5624076105643541,4.7962962427552691,4.8110498137011906,0.44673657719958842,0.44178907364591946]
[null,null,null,null,"Visual Amenity Projects",null,"£m 20/21 prices","VAPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.89934694304204599,0.90829269781291411,0.91883921025019744,0.96311326385499629,0.96209574428203493]
[null,null,null,null,"Cyber Resilience OT baseline",null,"£m 20/21 prices","CROTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0183683750000001,0.94089687499999997,0.27480945833333337,0,0]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"£m 20/21 prices","CROTREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT Re-opener",null,"£m 20/21 prices","CRITREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Off-gas Grid Mechanistic Price Control Deliverable",null,"£m 20/21 prices","OGGt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Link Contribution (SSEH only)",null,"£m 20/21 prices","SLKCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"West Coast of Cumbria Re-opener (ENWL only)",null,"£m 20/21 prices","WCCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"£m 20/21 prices","SEFECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Hebrides and Orkney Re-opener (SSEN only)",null,"£m 20/21 prices","HOt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","SSMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Worst Served Customers",null,"£m 20/21 prices","WSCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6657993629280875,0.67285782285779849,0.68119214851015386,0.47739838038204574,0.47687320070643108]
[null,null,null,null,"EV Optioneering Projects",null,"£m 20/21 prices","EOPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT baseline",null,"£m 20/21 prices","CRITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.78435605435343747,0.88749897632104491,0.2509180708604557,0,0]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"£m 20/21 prices","WDVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Indirects Scaler",null,"£m 20/21 prices","Ist",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","LMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"£m 20/21 prices","NEWDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"New Control Room (SSEN only)",null,"£m 20/21 prices","CTRLt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Storm Arwen Re-opener",null,"£m 20/21 prices","SARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"High Value Projects Re-opener",null,"£m 20/21 prices","HVPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Strategic Investment",null,"£m 20/21 prices","SINVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Carry-over Green Recovery Scheme",null,"£m 20/21 prices","CGRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"1-in-20 Severe Weather Event",null,"£m 20/21 prices","OTSWt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 to Gross Load Related Expenditure",null,"£m 20/21 prices","NGLREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Variant allowances: totex subcategory allocations and other attributes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UM / PCD/ Other (for info only)","TIM / non-TIM (for info only)","RPE Incl. or Excl. (for info only)","Cap rate allocation (1 or 2)",null,"Load related capex (%)","Non-load related capex - asset replacement (%)","Non-load related capex - other (%)","Faults (%)","Tree cutting (%)","100% ‘revenue pool’ expenditure (%)","Controllable opex (%)","Check"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,1,null,{"$f":"(SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":9.3432932362523993E-2},{"$f":"(SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.26563816971836784},{"$f":"(SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":9.7773105181160752E-2},{"$f":"(SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.1585913730544137},{"$f":"(SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$22:$AV$22))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":1.8589618731472923E-2},{"$f":"(SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$23:$AV$23))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":2.7456272636326082E-2},{"$f":"(SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$24:$AV$24))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.33851852831573476},1]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,2,null,{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0.91131245870762223},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":8.8687541292377783E-2},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},1]
[null,null,null,null,"Physical Security Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Specified Street Works Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,5.1589919002035578E-2,0,0.85200136255545855,0,0,9.640871844250587E-2,1]
[null,null,null,null,"Rail Electrification Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Net Zero Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Coordinated Adjustment Mechanism Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Electricity System Restoration Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Environmental Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Network Asset Risk Metric Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Digitalisation Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"PCB Interventions",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","non-TIM","RPEs Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Visual Amenity Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Cyber Resilience IT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Off-gas Grid Mechanistic Price Control Deliverable",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Shetland Link Contribution (SSEH only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0.9,0,0,0,0.1,1]
[null,null,null,null,"West Coast of Cumbria Re-opener (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Worst Served Customers",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"EV Optioneering Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Cyber Resilience IT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Indirects Scaler",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Storm Arwen Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"High Value Projects Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Strategic Investment",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Carry-over Green Recovery Scheme",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"1-in-20 Severe Weather Event",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net to Gross Load Related Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[]
[null,null,"Actual totex"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 1"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALC"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCA"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCO"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFA"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATC"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARP"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACO"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 2"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALCU"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCAU"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCOU"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFAU"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATCU"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARPU"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACOU"]
[]
[null,null,"Pass-through costs"]
[]
[null,null,null,null,"Licence Fee Payments",null,"£m 20/21 prices","LFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7743169568965513,1.7917979121369114,1.8094510935372758,1.8272781979071011,1.845280938773181]
[null,null,null,null,"Prescribed Rates",null,"£m 20/21 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,null,null,26.983361487653465,27.016964677550913,27.150053173499447,27.2837972778024,27.418200220057589]
[null,null,null,null,"Pass-through Transmission Connection Point Charges",null,"£m 20/21 prices","TBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.641458943682618,15.936667672090557,16.409306039130684,16.886293815229251,17.333882488268504]
[null,null,null,null,"Smart Meter Communication Licensee Costs",null,"£m 20/21 prices","SMCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8194390904884656,2.8194390904884656,2.8194390904884656,2.8194390904884656,2.8194390904884656]
[null,null,null,null,"Smart Meter Information Technology Costs",null,"£m 20/21 prices","SMITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55619311774738334,0.55619311774738334,0.55619311774738334,0.55619311774738334,0.55619311774738334]
[null,null,null,null,"Ring Fence Costs",null,"£m 20/21 prices","RFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7473638694793398E-2,2.7657884050434237E-2,2.783068351824905E-2,2.8074184094579575E-2,2.8304409419056535E-2]
[null,null,null,null,"Supplier of Last Resort Net Costs",null,"£m 20/21 prices","SLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Valid Bad Debt Claims",null,"£m 20/21 prices","IBDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Pension Scheme Established Deficit repair expenditure",null,"£m 20/21 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,null,null,2.5796409151576274,0,0,0,0]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SCRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs (SSEH only)",null,"£m 20/21 prices","SECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Assistance for high-cost distributors adjustment (SSEH only)",null,"£m 20/21 prices","HBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Incentive revenue"]
[]
[null,null,null,null,"ODI 1 (BMCS)",null,"£m 20/21 prices","BMCSt"]
[null,null,null,null,"ODI 2 (Time to connect)",null,"£m 20/21 prices","TTCt"]
[null,null,null,null,"ODI 3 (Major connections)",null,"£m 20/21 prices","MCt"]
[null,null,null,null,"ODI 4 (Vulnerability incentive)",null,"£m 20/21 prices","CVIt"]
[null,null,null,null,"ODI 5 (DSO)",null,"£m 20/21 prices","DSOIt"]
[null,null,null,null,"ODI 6 (Interruptions Incentive Scheme)",null,"£m 20/21 prices","IQt"]
[null,null,null,null,"ODI 7 (Collaborative Streetworks)",null,"£m 20/21 prices","CSWt"]
[null,null,null,null,"ODI 8 (Dig, Fix, Go)",null,"£m 20/21 prices","DFGt"]
[null,null,null,null,"ODI 9",null,"£m 20/21 prices"]
[null,null,null,null,"ODI 10",null,"£m 20/21 prices"]
[]
[null,null,null,null,"BPI reward/penalty",null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,"Other revenue allowances"]
[]
[null,null,null,null,"Network Innovation Allowance (NIA) (excluded from Totex)",null,"£m 20/21 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,null,null,0.85105420800000009,0.85105420800000009,0.85105420800000009,0.85105420800000009,0.85105420800000009]
[null,null,null,null,"Carry-over Network Innovation Allowance",null,"£m 20/21 prices","CNIAt"]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures",null,"£m 20/21 prices","CGSRAt"]
[null,null,null,null,"Aggregate Amount",null,"£m 20/21 prices","AUMt"]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,"Time Value of Money Profile Adjustment",null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,null,null,"Network Innovation Allowance (NIA): cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Carry-over Network Innovation Allowance: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Aggregate Amount: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Directly Attributable Revenue Terms"]
[]
[null,null,null,"DRS"]
[null,null,null,null,"DRS1. Connection services revenue",null,"£m 20/21 prices","DRS1R"]
[null,null,null,null,"DRS1. Connection services costs",null,"£m 20/21 prices","DRS1C"]
[null,null,null,null,"DRS2. Diversionary works under obligation revenue",null,"£m 20/21 prices","DRS2R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1840478763735609,4.1840478763735609,4.1840478763735609,4.1840478763735609,4.1840478763735609]
[null,null,null,null,"DRS2. Diversionary works under obligation costs",null,"£m 20/21 prices","DRS2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.1840478763735609,-4.1840478763735609,-4.1840478763735609,-4.1840478763735609,-4.1840478763735609]
[null,null,null,null,"DRS3. Works required by any alteration of premises revenue",null,"£m 20/21 prices","DRS3R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8113676380077057,1.8113676380077057,1.8113676380077057,1.8113676380077057,1.8113676380077057]
[null,null,null,null,"DRS3. Works required by any alteration of premises costs",null,"£m 20/21 prices","DRS3C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.8157305902914223,-1.8157305902914223,-1.8157305902914223,-1.8157305902914223,-1.8157305902914223]
[null,null,null,null,"DRS10. Value Added Services revenue",null,"£m 20/21 prices","DRS10R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0417386309645535,1.0417386309645535,1.0417386309645535,1.0417386309645535,1.0417386309645535]
[null,null,null,null,"DRS10. Value Added Services costs",null,"£m 20/21 prices","DRS10C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.21481029000000004,-0.21481029000000004,-0.21481029000000004,-0.21481029000000004,-0.21481029000000004]
[null,null,null,null,"DRS11. Top-up, standby and enhanced system security revenue",null,"£m 20/21 prices","DRS11R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security costs",null,"£m 20/21 prices","DRS11C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS12. Revenue protection services revenue",null,"£m 20/21 prices","DRS12R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS12. Revenue protection services costs",null,"£m 20/21 prices","DRS12C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS13. Metering Services revenue",null,"£m 20/21 prices","DRS13R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7729064457700292,1.0271242400124705,0.50106740235762759,0.17684104616157548,9.6974697817080457E-2]
[null,null,null,null,"DRS13. Metering Services costs",null,"£m 20/21 prices","DRS13C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.17881393478188909,-0.17881393478188909,-0.17881393478188909,-0.17881393478188909,-0.17881393478188909]
[null,null,null,null,"DRS14. Smart Meter Roll-out rechargeable services revenue",null,"£m 20/21 prices","DRS14R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS14. Smart Meter Roll-out rechargeable services costs",null,"£m 20/21 prices","DRS14C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS15. Miscellaneous revenue",null,"£m 20/21 prices","DRS15R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6086800448685702E-2,3.6086800448685702E-2,3.6086800448685702E-2,3.6086800448685702E-2,3.6086800448685702E-2]
[null,null,null,null,"DRS15. Miscellaneous costs",null,"£m 20/21 prices","DRS15C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS16. Distribution Network Voltage Control Services revenue",null,"£m 20/21 prices","DRS16R"]
[null,null,null,null,"DRS16. Distribution Network Voltage Control Services costs",null,"£m 20/21 prices","DRS16C"]
[]
[null,"Finance inputs"]
[]
[null,null,null,"Allowed return on capital"]
[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,null,null,null,null,null,null,null,null,null,null,null,3.1E-2,3.1300000000000001E-2,3.1099999999999999E-2,3.04E-2,2.98E-2]
[]
[null,null,null,null,"Risk Free Rate",null,"annual real %","RFR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,1.11E-2,1.18E-2,1.21E-2,1.18E-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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,null,0.6,0.6,0.6,0.6,0.6]
[]
[null,null,null,null,"RIIO-1 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,3.7574999999999997E-2,3.6729999999999999E-2,3.5885E-2,3.4584999999999998E-2,3.3610000000000001E-2,3.2570000000000002E-2,3.1529999999999996E-2,3.0359999999999998E-2]
[null,null,null,null,"RIIO-1 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,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[]
[null,null,null,"Real Price Effects"]
[null,null,null,null,"Cumulative RPEs",null,"%","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,null,null,null,null,null,1.0133256628750003,1.0251815731306377,1.0392265606825275,1.0515933567546496,1.0633712023503017]
[]
[null,null,null,"Notional finance parameters"]
[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,null,null,0.05,0.05,0.05,0.05,0.05]
[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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[null,null,null,null,"RPI 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Totex capitalisation rates and TIM"]
[null,null,null,null,"Capitalisation rate 1",null,"%",null,0.75]
[null,null,null,null,"Capitalisation rate 2",null,"%",null,0.85]
[]
[null,null,null,null,"RIIO-2 funding adjustment rate",null,"%",null,0.499]
[]
[null,"RAV"]
[]
[null,null,null,null,"RIIO-2 disposals",null,"£m 20/21 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,null,null,-0.71622732429882596,-0.68520146678526928,-0.74133193109344475,-0.74519576529903342,-0.74958193047439337]
[null,null,null,null,"Metering write off",null,"£m 20/21 prices",null,25.685333423465551]
[null,null,null,null,"Vesting year",null,"year ending",null,"1991-03-31"]
[null,null,null,null,"Pre-vesting asset depn in first year (months)",null,"months",null,3.5]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,15]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,null,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Accelerated post-vesting asset life",null,"years",null,null,null,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Smoothing period following full depreciation of pre-vesting assets",null,"years",null,15]
[null,null,null,null,"RIIO-2 asset life",null,"years",null,45]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 20/21 prices",null,null,null,24.636091724825523,76.316314215248994,85.392769061237331,104.47184761504957,100.76717216770739,114.28923755050639,128.92270556750799,165.59899249619562,143.67215534286859,118.31824557648004,82.690202440705221,65.124748615625549,110.99378275507888,123.77415961871581,147.37428992222351,149.43816500896133,122.1798615226123,139.75588034742836,154.35361216730041,166.22064200731285,157.68150527920224,166.3649018420314,214.15008586138561,216.5053146833024,243.70330721055794]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 20/21 prices",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre-RIIO Other legacy adjustments' price control RAV additions adjustment",null,"£m 20/21 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,-0.94310475633655599,11.109391080357373]
[null,null,null,null,"RIIO post-vesting RAV additions",null,"£m 20/21 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,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO post-vesting RAV disposals (Are netted off NV Allowed Capex-Other)",null,"£m 20/21 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,-7.5896977953079925E-2,-2.0731135741582776E-2,-1.350752524103239E-2,-1.8162365947278124E-2,-1.0654494122085641E-2,-3.0108693747317814E-3,-7.2583247785493136E-3,-1.1378068138217174E-2]
[]
[null,"Operational performance and return adjustment"]
[]
[null,null,null,null,"Notional gearing",null,"%","G",0.6]
[null,null,null,null,"Threshold 1",null,"annual real %","T1",0.03]
[null,null,null,null,"Threshold 2",null,"annual real %","T2",0.04]
[null,null,null,null,"Adjustment rate 1",null,"%","AR1",0.5]
[null,null,null,null,"Adjustment rate 2",null,"%","AR2",0.9]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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",null,"£m nominal","TAXAt"]
[]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[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,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,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,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,null,null,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2]
[]
[null,null,null,null,"Tax trigger deadband",null,"£m 20/21 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,null,null,1.0803939292800546,1.0829768450414443,1.0763209452385896,1.0795250839288923,1.0879155809511731]
[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,null,null,0.65,0.64,0.63,0.61,0.6]
[]
[null,null,null,"Variant and non-variant allowances: tax pool allocations"]
[null,null,null,null,"General: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Non-load related capex - asset replacement",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Non-load related capex - other",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,null,null,0.57758777167165709,0.55894687569987844,0.61589550160001871,0.59158950495678342,0.5825441491969936]
[null,null,null,null,"General: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Controllable opex",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,null,null,3.7069248326557759E-2,3.6138104457884956E-2,3.5650237644732963E-2,3.1824760920110641E-2,3.3666754986592849E-2]
[null,null,null,null,"Special Rate: Load related capex",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,null,null,0.99280011496757448,0.98276059658243731,0.98448106517065537,0.98988293245004022,0.98959795863711186]
[null,null,null,null,"Special Rate: Non-load related capex - asset replacement",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,null,null,0.21685838021190124,0.21482483047314205,0.19369329896751014,0.12226819960414467,0.10665897570567763]
[null,null,null,null,"Special Rate: Non-load related capex - other",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,null,null,3.3077727603091377E-2,3.1444935871307193E-2,3.6433824229500478E-2,2.5481610667087557E-2,2.4893009004124961E-2]
[null,null,null,null,"Special Rate: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: Controllable opex",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,null,null,0.15055220662066604,0.16771494829585737,0.17057355015028444,0.20213252522964459,0.19197424405892621]
[null,null,null,null,"Deferred Revenue: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Non-load related capex - asset replacement",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,null,null,0.72727357100029399,0.72766318224401849,0.74413250709367185,0.81679423604107704,0.82817437283463213]
[null,null,null,null,"Deferred Revenue: Non-load related capex - other",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,null,null,0.37553851515808012,0.39649320403065275,0.3324749352352564,0.36868458647964175,0.37864757402294441]
[null,null,null,null,"Deferred Revenue: Faults",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,null,null,0.86960074172617086,0.86960074172617086,0.86960074172617086,0.86960074172617086,0.86960074172617097]
[null,null,null,null,"Deferred Revenue: Tree cutting",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,null,null,3.8809226205708452E-2,3.8809226205708459E-2,3.8809226205708452E-2,3.8809226205708452E-2,3.8809226205708459E-2]
[null,null,null,null,"Deferred Revenue: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Controllable opex",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,null,null,0.35105871879893918,0.33584558092400713,0.3353975865641835,0.30568091615075704,0.31150473718781174]
[null,null,null,null,"Structures and Buildings: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Non-load related capex - asset replacement",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Non-load related capex - other",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Controllable opex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Non-load related capex - asset replacement",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Non-load related capex - other",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Faults",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,null,null,0.13039925827382914,0.13039925827382914,0.13039925827382912,0.13039925827382914,0.13039925827382914]
[null,null,null,null,"Revenue: Tree cutting",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,null,null,0.96119077379429152,0.96119077379429163,0.96119077379429152,0.96119077379429152,0.96119077379429163]
[null,null,null,null,"Revenue: 100% ‘revenue pool’ expenditure",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,null,null,1,1,1,1,1]
[null,null,null,null,"Revenue: Controllable opex",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,null,null,0.44700622814582092,0.44657438009639555,0.44412130268109712,0.44792533863957645,0.44978571705802606]
[null,null,null,null,"Non Qualifying: Load related capex",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,null,null,7.1998850324254161E-3,1.7239403417562658E-2,1.5518934829344652E-2,1.011706754995983E-2,1.0402041362888128E-2]
[null,null,null,null,"Non Qualifying: Non-load related capex - asset replacement",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,null,null,5.586804878780479E-2,5.7511987282839509E-2,6.217419393881795E-2,6.0937564354778234E-2,6.516665145969025E-2]
[null,null,null,null,"Non Qualifying: Non-load related capex - other",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,null,null,1.379598556717139E-2,1.3114984398161637E-2,1.5195738935224563E-2,1.4244297896487287E-2,1.3915267775937013E-2]
[null,null,null,null,"Non Qualifying: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Controllable opex",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,null,null,1.4313598108016022E-2,1.3726986225855038E-2,1.4257322959701915E-2,1.2436459059911165E-2,1.3068546708643136E-2]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"RIIO-1 MOD",null,"£m 2012/13 prices","LMOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.7490952060521]
[null,null,null,null,"Legacy RAV",null,"£m 2012/13 prices","LRAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171.99794153715521,156.15150586639288,152.63943605012247,156.72932059688225,158.50339127249765,152.48712138064479,149.03835227195125,171.80817019733439]
[null,null,null,null,"RIIO-2 tax pools opening balance brought forwards"]
[null,null,null,null,"General pool RIIO-2 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,null,null,61.375686737584417]
[null,null,null,null,"Special rates pool RIIO-2 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,null,null,294.72823946039415]
[null,null,null,null,"Deferred revenue expenditure pool RIIO-2 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,null,null,1971.0037756499801]
[null,null,null,null,"Deferred revenue expenditure pool capex additions pre-RIIO-2",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,null,null,null,2425.2251491539892]
[null,null,null,null,"Structures and buildings pool RIIO-2 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,null,null,0]
[null,null,null,null,"Tax losses brought forwards",null,null,"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,null,null,0]
[null,null,null,null,"RPI forecast true up"]
[null,null,null,null,"Relevant revenue adjustments",null,"£m 2012/13 prices","REV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,322.5582258768041,312.74861308404905]
[null,null,null,null,"ED1 Price index adjustment factor ",null,"Index","RPIF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.238,1.321]
[null,null,null,null,"Legacy correction factor",null,null,"LK"]
[null,null,null,null,"Regulated Distribution Network Revenue",null,"£m nominal","RD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,362.40487973000006,368.88739396,362.53432938000003,376.83303244799998,384.71690965999994,386.17439844,413.58463252000001,508.7183866468875]
[null,null,null,null,"Allowed Distribution Network Revenue",null,"£m nominal","RIIO-1ARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,363.05715884987347,365.88559182515837,364.23589223643125,384.71010086803938,390.00820553917214,404.62615881669274,409.82608043240771,514.48485070308345]
[null,null,null,null,"Average Specified Rate",null,"scalar","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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71598360655737692,0.1,0.19287671232876738,2.0710000000000002]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,0,0,0,0,0,0,0,0]
[null,null,null,null,"Low Carbon Networks Fund"]
[null,null,null,null,"LCNF Second Tier and Discretionary Funding Mechanism value",null,"£m nominal","LCN2"]
[null,null,null,null,"Recovered LCN, determined to be unrecoverable",null,"£m nominal","LCN1"]
[null,null,null,null,"Connections GS Failure Payments Adjustment",null,null,"LCGSRA"]
[null,null,null,null,"Connection Guaranteed Standards Payments made",null,"£m nominal","LCGSPM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2550000000000002E-3,1.2815E-2,3.5615000000000001E-2,2.5845E-2,5.4010000000000002E-2,4.6679999999999999E-2,7.4635000000000007E-2,0]
[null,null,null,null,"Total connection guaranteed standards revenue exposure",null,"£m 2012/13 prices","LTCGSR",43.3]
[]
[null,null,null,"Legacy inputs for Incentives"]
[null,null,null,null,"Broader Measure of Customer Service (£m real 2012/13 prices)",null,null,"BMt"]
[null,null,null,null,"Customer Satisfaction Survey term",null,"£m 2012/13 prices","CS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.94059122090631953,2.3765000000000018]
[null,null,null,null,"Complaints metric term",null,"£m 2012/13 prices","CM",null,null,null,null,null,null,null,null,null,null,null,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,"Stakeholder engagement reward term",null,"£m 2012/13 prices","SE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.32000000000000006]
[null,null,null,null,"Interruptions-Related Quality of Service (£m real 2012/13 prices)",null,null,"IQt"]
[null,null,null,null,"Performance on the number of supply interruptions and the duration of supply interruptions",null,"£m 2012/13 prices","QZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2180399291120754,6.8505943334495347]
[null,null,null,null,"Performance on severe weather supply restoration",null,"£m 2012/13 prices","QC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.0160000000000178E-3,0]
[null,null,null,null,"Performance on normal weather supply restoration",null,"£m 2012/13 prices","QD",null,null,null,null,null,null,null,null,null,null,null,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,"Incentive on Connections Engagement (£m real 2012/13 prices)",null,null,"ICEt"]
[null,null,null,null,"Incentive on Connections Engagement negative performance adjustment",null,"£m 2012/13 prices","ICEO",null,null,null,null,null,null,null,null,null,null,null,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,"Time To Connect (£m real 2012/13 prices)",null,null,"TTCt"]
[null,null,null,null,"LVSSA Time to Quote term",null,"£m 2012/13 prices","TQA",null,null,null,null,null,null,null,null,null,null,null,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,"LVSSB Time to Quote term",null,"£m 2012/13 prices","TQB",null,null,null,null,null,null,null,null,null,null,null,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,"LVSSA Time to Connect term",null,"£m 2012/13 prices","TCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.418328878166473E-2]
[null,null,null,null,"LVSSB Time to Connect term",null,"£m 2012/13 prices","TCB",null,null,null,null,null,null,null,null,null,null,null,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,"Legacy inputs for Passthrough"]
[null,null,null,null,"Licence Fee adjustment"]
[null,null,null,null,"Licence fee payments",null,"£m nominal","LFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2793269999999999,2.0896579347369775]
[null,null,null,null,"Licence fee allowance",null,"£m 2012/13 prices","LFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2,1.2]
[null,null,null,null,"Business Rates adjustment"]
[null,null,null,null,"Business rates payments",null,"£m nominal","RBA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.9056,26.9056]
[null,null,null,null,"Business rates allowance",null,"£m 2012/13 prices","RBE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.3,29.3]
[null,null,null,null,"Transmission Connection Point Charges adjustment"]
[null,null,null,null,"Pass-through Transmission Connection Point Charges incurred",null,"£m nominal","PTPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.909902929999999,13.771273034369312]
[null,null,null,null,"Pass-through Transmission Connection Point Charges allowance",null,"£m 2012/13 prices","PTPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.2,12.2]
[null,null,null,null,"Smart Meter Communication Licensee Costs adjustment"]
[null,null,null,null,"Smart Meter Communication Licensee Costs incurred",null,"£m nominal","SMCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4836751000000001,2.9648137262962955]
[null,null,null,null,"Smart Meter Communication Licensee Costs allowance",null,"£m 2012/13 prices","SMCE",null,null,null,null,null,null,null,null,null,null,null,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,"Smart Meter Information Technology Costs adjustment"]
[null,null,null,null,"Smart Meter Information Technology Costs incurred",null,"£m nominal","SMIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0168446550000001,0.58435039433334446]
[null,null,null,null,"Smart Meter Information Technology Costs allowance",null,"£m 2012/13 prices","SMIE",null,null,null,null,null,null,null,null,null,null,null,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,"Ring Fence Costs adjustment"]
[null,null,null,null,"Ring Fence Costs incurred",null,"£m nominal","RFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4057440000000001E-2,3.5790297074999998E-2]
[null,null,null,null,"Ring Fence Costs allowance",null,"£m 2012/13 prices","RFE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland variable Energy Costs Actual incurred",null,"£m nominal","SECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland variable Energy Costs allowance",null,"£m 2012/13 prices","SECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland Extension Variable Energy Costs incurred",null,"£m nominal","SEVECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs allowance",null,"£m 2012/13 prices","SEVECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs adjustment"]
[null,null,null,null,"Shetland New Energy Solution Residual Costs incurred",null,"£m nominal","SNESRCA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs allowance",null,"£m 2012/13 prices","SNESRCE",null,null,null,null,null,null,null,null,null,null,null,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,"Supplier of Last Resort adjustment"]
[null,null,null,null,"Supplier of Last Resort Net Costs incurred",null,"£m nominal","SLRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79638032000000003,1.3958014500000004]
[null,null,null,null,"Eligible Bad Debt adjustment adjustment"]
[null,null,null,null,"Eligible Use of System Bad Debt Costs incurred ",null,"£m nominal","EBDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91531107499999975,2.9673623583333337,0]
[null,null,null,null,"Recovered Bad Debt",null,"£m nominal","RBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.12331441999999999,0]
[null,null,null,null,"COVID-19 Bad Debt term"]
[null,null,null,null,"Aggregate value of provisional COVID-19 Bad Debt incurred",null,"£m nominal","PCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Credited Amount by the Administrator or Liquidator",null,"£m nominal","RCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Aggregate value of COVID-19 Bad Debt incurred",null,"£m nominal","CBDA",null,null,null,null,null,null,null,null,null,null,null,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,"Calculation of Forecasting Penalty"]
[null,null,null,null,"Base revenue (last year of RIIO-1, per RIIO-1 definition) (for use in Correction term)",null,"£m 20/21 prices"]
[null,null,null,null,"Recovered Revenue",null,"£m nominal"]
[null,null,null,null,"Allowed Revenue (as published)",null,"£m nominal","AR*t"]
[null,null,null,null,"Base Revenue (as published)",null,"£m 20/21 prices","BRt"]
[null,null,null,null,"Bad Debt",null,"£m nominal","BDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Recovered Bad Debt (enter as a -ive)",null,"£m nominal","RBDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Base Revenue Forecasting Penalty Adjustment",null,"Scalar","BRFPAt"]
[null,null,null,null,"Recovered Revenue Forecasting Penalty Adjustment",null,"Scalar","RRFPAt"]
[null,null,null,null,"Over/undercollection percentage for penal rate adjustment",null,"%",null,0.06]
[null,null,null,null,"Applicable BR penalty interest rate",null,"%",null,1.15E-2]
[null,null,null,null,"Applicable AR penalty interest rate",null,"%",null,1.15E-2]
[]
[]
["End of sheet"]

{"sheet":"WMID","index":19,"n_rows":431,"n_cols":48,"rows_kept":431,"cut":false,"hidden":false,"merged":[]}
["WMID",null,null,null,null,"Company select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!E29","v":"ENWL"}]
[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,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",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","2027-03-31","2028-03-31"]
[]
[null,null,"Key data management settings"]
[]
[]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"Export!K10","v":""},{"$f":"Export!L10","v":""},{"$f":"Export!M10","v":""},{"$f":"Export!N10","v":""},{"$f":"Export!O10","v":""},{"$f":"Export!P10","v":""},{"$f":"Export!Q10","v":""},{"$f":"Export!R10","v":""},{"$f":"Export!S10","v":""},{"$f":"Export!T10","v":0.56549575070821523},{"$f":"Export!U10","v":0.58237960339943329},{"$f":"Export!V10","v":0.59107648725212458},{"$f":"Export!W10","v":0.60345609065155803},{"$f":"Export!X10","v":0.62031161473087815},{"$f":"Export!Y10","v":0.6396033994334277},{"$f":"Export!Z10","v":0.65645892351274782},{"$f":"Export!AA10","v":0.68096317280453267},{"$f":"Export!AB10","v":0.70909348441926356},{"$f":"Export!AC10","v":0.73014164305949025},{"$f":"Export!AD10","v":0.73348441926345587},{"$f":"Export!AE10","v":0.76988668555240791},{"$f":"Export!AF10","v":0.8068271954674221},{"$f":"Export!AG10","v":0.83175637393767698},{"$f":"Export!AH10","v":0.85575070821529742},{"$f":"Export!AI10","v":0.87252124645892348},{"$f":"Export!AJ10","v":0.88192634560906513},{"$f":"Export!AK10","v":0.9008215297450427},{"$f":"Export!AL10","v":0.93453257790368272},{"$f":"Export!AM10","v":0.96308781869688376},{"$f":"Export!AN10","v":0.98801699716713864},{"$f":"Export!AO10","v":1},{"$f":"Export!AP10","v":1.0577620396600564},{"$f":"Export!AQ10","v":1.1912139111833526},{"$f":"Export!AR10","v":1.2720448764226937},{"$f":"Export!AS10","v":1.2761337585410994},{"$f":"Export!AT10","v":1.2703790008307307},{"$f":"Export!AU10","v":1.2784280216544934},{"$f":"Export!AV10","v":1.3010915309080842}]
[]
[]
[null,"Variable value terms"]
[]
[null,null,"Totex allowance"]
[]
[null,null,null,"Non-variant allowances"]
[null,null,null,null,"Non-variant allowed load related capex",null,"£m 20/21 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,null,null,49.371809816774132,37.641560576689081,18.265305291767319,19.033176464384088,20.183414306011642]
[null,null,null,null,"Non-variant allowed non-load related capex - asset replacement",null,"£m 20/21 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,null,null,49.369130180399331,50.089181108727601,47.584026020587643,46.474511631867323,43.291988206710812]
[null,null,null,null,"Non-variant allowed non-load related capex - other (net of disposals)",null,"£m 20/21 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,null,null,27.428050876547726,27.997634389802059,27.98501962687499,24.623287012593622,23.988958670015425]
[null,null,null,null,"Non-variant allowed faults",null,"£m 20/21 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,null,null,28.838851324650488,28.146803201517681,27.582968127177896,27.103219934580917,26.539372238275337]
[null,null,null,null,"Non-variant allowed tree cutting",null,"£m 20/21 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,null,null,10.336734769394926,10.930705813421111,10.774562163188984,10.257448647504038,9.9253323440570913]
[null,null,null,null,"Non-variant allowed 100% 'revenue pool' expenditure",null,"£m 20/21 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,null,null,17.955136402958988,17.132381306557036,16.140592275432159,16.06625993104047,15.77548510230346]
[null,null,null,null,"Non-variant allowed controllable opex (net of DRS 10 & 16)",null,"£m 20/21 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,null,null,102.35874222938683,97.635990238373239,94.024222809778664,94.447982906796611,93.230336803252868]
[]
[null,null,null,null,"Non-variant allowed controllable opex (pre-DRS 10 & 16 netting)",null,"£m 20/21 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,null,null,102.67037307241536,97.947621081401763,94.335853652807188,94.759613749825135,93.541967646281392]
[]
[null,null,null,"Variant allowances"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,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(AR18:AR24)+SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AR$233-1)","v":4.3192492689663249},{"$f":"(SUM(AS18:AS24)+SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AS$233-1)","v":8.0367964733368797},{"$f":"(SUM(AT18:AT24)+SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AT$233-1)","v":11.611391425202143},{"$f":"(SUM(AU18:AU24)+SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AU$233-1)","v":13.948017484103486},{"$f":"(SUM(AV18:AV24)+SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AV$233-1)","v":18.196108024656823}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AR$233-1)","v":0.19761610712961239},{"$f":"SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AS$233-1)","v":0.45425550591335062},{"$f":"SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AT$233-1)","v":0.81109664679471771},{"$f":"SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AU$233-1)","v":0.93670645433671085},{"$f":"SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AV$233-1)","v":1.0786509870798067}]
[null,null,null,null,"Physical Security Re-opener",null,"£m 20/21 prices","PSUPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Specified Street Works Costs Re-opener",null,"£m 20/21 prices","SWRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Rail Electrification Costs Re-opener",null,"£m 20/21 prices","RECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","NZt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Coordinated Adjustment Mechanism Re-opener",null,"£m 20/21 prices","CAMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Electricity System Restoration Re-opener",null,"£m 20/21 prices","ESRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","EVRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Network Asset Risk Metric Expenditure",null,"£m 20/21 prices","NARMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.487893397460233,41.508451223023663,45.356789047375308,30.736460410396447,53.011160861705413]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"£m 20/21 prices","SRVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.054041709525707,12.569061826535343,14.914498034899104,13.909411746155438,13.032542846954609]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"£m 20/21 prices","LVSVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9096494231409893,3.6374986845690369,4.3162701983388505,4.0253972514443532,3.7716305414542148]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"£m 20/21 prices","LREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Digitalisation Re-opener",null,"£m 20/21 prices","DIGIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"PCB Interventions",null,"£m 20/21 prices","PCBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8660482193885104,1.8326423439654798,1.4464625176089008,0.22075430081449024,0.21698049655721691]
[null,null,null,null,"Visual Amenity Projects",null,"£m 20/21 prices","VAPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92139493981063081,0.91112898719395718,0.90182162413952538,0.90407226228911453,0.89414975081249004]
[null,null,null,null,"Cyber Resilience OT baseline",null,"£m 20/21 prices","CROTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4567208670103091,1.8715040457597099,0.63876899999999992,0,0]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"£m 20/21 prices","CROTREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT Re-opener",null,"£m 20/21 prices","CRITREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Off-gas Grid Mechanistic Price Control Deliverable",null,"£m 20/21 prices","OGGt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Link Contribution (SSEH only)",null,"£m 20/21 prices","SLKCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"West Coast of Cumbria Re-opener (ENWL only)",null,"£m 20/21 prices","WCCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"£m 20/21 prices","SEFECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Hebrides and Orkney Re-opener (SSEN only)",null,"£m 20/21 prices","HOt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","SSMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Worst Served Customers",null,"£m 20/21 prices","WSCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30192032719960921,0.29937545479186523,0.29689555285316327,0.29752185906633904,0.29508319806906735]
[null,null,null,null,"EV Optioneering Projects",null,"£m 20/21 prices","EOPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT baseline",null,"£m 20/21 prices","CRITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9558583851884634,3.8071057534479165,3.4189678009091828,0,0]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"£m 20/21 prices","WDVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Indirects Scaler",null,"£m 20/21 prices","Ist",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","LMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"£m 20/21 prices","NEWDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34791867346076866,1.1820461536173186,3.0384596418363419,0.4012809112320283,0]
[null,null,null,null,"New Control Room (SSEN only)",null,"£m 20/21 prices","CTRLt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Storm Arwen Re-opener",null,"£m 20/21 prices","SARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"High Value Projects Re-opener",null,"£m 20/21 prices","HVPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Strategic Investment",null,"£m 20/21 prices","SINVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Carry-over Green Recovery Scheme",null,"£m 20/21 prices","CGRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"1-in-20 Severe Weather Event",null,"£m 20/21 prices","OTSWt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 to Gross Load Related Expenditure",null,"£m 20/21 prices","NGLREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Variant allowances: totex subcategory allocations and other attributes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UM / PCD/ Other (for info only)","TIM / non-TIM (for info only)","RPE Incl. or Excl. (for info only)","Cap rate allocation (1 or 2)",null,"Load related capex (%)","Non-load related capex - asset replacement (%)","Non-load related capex - other (%)","Faults (%)","Tree cutting (%)","100% ‘revenue pool’ expenditure (%)","Controllable opex (%)","Check"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,1,null,{"$f":"(SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":9.6537867088353518E-2},{"$f":"(SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.29190105091501617},{"$f":"(SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.10293744389036331},{"$f":"(SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":9.2339466989454916E-2},{"$f":"(SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$22:$AV$22))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":3.4891587488254758E-2},{"$f":"(SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$23:$AV$23))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":5.5499303330240168E-2},{"$f":"(SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$24:$AV$24))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.32589328029831743},1.0000000000000002]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,2,null,{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0.93707499981752163},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":6.2925000182478361E-2},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},0.99999999999999989]
[null,null,null,null,"Physical Security Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Specified Street Works Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Rail Electrification Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Net Zero Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Coordinated Adjustment Mechanism Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Electricity System Restoration Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Environmental Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Network Asset Risk Metric Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Digitalisation Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"PCB Interventions",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","non-TIM","RPEs Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Visual Amenity Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience IT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Off-gas Grid Mechanistic Price Control Deliverable",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Shetland Link Contribution (SSEH only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0.9,0,0,0,0.1,1]
[null,null,null,null,"West Coast of Cumbria Re-opener (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Worst Served Customers",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"EV Optioneering Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Cyber Resilience IT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Indirects Scaler",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Storm Arwen Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"High Value Projects Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Strategic Investment",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Carry-over Green Recovery Scheme",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"1-in-20 Severe Weather Event",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net to Gross Load Related Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[]
[null,null,"Actual totex"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 1"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALC"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCA"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCO"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFA"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATC"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARP"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACO"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 2"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALCU"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCAU"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCOU"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFAU"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATCU"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARPU"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACOU"]
[]
[null,null,"Pass-through costs"]
[]
[null,null,null,null,"Licence Fee Payments",null,"£m 20/21 prices","LFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1259000000000001,2.1259999999999999,2.1259000000000001,2.1259000000000001,2.1259000000000001]
[null,null,null,null,"Prescribed Rates",null,"£m 20/21 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,null,null,29.601199999999999,29.631499999999999,29.6526,29.6526,29.6526]
[null,null,null,null,"Pass-through Transmission Connection Point Charges",null,"£m 20/21 prices","TBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1507000000000005,9.1510999999999996,9.1509,9.1509,9.1509]
[null,null,null,null,"Smart Meter Communication Licensee Costs",null,"£m 20/21 prices","SMCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5777000000000001,2.5893000000000002,2.6009000000000002,2.6126,2.6244000000000001]
[null,null,null,null,"Smart Meter Information Technology Costs",null,"£m 20/21 prices","SMITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.54410000000000003,0.51829999999999998,0.7026,0.49709999999999999,0.50190000000000001]
[null,null,null,null,"Ring Fence Costs",null,"£m 20/21 prices","RFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3400000000000001E-2,4.3400000000000001E-2,4.3400000000000001E-2,4.3400000000000001E-2,4.3400000000000001E-2]
[null,null,null,null,"Supplier of Last Resort Net Costs",null,"£m 20/21 prices","SLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Valid Bad Debt Claims",null,"£m 20/21 prices","IBDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Pension Scheme Established Deficit repair expenditure",null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SCRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs (SSEH only)",null,"£m 20/21 prices","SECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Assistance for high-cost distributors adjustment (SSEH only)",null,"£m 20/21 prices","HBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Incentive revenue"]
[]
[null,null,null,null,"ODI 1 (BMCS)",null,"£m 20/21 prices","BMCSt"]
[null,null,null,null,"ODI 2 (Time to connect)",null,"£m 20/21 prices","TTCt"]
[null,null,null,null,"ODI 3 (Major connections)",null,"£m 20/21 prices","MCt"]
[null,null,null,null,"ODI 4 (Vulnerability incentive)",null,"£m 20/21 prices","CVIt"]
[null,null,null,null,"ODI 5 (DSO)",null,"£m 20/21 prices","DSOIt"]
[null,null,null,null,"ODI 6 (Interruptions Incentive Scheme)",null,"£m 20/21 prices","IQt"]
[null,null,null,null,"ODI 7 (Collaborative Streetworks)",null,"£m 20/21 prices","CSWt"]
[null,null,null,null,"ODI 8 (Dig, Fix, Go)",null,"£m 20/21 prices","DFGt"]
[null,null,null,null,"ODI 9",null,"£m 20/21 prices"]
[null,null,null,null,"ODI 10",null,"£m 20/21 prices"]
[]
[null,null,null,null,"BPI reward/penalty",null,"£m 20/21 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,null,null,1.38,0,0,0,0]
[]
[null,null,"Other revenue allowances"]
[]
[null,null,null,null,"Network Innovation Allowance (NIA) (excluded from Totex)",null,"£m 20/21 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,null,null,1.1105779968,1.1105779968,1.1105779968,1.1105779968,1.1105779968]
[null,null,null,null,"Carry-over Network Innovation Allowance",null,"£m 20/21 prices","CNIAt"]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures",null,"£m 20/21 prices","CGSRAt"]
[null,null,null,null,"Aggregate Amount",null,"£m 20/21 prices","AUMt"]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,"Time Value of Money Profile Adjustment",null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,null,null,"Network Innovation Allowance (NIA): cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Carry-over Network Innovation Allowance: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Aggregate Amount: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Directly Attributable Revenue Terms"]
[]
[null,null,null,"DRS"]
[null,null,null,null,"DRS1. Connection services revenue",null,"£m 20/21 prices","DRS1R"]
[null,null,null,null,"DRS1. Connection services costs",null,"£m 20/21 prices","DRS1C"]
[null,null,null,null,"DRS2. Diversionary works under obligation revenue",null,"£m 20/21 prices","DRS2R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.225000000000001,15.378,14.673,14.726000000000001,10.939]
[null,null,null,null,"DRS2. Diversionary works under obligation costs",null,"£m 20/21 prices","DRS2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-21.22483320614317,-15.378378263433454,-14.673388874141933,-14.725734594557288,-10.938703940801245]
[null,null,null,null,"DRS3. Works required by any alteration of premises revenue",null,"£m 20/21 prices","DRS3R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.698,3.6549999999999998,3.516,3.5539999999999998,3.5259999999999998]
[null,null,null,null,"DRS3. Works required by any alteration of premises costs",null,"£m 20/21 prices","DRS3C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.6978071320420085,-3.6548296451648081,-3.5164428950761826,-3.55432280289752,-3.5264747837602619]
[null,null,null,null,"DRS10. Value Added Services revenue",null,"£m 20/21 prices","DRS10R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.31163084302852084,0.31163084302852084,0.31163084302852084,0.31163084302852084,0.31163084302852084]
[null,null,null,null,"DRS10. Value Added Services costs",null,"£m 20/21 prices","DRS10C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security revenue",null,"£m 20/21 prices","DRS11R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security costs",null,"£m 20/21 prices","DRS11C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS12. Revenue protection services revenue",null,"£m 20/21 prices","DRS12R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS12. Revenue protection services costs",null,"£m 20/21 prices","DRS12C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS13. Metering Services revenue",null,"£m 20/21 prices","DRS13R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS13. Metering Services costs",null,"£m 20/21 prices","DRS13C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS14. Smart Meter Roll-out rechargeable services revenue",null,"£m 20/21 prices","DRS14R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS14. Smart Meter Roll-out rechargeable services costs",null,"£m 20/21 prices","DRS14C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS15. Miscellaneous revenue",null,"£m 20/21 prices","DRS15R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS15. Miscellaneous costs",null,"£m 20/21 prices","DRS15C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS16. Distribution Network Voltage Control Services revenue",null,"£m 20/21 prices","DRS16R"]
[null,null,null,null,"DRS16. Distribution Network Voltage Control Services costs",null,"£m 20/21 prices","DRS16C"]
[]
[null,"Finance inputs"]
[]
[null,null,null,"Allowed return on capital"]
[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,null,null,null,null,null,null,null,null,null,null,null,3.1E-2,3.1300000000000001E-2,3.1099999999999999E-2,3.04E-2,2.98E-2]
[]
[null,null,null,null,"Risk Free Rate",null,"annual real %","RFR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,1.11E-2,1.18E-2,1.21E-2,1.18E-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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,null,0.6,0.6,0.6,0.6,0.6]
[]
[null,null,null,null,"RIIO-1 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,3.8974999999999996E-2,3.7870000000000001E-2,3.6830000000000002E-2,3.4814999999999999E-2,3.2670000000000005E-2,2.9485000000000001E-2,2.734E-2,2.4934999999999999E-2]
[null,null,null,null,"RIIO-1 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,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[]
[null,null,null,"Real Price Effects"]
[null,null,null,null,"Cumulative RPEs",null,"%","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,null,null,null,null,null,1.0133256628750003,1.0251815731306377,1.0392265606825275,1.0515933567546496,1.0633712023503017]
[]
[null,null,null,"Notional finance parameters"]
[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,null,null,0.05,0.05,0.05,0.05,0.05]
[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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[null,null,null,null,"RPI 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Totex capitalisation rates and TIM"]
[null,null,null,null,"Capitalisation rate 1",null,"%",null,0.77]
[null,null,null,null,"Capitalisation rate 2",null,"%",null,0.85]
[]
[null,null,null,null,"RIIO-2 funding adjustment rate",null,"%",null,0.5]
[]
[null,"RAV"]
[]
[null,null,null,null,"RIIO-2 disposals",null,"£m 20/21 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,null,null,-0.99899347760331947,-1.0152000427058394,-0.87728143206760634,-0.8409023315483396,-0.75351049647481017]
[null,null,null,null,"Metering write off",null,"£m 20/21 prices",null,26.84531622323496]
[null,null,null,null,"Vesting year",null,"year ending",null,"1991-03-31"]
[null,null,null,null,"Pre-vesting asset depn in first year (months)",null,"months",null,3.5]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,15]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,null,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Accelerated post-vesting asset life",null,"years",null,null,null,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Smoothing period following full depreciation of pre-vesting assets",null,"years",null,15]
[null,null,null,null,"RIIO-2 asset life",null,"years",null,45]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 20/21 prices",null,null,null,35.379650522117856,124.47709503069738,125.21803012016582,128.55223802277379,145.59374508054782,129.29317311224219,149.29842052788999,127.25560161620399,134.72596814411483,120.63821117601886,122.29532946140371,147.81495105633078,138.03795317256004,161.85413526967167,136.2979913393402,209.45716298401811,198.54227497424492,207.02485605451545,227.07922712811364,216.11267757843652,221.06207785565724,244.10176718411765,249.2434098100845,301.34015542726746,270.04452254215124]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 20/21 prices",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre-RIIO Other legacy adjustments' price control RAV additions adjustment",null,"£m 20/21 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,-1.3915618294283827,36.4736910336769]
[null,null,null,null,"RIIO post-vesting RAV additions",null,"£m 20/21 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,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO post-vesting RAV disposals (Are netted off NV Allowed Capex-Other)",null,"£m 20/21 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,0,0,0,0,0,0,0,0]
[]
[null,"Operational performance and return adjustment"]
[]
[null,null,null,null,"Notional gearing",null,"%","G",0.6]
[null,null,null,null,"Threshold 1",null,"annual real %","T1",0.03]
[null,null,null,null,"Threshold 2",null,"annual real %","T2",0.04]
[null,null,null,null,"Adjustment rate 1",null,"%","AR1",0.5]
[null,null,null,null,"Adjustment rate 2",null,"%","AR2",0.9]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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",null,"£m nominal","TAXAt"]
[]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[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,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,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,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,null,null,1.4492753623188406E-2,1.4492753623188406E-2,1.4492753623188406E-2,1.4492753623188406E-2,1.4492753623188406E-2]
[]
[null,null,null,null,"Tax trigger deadband",null,"£m 20/21 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,null,null,1.2926507069282045,1.287489682425186,1.2839582755514687,1.2623006818082132,1.2440958461588738]
[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,null,null,0.65,0.64,0.63,0.61,0.6]
[]
[null,null,null,"Variant and non-variant allowances: tax pool allocations"]
[null,null,null,null,"General: Load related capex",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,null,null,4.7393797399924442E-3,6.3913530874115474E-3,7.0925255440060274E-3,7.1800773349473199E-3,6.9732237226925028E-3]
[null,null,null,null,"General: Non-load related capex - asset replacement",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,null,null,7.3876524101739718E-3,6.8115626443329769E-3,6.5715742335534901E-3,1.4807280352185096E-2,5.380439238725606E-3]
[null,null,null,null,"General: Non-load related capex - other",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,null,null,0.94510142950205023,0.93256560411505007,0.90436886134399208,0.94107973050271065,0.95005181111657699]
[null,null,null,null,"General: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Controllable opex",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,null,null,6.8213233811660876E-2,6.192151156248836E-2,4.4891742085233853E-2,4.4724974888075412E-2,4.4976303284289448E-2]
[null,null,null,null,"Special Rate: Load related capex",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,null,null,0.96740546920003723,0.97477029929410175,0.97821737459433167,0.97747434543424205,0.97501191145588606]
[null,null,null,null,"Special Rate: Non-load related capex - asset replacement",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,null,null,0.37031306316799367,0.35270477716976212,0.35110750938684915,0.33832260948088499,0.32625685804119792]
[null,null,null,null,"Special Rate: Non-load related capex - other",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,null,null,2.9798248311905508E-2,3.1996696218348081E-2,3.7913179584157568E-2,3.3214531064879427E-2,3.2232183083001256E-2]
[null,null,null,null,"Special Rate: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: Controllable opex",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,null,null,0.20466079887556141,0.20578871300510551,0.20967304344151816,0.20934998550604014,0.20927898794756514]
[null,null,null,null,"Deferred Revenue: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Non-load related capex - asset replacement",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,null,null,0.53149633158275666,0.55922349940894989,0.56355472433301335,0.55102108363124769,0.59702951325649489]
[null,null,null,null,"Deferred Revenue: Non-load related capex - other",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,null,null,4.5636949429171359E-3,6.4432181212003472E-3,1.0494174376700093E-2,4.6737706240745107E-3,3.2210919637130422E-3]
[null,null,null,null,"Deferred Revenue: Faults",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,null,null,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,"Deferred Revenue: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Controllable opex",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,null,null,0.25373120990296033,0.2548417440643852,0.25977645857056025,0.25924451020214512,0.25918481312238956]
[null,null,null,null,"Structures and Buildings: Load related capex",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,null,null,1.6971434339650138E-2,1.148687685293723E-2,8.8361082535476955E-3,9.5156901513515739E-3,1.1733573498607611E-2]
[null,null,null,null,"Structures and Buildings: Non-load related capex - asset replacement",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,null,null,1.1794309550110627E-2,1.2272019961802241E-2,1.2191690660225601E-2,1.2777824829169206E-2,1.1818957282763455E-2]
[null,null,null,null,"Structures and Buildings: Non-load related capex - other",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,null,null,1.5972932300209974E-2,2.2551263424201214E-2,3.6729610318450324E-2,1.6358197184260785E-2,1.1273821872995648E-2]
[null,null,null,null,"Structures and Buildings: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Controllable opex",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,null,null,1.9539682591598198E-3,1.9206966009977721E-3,1.9629540009402954E-3,1.958436752475846E-3,1.9718290213396618E-3]
[null,null,null,null,"Revenue: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Non-load related capex - asset replacement",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Non-load related capex - other",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Faults",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,null,null,0.19999999999999996,0.19999999999999993,0.19999999999999993,0.19999999999999996,0.19999999999999998]
[null,null,null,null,"Revenue: Tree cutting",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,null,null,1,1,1,1,1]
[null,null,null,null,"Revenue: 100% ‘revenue pool’ expenditure",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,null,null,1,1,1,1,1]
[null,null,null,null,"Revenue: Controllable opex",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,null,null,0.46074743843387372,0.46491578882459317,0.47286477404131821,0.47391252334430722,0.47373724370953579]
[null,null,null,null,"Non Qualifying: Load related capex",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,null,null,1.0883716720320173E-2,7.351470765549593E-3,5.8539916081146214E-3,5.8298870794590563E-3,6.2812913228138516E-3]
[null,null,null,null,"Non Qualifying: Non-load related capex - asset replacement",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,null,null,7.9008643288965202E-2,6.8988140815152713E-2,6.6574501386358342E-2,8.3071201706513206E-2,5.9514232180818187E-2]
[null,null,null,null,"Non Qualifying: Non-load related capex - other",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,null,null,4.5636949429171368E-3,6.4432181212003489E-3,1.0494174376700097E-2,4.6737706240745124E-3,3.2210919637130431E-3]
[null,null,null,null,"Non Qualifying: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Controllable opex",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,null,null,1.0693350716783801E-2,1.0611545942429957E-2,1.0831027860429165E-2,1.0809569306956292E-2,1.0850822914880336E-2]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"RIIO-1 MOD",null,"£m 2012/13 prices","LMOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.7978537628959201]
[null,null,null,null,"Legacy RAV",null,"£m 2012/13 prices","LRAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216.43386566195022,217.44226789812984,201.7809362378481,198.56081142670183,202.63303105610314,210.50380238194398,212.90564954602101,214.83213308187078]
[null,null,null,null,"RIIO-2 tax pools opening balance brought forwards"]
[null,null,null,null,"General pool RIIO-2 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,null,null,78.349205666401602]
[null,null,null,null,"Special rates pool RIIO-2 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,null,null,789.82101481752386]
[null,null,null,null,"Deferred revenue expenditure pool RIIO-2 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,null,null,1459.4702750097599]
[null,null,null,null,"Deferred revenue expenditure pool capex additions pre-RIIO-2",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,null,null,null,1790.0661899785964]
[null,null,null,null,"Structures and buildings pool RIIO-2 opening balance brought forward",null,"£m nominal","OSBPt"]
[null,null,null,null,"Tax losses brought forwards",null,null,"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,null,null,0]
[null,null,null,null,"RPI forecast true up"]
[null,null,null,null,"Relevant revenue adjustments",null,"£m 2012/13 prices","REV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402.13569049318312,387.96100977746681]
[null,null,null,null,"ED1 Price index adjustment factor ",null,"Index","RPIF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.238,1.321]
[null,null,null,null,"Legacy correction factor",null,null,"LK"]
[null,null,null,null,"Regulated Distribution Network Revenue",null,"£m nominal","RD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,443.68934278999996,495.89924103999999,474.17674958999999,498.06014913000001,502.86324385999995,480.62911648701419,537.20867496999995,627.66242229470413]
[null,null,null,null,"Allowed Distribution Network Revenue",null,"£m nominal","RIIO-1ARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,442.14191997693234,494.09968448582669,473.51435187786348,495.83779334362248,512.86304000506436,505.14127039010179,517.2379105263002,629.11227789135387]
[null,null,null,null,"Average Specified Rate",null,"scalar","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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71598360655737692,0.1,0.1928767123287671,2.0710000000000002]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,0,0,0,0,0,0,0,0]
[null,null,null,null,"Low Carbon Networks Fund"]
[null,null,null,null,"LCNF Second Tier and Discretionary Funding Mechanism value",null,"£m nominal","LCN2"]
[null,null,null,null,"Recovered LCN, determined to be unrecoverable",null,"£m nominal","LCN1"]
[null,null,null,null,"Connections GS Failure Payments Adjustment",null,null,"LCGSRA"]
[null,null,null,null,"Connection Guaranteed Standards Payments made",null,"£m nominal","LCGSPM",null,null,null,null,null,null,null,null,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,"Total connection guaranteed standards revenue exposure",null,"£m 2012/13 prices","LTCGSR",56.6]
[]
[null,null,null,"Legacy inputs for Incentives"]
[null,null,null,null,"Broader Measure of Customer Service (£m real 2012/13 prices)",null,null,"BMt"]
[null,null,null,null,"Customer Satisfaction Survey term",null,"£m 2012/13 prices","CS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.989690000000004,4]
[null,null,null,null,"Complaints metric term",null,"£m 2012/13 prices","CM",null,null,null,null,null,null,null,null,null,null,null,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,"Stakeholder engagement reward term",null,"£m 2012/13 prices","SE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.53999999999999992,0.53999999999999992]
[null,null,null,null,"Interruptions-Related Quality of Service (£m real 2012/13 prices)",null,null,"IQt"]
[null,null,null,null,"Performance on the number of supply interruptions and the duration of supply interruptions",null,"£m 2012/13 prices","QZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.7,17.7]
[null,null,null,null,"Performance on severe weather supply restoration",null,"£m 2012/13 prices","QC",null,null,null,null,null,null,null,null,null,null,null,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,"Performance on normal weather supply restoration",null,"£m 2012/13 prices","QD",null,null,null,null,null,null,null,null,null,null,null,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,"Incentive on Connections Engagement (£m real 2012/13 prices)",null,null,"ICEt"]
[null,null,null,null,"Incentive on Connections Engagement negative performance adjustment",null,"£m 2012/13 prices","ICEO",null,null,null,null,null,null,null,null,null,null,null,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,"Time To Connect (£m real 2012/13 prices)",null,null,"TTCt"]
[null,null,null,null,"LVSSA Time to Quote term",null,"£m 2012/13 prices","TQA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.4]
[null,null,null,null,"LVSSB Time to Quote term",null,"£m 2012/13 prices","TQB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.4]
[null,null,null,null,"LVSSA Time to Connect term",null,"£m 2012/13 prices","TCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19264593500976468,0.26691186541442763]
[null,null,null,null,"LVSSB Time to Connect term",null,"£m 2012/13 prices","TCB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.26043855413513317,0.30076770574645989]
[]
[null,null,null,"Legacy inputs for Passthrough"]
[null,null,null,null,"Licence Fee adjustment"]
[null,null,null,null,"Licence fee payments",null,"£m nominal","LFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4802,2.3246069999999999]
[null,null,null,null,"Licence fee allowance",null,"£m 2012/13 prices","LFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2,1.2]
[null,null,null,null,"Business Rates adjustment"]
[null,null,null,null,"Business rates payments",null,"£m nominal","RBA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.3643,31.364335000000001]
[null,null,null,null,"Business rates allowance",null,"£m 2012/13 prices","RBE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.4,40.4]
[null,null,null,null,"Transmission Connection Point Charges adjustment"]
[null,null,null,null,"Pass-through Transmission Connection Point Charges incurred",null,"£m nominal","PTPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4062999999999999,9.4911917501666672]
[null,null,null,null,"Pass-through Transmission Connection Point Charges allowance",null,"£m 2012/13 prices","PTPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.1,14.1]
[null,null,null,null,"Smart Meter Communication Licensee Costs adjustment"]
[null,null,null,null,"Smart Meter Communication Licensee Costs incurred",null,"£m nominal","SMCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6358000000000001,3.3037400880000001]
[null,null,null,null,"Smart Meter Communication Licensee Costs allowance",null,"£m 2012/13 prices","SMCE",null,null,null,null,null,null,null,null,null,null,null,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,"Smart Meter Information Technology Costs adjustment"]
[null,null,null,null,"Smart Meter Information Technology Costs incurred",null,"£m nominal","SMIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.36780000000000002,0.63512795359469698]
[null,null,null,null,"Smart Meter Information Technology Costs allowance",null,"£m 2012/13 prices","SMIE",null,null,null,null,null,null,null,null,null,null,null,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,"Ring Fence Costs adjustment"]
[null,null,null,null,"Ring Fence Costs incurred",null,"£m nominal","RFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4699999999999997E-2,5.1417635809070682E-2]
[null,null,null,null,"Ring Fence Costs allowance",null,"£m 2012/13 prices","RFE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland variable Energy Costs Actual incurred",null,"£m nominal","SECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland variable Energy Costs allowance",null,"£m 2012/13 prices","SECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland Extension Variable Energy Costs incurred",null,"£m nominal","SEVECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs allowance",null,"£m 2012/13 prices","SEVECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs adjustment"]
[null,null,null,null,"Shetland New Energy Solution Residual Costs incurred",null,"£m nominal","SNESRCA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs allowance",null,"£m 2012/13 prices","SNESRCE",null,null,null,null,null,null,null,null,null,null,null,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,"Supplier of Last Resort adjustment"]
[null,null,null,null,"Supplier of Last Resort Net Costs incurred",null,"£m nominal","SLRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93419999999999992,1.5051095941666666]
[null,null,null,null,"Eligible Bad Debt adjustment adjustment"]
[null,null,null,null,"Eligible Use of System Bad Debt Costs incurred ",null,"£m nominal","EBDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.18324428,3.3611,0]
[null,null,null,null,"Recovered Bad Debt",null,"£m nominal","RBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"COVID-19 Bad Debt term"]
[null,null,null,null,"Aggregate value of provisional COVID-19 Bad Debt incurred",null,"£m nominal","PCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Credited Amount by the Administrator or Liquidator",null,"£m nominal","RCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Aggregate value of COVID-19 Bad Debt incurred",null,"£m nominal","CBDA",null,null,null,null,null,null,null,null,null,null,null,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,"Calculation of Forecasting Penalty"]
[null,null,null,null,"Base revenue (last year of RIIO-1, per RIIO-1 definition) (for use in Correction term)",null,"£m 20/21 prices"]
[null,null,null,null,"Recovered Revenue",null,"£m nominal"]
[null,null,null,null,"Allowed Revenue (as published)",null,"£m nominal","AR*t"]
[null,null,null,null,"Base Revenue (as published)",null,"£m 20/21 prices","BRt"]
[null,null,null,null,"Bad Debt",null,"£m nominal","BDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Recovered Bad Debt (enter as a -ive)",null,"£m nominal","RBDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Base Revenue Forecasting Penalty Adjustment",null,"Scalar","BRFPAt"]
[null,null,null,null,"Recovered Revenue Forecasting Penalty Adjustment",null,"Scalar","RRFPAt"]
[null,null,null,null,"Over/undercollection percentage for penal rate adjustment",null,"%",null,0.06]
[null,null,null,null,"Applicable BR penalty interest rate",null,"%",null,1.15E-2]
[null,null,null,null,"Applicable AR penalty interest rate",null,"%",null,1.15E-2]
[]
[]
["End of sheet"]

{"sheet":"EMID","index":20,"n_rows":431,"n_cols":48,"rows_kept":431,"cut":false,"hidden":false,"merged":[]}
["EMID",null,null,null,null,"Company select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!E29","v":"ENWL"}]
[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,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",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","2027-03-31","2028-03-31"]
[]
[null,null,"Key data management settings"]
[]
[]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"Export!K10","v":""},{"$f":"Export!L10","v":""},{"$f":"Export!M10","v":""},{"$f":"Export!N10","v":""},{"$f":"Export!O10","v":""},{"$f":"Export!P10","v":""},{"$f":"Export!Q10","v":""},{"$f":"Export!R10","v":""},{"$f":"Export!S10","v":""},{"$f":"Export!T10","v":0.56549575070821523},{"$f":"Export!U10","v":0.58237960339943329},{"$f":"Export!V10","v":0.59107648725212458},{"$f":"Export!W10","v":0.60345609065155803},{"$f":"Export!X10","v":0.62031161473087815},{"$f":"Export!Y10","v":0.6396033994334277},{"$f":"Export!Z10","v":0.65645892351274782},{"$f":"Export!AA10","v":0.68096317280453267},{"$f":"Export!AB10","v":0.70909348441926356},{"$f":"Export!AC10","v":0.73014164305949025},{"$f":"Export!AD10","v":0.73348441926345587},{"$f":"Export!AE10","v":0.76988668555240791},{"$f":"Export!AF10","v":0.8068271954674221},{"$f":"Export!AG10","v":0.83175637393767698},{"$f":"Export!AH10","v":0.85575070821529742},{"$f":"Export!AI10","v":0.87252124645892348},{"$f":"Export!AJ10","v":0.88192634560906513},{"$f":"Export!AK10","v":0.9008215297450427},{"$f":"Export!AL10","v":0.93453257790368272},{"$f":"Export!AM10","v":0.96308781869688376},{"$f":"Export!AN10","v":0.98801699716713864},{"$f":"Export!AO10","v":1},{"$f":"Export!AP10","v":1.0577620396600564},{"$f":"Export!AQ10","v":1.1912139111833526},{"$f":"Export!AR10","v":1.2720448764226937},{"$f":"Export!AS10","v":1.2761337585410994},{"$f":"Export!AT10","v":1.2703790008307307},{"$f":"Export!AU10","v":1.2784280216544934},{"$f":"Export!AV10","v":1.3010915309080842}]
[]
[]
[null,"Variable value terms"]
[]
[null,null,"Totex allowance"]
[]
[null,null,null,"Non-variant allowances"]
[null,null,null,null,"Non-variant allowed load related capex",null,"£m 20/21 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,null,null,58.217027836779337,54.550058962704128,36.600069762044015,38.433124421175883,27.679754091350492]
[null,null,null,null,"Non-variant allowed non-load related capex - asset replacement",null,"£m 20/21 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,null,null,43.189510605449655,43.279355733685293,43.857390672667464,41.370031317624289,41.483928467288429]
[null,null,null,null,"Non-variant allowed non-load related capex - other (net of disposals)",null,"£m 20/21 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,null,null,31.25767076092011,33.642619920378721,36.461417734254084,31.03196738298228,29.959023003035689]
[null,null,null,null,"Non-variant allowed faults",null,"£m 20/21 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,null,null,31.670392776860933,31.400470157138422,30.660183057839607,30.165645847880512,29.450759678789456]
[null,null,null,null,"Non-variant allowed tree cutting",null,"£m 20/21 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,null,null,9.6768254611548645,10.159443799235998,8.950762038458576,8.9456808147449536,8.7149873244701368]
[null,null,null,null,"Non-variant allowed 100% 'revenue pool' expenditure",null,"£m 20/21 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,null,null,16.662220595161173,16.540132321325284,15.813915269964857,15.718366031475663,15.385969568806056]
[null,null,null,null,"Non-variant allowed controllable opex (net of DRS 10 & 16)",null,"£m 20/21 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,null,null,109.02136302993728,108.05549601439577,103.83665532414399,104.59184130684463,103.66922097532945]
[]
[null,null,null,null,"Non-variant allowed controllable opex (pre-DRS 10 & 16 netting)",null,"£m 20/21 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,null,null,109.92528897444501,108.9594219589035,104.74058126865172,105.49576725135236,104.57314691983719]
[]
[null,null,null,"Variant allowances"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,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(AR18:AR24)+SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AR$233-1)","v":4.6806318747287401},{"$f":"(SUM(AS18:AS24)+SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AS$233-1)","v":8.7359473292982788},{"$f":"(SUM(AT18:AT24)+SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AT$233-1)","v":12.809717090090045},{"$f":"(SUM(AU18:AU24)+SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AU$233-1)","v":16.28577561223517},{"$f":"(SUM(AV18:AV24)+SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AV$233-1)","v":18.69727009702396}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AR$233-1)","v":0.16084049988741408},{"$f":"SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AS$233-1)","v":0.43137655815724946},{"$f":"SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AT$233-1)","v":0.74101343652164531},{"$f":"SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AU$233-1)","v":0.89193057957602029},{"$f":"SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AV$233-1)","v":1.0448187888208005}]
[null,null,null,null,"Physical Security Re-opener",null,"£m 20/21 prices","PSUPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Specified Street Works Costs Re-opener",null,"£m 20/21 prices","SWRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Rail Electrification Costs Re-opener",null,"£m 20/21 prices","RECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","NZt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Coordinated Adjustment Mechanism Re-opener",null,"£m 20/21 prices","CAMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Electricity System Restoration Re-opener",null,"£m 20/21 prices","ESRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","EVRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Network Asset Risk Metric Expenditure",null,"£m 20/21 prices","NARMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42.804997021934604,41.654482663574072,42.856773207498222,44.376836347645806,38.088027441822533]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"£m 20/21 prices","SRVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7432647060737203,11.43684505330987,12.925299436490064,12.431367145292512,11.851452041638394]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"£m 20/21 prices","LVSVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8827990639362993,4.2579102569236511,4.8120582894942032,4.6281684703078181,4.4122674542072975]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"£m 20/21 prices","LREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Digitalisation Re-opener",null,"£m 20/21 prices","DIGIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"PCB Interventions",null,"£m 20/21 prices","PCBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4439173931154963,1.4358884314954397,1.1532465897724116,0.2281664390956798,0.2235610049293785]
[null,null,null,null,"Visual Amenity Projects",null,"£m 20/21 prices","VAPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.59945254213969845,0.60714731705882008,0.5995112483887397,0.59711906215341604,0.58766788521157154]
[null,null,null,null,"Cyber Resilience OT baseline",null,"£m 20/21 prices","CROTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7838909938831615,2.1695531168001607,0.63876899999999992,0,0]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"£m 20/21 prices","CROTREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT Re-opener",null,"£m 20/21 prices","CRITREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Off-gas Grid Mechanistic Price Control Deliverable",null,"£m 20/21 prices","OGGt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Link Contribution (SSEH only)",null,"£m 20/21 prices","SLKCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"West Coast of Cumbria Re-opener (ENWL only)",null,"£m 20/21 prices","WCCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"£m 20/21 prices","SEFECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Hebrides and Orkney Re-opener (SSEN only)",null,"£m 20/21 prices","HOt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","SSMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Worst Served Customers",null,"£m 20/21 prices","WSCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4708565330448899E-2,2.4913838532962064E-2,2.4617072555441044E-2,2.4552204497294131E-2,2.4299739950850663E-2]
[null,null,null,null,"EV Optioneering Projects",null,"£m 20/21 prices","EOPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT baseline",null,"£m 20/21 prices","CRITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.993480067086467,3.6525318509377036,3.2187082947164836,0,0]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"£m 20/21 prices","WDVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Indirects Scaler",null,"£m 20/21 prices","Ist",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","LMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"£m 20/21 prices","NEWDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34791867346076866,1.1820461536173186,3.0384596418363419,0.4012809112320283,0]
[null,null,null,null,"New Control Room (SSEN only)",null,"£m 20/21 prices","CTRLt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Storm Arwen Re-opener",null,"£m 20/21 prices","SARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"High Value Projects Re-opener",null,"£m 20/21 prices","HVPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Strategic Investment",null,"£m 20/21 prices","SINVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Carry-over Green Recovery Scheme",null,"£m 20/21 prices","CGRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"1-in-20 Severe Weather Event",null,"£m 20/21 prices","OTSWt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 to Gross Load Related Expenditure",null,"£m 20/21 prices","NGLREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Variant allowances: totex subcategory allocations and other attributes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UM / PCD/ Other (for info only)","TIM / non-TIM (for info only)","RPE Incl. or Excl. (for info only)","Cap rate allocation (1 or 2)",null,"Load related capex (%)","Non-load related capex - asset replacement (%)","Non-load related capex - other (%)","Faults (%)","Tree cutting (%)","100% ‘revenue pool’ expenditure (%)","Controllable opex (%)","Check"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,1,null,{"$f":"(SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.13175781923723673},{"$f":"(SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.25862471621437971},{"$f":"(SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.11126218804194869},{"$f":"(SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":9.3766115226048108E-2},{"$f":"(SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$22:$AV$22))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":2.8400995871579494E-2},{"$f":"(SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$23:$AV$23))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":4.8990692002081247E-2},{"$f":"(SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$24:$AV$24))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.32719747340672589},1]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,2,null,{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0.94521818267742708},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":5.478181732257293E-2},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},1]
[null,null,null,null,"Physical Security Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Specified Street Works Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Rail Electrification Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Net Zero Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Coordinated Adjustment Mechanism Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Electricity System Restoration Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Environmental Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Network Asset Risk Metric Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Digitalisation Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"PCB Interventions",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","non-TIM","RPEs Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Visual Amenity Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience IT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Off-gas Grid Mechanistic Price Control Deliverable",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Shetland Link Contribution (SSEH only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0.9,0,0,0,0.1,1]
[null,null,null,null,"West Coast of Cumbria Re-opener (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Worst Served Customers",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"EV Optioneering Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Cyber Resilience IT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Indirects Scaler",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Storm Arwen Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"High Value Projects Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Strategic Investment",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Carry-over Green Recovery Scheme",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"1-in-20 Severe Weather Event",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net to Gross Load Related Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[]
[null,null,"Actual totex"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 1"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALC"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCA"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCO"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFA"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATC"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARP"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACO"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 2"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALCU"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCAU"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCOU"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFAU"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATCU"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARPU"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACOU"]
[]
[null,null,"Pass-through costs"]
[]
[null,null,null,null,"Licence Fee Payments",null,"£m 20/21 prices","LFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.27,2.2700999999999998,2.27,2.27,2.27]
[null,null,null,null,"Prescribed Rates",null,"£m 20/21 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,null,null,28.224799999999998,28.253599999999999,28.273800000000001,28.273800000000001,28.273800000000001]
[null,null,null,null,"Pass-through Transmission Connection Point Charges",null,"£m 20/21 prices","TBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7964000000000002,8.7967999999999993,8.7965999999999998,8.7965999999999998,8.7965999999999998]
[null,null,null,null,"Smart Meter Communication Licensee Costs",null,"£m 20/21 prices","SMCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7381000000000002,2.7461000000000002,2.7541000000000002,2.7622,2.7702]
[null,null,null,null,"Smart Meter Information Technology Costs",null,"£m 20/21 prices","SMITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.54410000000000003,0.51829999999999998,0.7026,0.49709999999999999,0.50190000000000001]
[null,null,null,null,"Ring Fence Costs",null,"£m 20/21 prices","RFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3400000000000001E-2,4.3400000000000001E-2,4.3400000000000001E-2,4.3400000000000001E-2,4.3400000000000001E-2]
[null,null,null,null,"Supplier of Last Resort Net Costs",null,"£m 20/21 prices","SLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Valid Bad Debt Claims",null,"£m 20/21 prices","IBDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Pension Scheme Established Deficit repair expenditure",null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SCRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs (SSEH only)",null,"£m 20/21 prices","SECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Assistance for high-cost distributors adjustment (SSEH only)",null,"£m 20/21 prices","HBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Incentive revenue"]
[]
[null,null,null,null,"ODI 1 (BMCS)",null,"£m 20/21 prices","BMCSt"]
[null,null,null,null,"ODI 2 (Time to connect)",null,"£m 20/21 prices","TTCt"]
[null,null,null,null,"ODI 3 (Major connections)",null,"£m 20/21 prices","MCt"]
[null,null,null,null,"ODI 4 (Vulnerability incentive)",null,"£m 20/21 prices","CVIt"]
[null,null,null,null,"ODI 5 (DSO)",null,"£m 20/21 prices","DSOIt"]
[null,null,null,null,"ODI 6 (Interruptions Incentive Scheme)",null,"£m 20/21 prices","IQt"]
[null,null,null,null,"ODI 7 (Collaborative Streetworks)",null,"£m 20/21 prices","CSWt"]
[null,null,null,null,"ODI 8 (Dig, Fix, Go)",null,"£m 20/21 prices","DFGt"]
[null,null,null,null,"ODI 9",null,"£m 20/21 prices"]
[null,null,null,null,"ODI 10",null,"£m 20/21 prices"]
[]
[null,null,null,null,"BPI reward/penalty",null,"£m 20/21 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,null,null,1.38,0,0,0,0]
[]
[null,null,"Other revenue allowances"]
[]
[null,null,null,null,"Network Innovation Allowance (NIA) (excluded from Totex)",null,"£m 20/21 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,null,null,1.1170437155999999,1.1170437155999999,1.1170437155999999,1.1170437155999999,1.1170437155999999]
[null,null,null,null,"Carry-over Network Innovation Allowance",null,"£m 20/21 prices","CNIAt"]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures",null,"£m 20/21 prices","CGSRAt"]
[null,null,null,null,"Aggregate Amount",null,"£m 20/21 prices","AUMt"]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,"Time Value of Money Profile Adjustment",null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,null,null,"Network Innovation Allowance (NIA): cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Carry-over Network Innovation Allowance: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Aggregate Amount: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Directly Attributable Revenue Terms"]
[]
[null,null,null,"DRS"]
[null,null,null,null,"DRS1. Connection services revenue",null,"£m 20/21 prices","DRS1R"]
[null,null,null,null,"DRS1. Connection services costs",null,"£m 20/21 prices","DRS1C"]
[null,null,null,null,"DRS2. Diversionary works under obligation revenue",null,"£m 20/21 prices","DRS2R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.138,30.062000000000001,29.350999999999999,29.939,30.922000000000001]
[null,null,null,null,"DRS2. Diversionary works under obligation costs",null,"£m 20/21 prices","DRS2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10.137896577311288,-30.062315292144778,-29.350700260175508,-29.938500473824789,-30.922047179351072]
[null,null,null,null,"DRS3. Works required by any alteration of premises revenue",null,"£m 20/21 prices","DRS3R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0030000000000001,3.9489999999999998,3.8330000000000002,3.8159999999999998,3.8050000000000002]
[null,null,null,null,"DRS3. Works required by any alteration of premises costs",null,"£m 20/21 prices","DRS3C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.00309432891068,-3.9490212866034931,-3.8326887230665707,-3.8164840484157558,-3.8054337359571058]
[null,null,null,null,"DRS10. Value Added Services revenue",null,"£m 20/21 prices","DRS10R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90392594450773311,0.90392594450773311,0.90392594450773311,0.90392594450773311,0.90392594450773311]
[null,null,null,null,"DRS10. Value Added Services costs",null,"£m 20/21 prices","DRS10C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security revenue",null,"£m 20/21 prices","DRS11R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security costs",null,"£m 20/21 prices","DRS11C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS12. Revenue protection services revenue",null,"£m 20/21 prices","DRS12R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS12. Revenue protection services costs",null,"£m 20/21 prices","DRS12C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS13. Metering Services revenue",null,"£m 20/21 prices","DRS13R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS13. Metering Services costs",null,"£m 20/21 prices","DRS13C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS14. Smart Meter Roll-out rechargeable services revenue",null,"£m 20/21 prices","DRS14R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS14. Smart Meter Roll-out rechargeable services costs",null,"£m 20/21 prices","DRS14C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS15. Miscellaneous revenue",null,"£m 20/21 prices","DRS15R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS15. Miscellaneous costs",null,"£m 20/21 prices","DRS15C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS16. Distribution Network Voltage Control Services revenue",null,"£m 20/21 prices","DRS16R"]
[null,null,null,null,"DRS16. Distribution Network Voltage Control Services costs",null,"£m 20/21 prices","DRS16C"]
[]
[null,"Finance inputs"]
[]
[null,null,null,"Allowed return on capital"]
[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,null,null,null,null,null,null,null,null,null,null,null,3.04E-2,3.0700000000000002E-2,3.0499999999999999E-2,2.9899999999999999E-2,2.92E-2]
[]
[null,null,null,null,"Risk Free Rate",null,"annual real %","RFR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,1.11E-2,1.18E-2,1.21E-2,1.18E-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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,null,0.6,0.6,0.6,0.6,0.6]
[]
[null,null,null,null,"RIIO-1 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,3.8974999999999996E-2,3.7870000000000001E-2,3.6830000000000002E-2,3.4814999999999999E-2,3.2670000000000005E-2,2.9485000000000001E-2,2.734E-2,2.4934999999999999E-2]
[null,null,null,null,"RIIO-1 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,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[]
[null,null,null,"Real Price Effects"]
[null,null,null,null,"Cumulative RPEs",null,"%","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,null,null,null,null,null,1.0133256628750003,1.0251815731306377,1.0392265606825275,1.0515933567546496,1.0633712023503017]
[]
[null,null,null,"Notional finance parameters"]
[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,null,null,0.05,0.05,0.05,0.05,0.05]
[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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[null,null,null,null,"RPI 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Totex capitalisation rates and TIM"]
[null,null,null,null,"Capitalisation rate 1",null,"%",null,0.78]
[null,null,null,null,"Capitalisation rate 2",null,"%",null,0.85]
[]
[null,null,null,null,"RIIO-2 funding adjustment rate",null,"%",null,0.5]
[]
[null,"RAV"]
[]
[null,null,null,null,"RIIO-2 disposals",null,"£m 20/21 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,null,null,-1.3934233669692686,-1.4430141230073017,-1.279811271415761,-1.2364829086254225,-1.1299721492136579]
[null,null,null,null,"Metering write off",null,"£m 20/21 prices",null,29.993840965466223]
[null,null,null,null,"Vesting year",null,"year ending",null,"1991-03-31"]
[null,null,null,null,"Pre-vesting asset depn in first year (months)",null,"months",null,3.5]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,15]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,null,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Accelerated post-vesting asset life",null,"years",null,null,null,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Smoothing period following full depreciation of pre-vesting assets",null,"years",null,15]
[null,null,null,null,"RIIO-2 asset life",null,"years",null,45]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 20/21 prices",null,null,null,48.901715904916827,162.07955082122055,158.74534291861255,174.86068111455111,104.65708138741668,107.62082174529043,116.32680904654455,139.11056304769897,135.05514025886723,134.39535116721777,164.49751921393135,101.17133956386293,120.63821117601886,133.80371740421066,127.56180274321524,163.60508585078944,171.96228106127285,216.89661349580709,241.45999844804848,197.02058631036226,203.50475801997527,219.29651147851237,277.11848278310407,300.36393808112814,235.57913404646982]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 20/21 prices",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre-RIIO Other legacy adjustments' price control RAV additions adjustment",null,"£m 20/21 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,-0.53673992636130419,101.56243194745407]
[null,null,null,null,"RIIO post-vesting RAV additions",null,"£m 20/21 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,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO post-vesting RAV disposals (Are netted off NV Allowed Capex-Other)",null,"£m 20/21 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,0,0,0,0,0,0,0,0]
[]
[null,"Operational performance and return adjustment"]
[]
[null,null,null,null,"Notional gearing",null,"%","G",0.6]
[null,null,null,null,"Threshold 1",null,"annual real %","T1",0.03]
[null,null,null,null,"Threshold 2",null,"annual real %","T2",0.04]
[null,null,null,null,"Adjustment rate 1",null,"%","AR1",0.5]
[null,null,null,null,"Adjustment rate 2",null,"%","AR2",0.9]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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",null,"£m nominal","TAXAt"]
[]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[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,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,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,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,null,null,1.4492753623188406E-2,1.4492753623188406E-2,1.4492753623188406E-2,1.4492753623188406E-2,1.4492753623188406E-2]
[]
[null,null,null,null,"Tax trigger deadband",null,"£m 20/21 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,null,null,1.2894998336448578,1.2871884782901646,1.2849781280720987,1.2768190230047631,1.2632565099769753]
[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,null,null,0.65,0.64,0.63,0.61,0.6]
[]
[null,null,null,"Variant and non-variant allowances: tax pool allocations"]
[null,null,null,null,"General: Load related capex",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,null,null,1.0301994737479146E-2,1.1734109793194608E-2,1.1226356132024138E-2,1.3265111049468313E-2,1.2828828137337522E-2]
[null,null,null,null,"General: Non-load related capex - asset replacement",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,null,null,7.4746500504075343E-3,8.1849394653385182E-3,7.9547965039706466E-3,8.0880096627841385E-3,1.6873035738900137E-2]
[null,null,null,null,"General: Non-load related capex - other",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,null,null,0.96234476928536772,0.95253979437313196,0.93506260239394012,0.96710795614942813,0.97475971438156417]
[null,null,null,null,"General: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Controllable opex",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,null,null,7.1361683989404429E-2,6.5740144878416423E-2,5.0886105111059683E-2,5.1030149284190009E-2,5.1307946165815105E-2]
[null,null,null,null,"Special Rate: Load related capex",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,null,null,0.96289136804603537,0.96571630128307873,0.96687295482061297,0.9665631738922893,0.96995791222255923]
[null,null,null,null,"Special Rate: Non-load related capex - asset replacement",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,null,null,0.44539061699814797,0.4480997336829991,0.44503440999397881,0.43149682189194072,0.42717461783503335]
[null,null,null,null,"Special Rate: Non-load related capex - other",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,null,null,1.6657102924913444E-2,1.8078820373066372E-2,2.110433834838105E-2,1.5636710010616894E-2,1.4522094829025528E-2]
[null,null,null,null,"Special Rate: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: Controllable opex",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,null,null,0.24420727810747211,0.24455766995235351,0.2477800731552213,0.24706186607419015,0.24648227096382067]
[null,null,null,null,"Deferred Revenue: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Non-load related capex - asset replacement",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,null,null,0.45268475744666675,0.44477347240100334,0.45089044832862779,0.46390394236310156,0.45411433894862985]
[null,null,null,null,"Deferred Revenue: Non-load related capex - other",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,null,null,3.8178414163124804E-3,5.3420700461457252E-3,7.9696471377597635E-3,3.1373334254463569E-3,1.9487619617109581E-3]
[null,null,null,null,"Deferred Revenue: Faults",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,null,null,0.8,0.8,0.8,0.79999999999999993,0.8]
[null,null,null,null,"Deferred Revenue: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Controllable opex",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,null,null,0.20461630930631466,0.20562310089882674,0.21091292485036542,0.21091794281691648,0.21088445915567078]
[null,null,null,null,"Structures and Buildings: Load related capex",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,null,null,1.8298104586934316E-2,1.6003210727394669E-2,1.5661871348706488E-2,1.2055343244139382E-2,9.7569579205491457E-3]
[null,null,null,null,"Structures and Buildings: Non-load related capex - asset replacement",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,null,null,1.3145346607458882E-2,1.3056436422672731E-2,1.2804914835485513E-2,1.3387048017998254E-2,1.3201188842276633E-2]
[null,null,null,null,"Structures and Buildings: Non-load related capex - other",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,null,null,1.3362444957093676E-2,1.8697245161510039E-2,2.7893764982159171E-2,1.0980666989062247E-2,6.8206668659883517E-3]
[null,null,null,null,"Structures and Buildings: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Controllable opex",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,null,null,1.9229201308580454E-3,1.866294163254605E-3,1.8964978339725807E-3,1.8885816905139722E-3,1.893091027229546E-3]
[null,null,null,null,"Revenue: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Non-load related capex - asset replacement",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Non-load related capex - other",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Faults",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,null,null,0.19999999999999996,0.2,0.19999999999999998,0.19999999999999993,0.19999999999999996]
[null,null,null,null,"Revenue: Tree cutting",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,null,null,1,1,1,1,1]
[null,null,null,null,"Revenue: 100% ‘revenue pool’ expenditure",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,null,null,1,1,1,1,1]
[null,null,null,null,"Revenue: Controllable opex",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,null,null,0.46738211703542482,0.47188255629730852,0.47803966350438082,0.47865503966398504,0.47898103327130126]
[null,null,null,null,"Non Qualifying: Load related capex",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,null,null,8.5085326295512662E-3,6.5463781963320559E-3,6.238817698656393E-3,8.1163718141030305E-3,7.4563017195541474E-3]
[null,null,null,null,"Non Qualifying: Non-load related capex - asset replacement",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,null,null,8.1304628897318876E-2,8.5885418027986396E-2,8.3315430337937132E-2,8.3124178064175214E-2,8.8636818635160111E-2]
[null,null,null,null,"Non Qualifying: Non-load related capex - other",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,null,null,3.8178414163124808E-3,5.3420700461457278E-3,7.9696471377597652E-3,3.1373334254463578E-3,1.9487619617109587E-3]
[null,null,null,null,"Non Qualifying: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Controllable opex",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,null,null,1.0509691430525877E-2,1.0330233809840146E-2,1.04847355450002E-2,1.0446420470204221E-2,1.0451199416162659E-2]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"RIIO-1 MOD",null,"£m 2012/13 prices","LMOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.3752907306165301]
[null,null,null,null,"Legacy RAV",null,"£m 2012/13 prices","LRAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229.35954535966573,226.69607939694239,200.29451252122334,197.08926530079793,198.96322218840302,204.86864213773734,212.03385258806199,213.22440393351241]
[null,null,null,null,"RIIO-2 tax pools opening balance brought forwards"]
[null,null,null,null,"General pool RIIO-2 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,null,null,76.094563646646307]
[null,null,null,null,"Special rates pool RIIO-2 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,null,null,898.18622741619299]
[null,null,null,null,"Deferred revenue expenditure pool RIIO-2 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,null,null,1354.5282120662557]
[null,null,null,null,"Deferred revenue expenditure pool capex additions pre-RIIO-2",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,null,null,null,1649.4010547904431]
[null,null,null,null,"Structures and buildings pool RIIO-2 opening balance brought forward",null,"£m nominal","OSBPt"]
[null,null,null,null,"Tax losses brought forwards",null,null,"OTLt"]
[null,null,null,null,"RPI forecast true up"]
[null,null,null,null,"Relevant revenue adjustments",null,"£m 2012/13 prices","REV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,399.10770482154794,377.1870572122703]
[null,null,null,null,"ED1 Price index adjustment factor ",null,"Index","RPIF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.238,1.321]
[null,null,null,null,"Legacy correction factor",null,null,"LK"]
[null,null,null,null,"Regulated Distribution Network Revenue",null,"£m nominal","RD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,437.17081265000007,481.8225587199999,466.14544891000003,483.27203402999999,502.02997776999996,480.6161768169132,528.85150836999992,627.60327740266723]
[null,null,null,null,"Allowed Distribution Network Revenue",null,"£m nominal","RIIO-1ARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,436.50423033893748,475.11450238225547,467.30257016776852,483.95431810041595,511.20975386073508,506.63050026905017,512.71431354024332,622.38884683800416]
[null,null,null,null,"Average Specified Rate",null,"scalar","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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71598360655737692,0.1,0.1928767123287671,2.0710000000000002]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,0,0,0,0,0,0,0,0]
[null,null,null,null,"Low Carbon Networks Fund"]
[null,null,null,null,"LCNF Second Tier and Discretionary Funding Mechanism value",null,"£m nominal","LCN2"]
[null,null,null,null,"Recovered LCN, determined to be unrecoverable",null,"£m nominal","LCN1"]
[null,null,null,null,"Connections GS Failure Payments Adjustment",null,null,"LCGSRA"]
[null,null,null,null,"Connection Guaranteed Standards Payments made",null,"£m nominal","LCGSPM",null,null,null,null,null,null,null,null,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,"Total connection guaranteed standards revenue exposure",null,"£m 2012/13 prices","LTCGSR",54.8]
[]
[null,null,null,"Legacy inputs for Incentives"]
[null,null,null,null,"Broader Measure of Customer Service (£m real 2012/13 prices)",null,null,"BMt"]
[null,null,null,null,"Customer Satisfaction Survey term",null,"£m 2012/13 prices","CS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,4]
[null,null,null,null,"Complaints metric term",null,"£m 2012/13 prices","CM",null,null,null,null,null,null,null,null,null,null,null,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,"Stakeholder engagement reward term",null,"£m 2012/13 prices","SE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.53999999999999992,0.53999999999999992]
[null,null,null,null,"Interruptions-Related Quality of Service (£m real 2012/13 prices)",null,null,"IQt"]
[null,null,null,null,"Performance on the number of supply interruptions and the duration of supply interruptions",null,"£m 2012/13 prices","QZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.040119559971892,14.430470123195672]
[null,null,null,null,"Performance on severe weather supply restoration",null,"£m 2012/13 prices","QC",null,null,null,null,null,null,null,null,null,null,null,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,"Performance on normal weather supply restoration",null,"£m 2012/13 prices","QD",null,null,null,null,null,null,null,null,null,null,null,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,"Incentive on Connections Engagement (£m real 2012/13 prices)",null,null,"ICEt"]
[null,null,null,null,"Incentive on Connections Engagement negative performance adjustment",null,"£m 2012/13 prices","ICEO",null,null,null,null,null,null,null,null,null,null,null,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,"Time To Connect (£m real 2012/13 prices)",null,null,"TTCt"]
[null,null,null,null,"LVSSA Time to Quote term",null,"£m 2012/13 prices","TQA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.4]
[null,null,null,null,"LVSSB Time to Quote term",null,"£m 2012/13 prices","TQB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.4]
[null,null,null,null,"LVSSA Time to Connect term",null,"£m 2012/13 prices","TCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27177214945678763,0.309364780224609]
[null,null,null,null,"LVSSB Time to Connect term",null,"£m 2012/13 prices","TCB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24821063345031713,0.3081406608907058]
[]
[null,null,null,"Legacy inputs for Passthrough"]
[null,null,null,null,"Licence Fee adjustment"]
[null,null,null,null,"Licence fee payments",null,"£m nominal","LFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6482000000000001,2.4821970000000002]
[null,null,null,null,"Licence fee allowance",null,"£m 2012/13 prices","LFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3,1.3]
[null,null,null,null,"Business Rates adjustment"]
[null,null,null,null,"Business rates payments",null,"£m nominal","RBA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.508600000000001,29.905920000000002]
[null,null,null,null,"Business rates allowance",null,"£m 2012/13 prices","RBE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52.9,52.9]
[null,null,null,null,"Transmission Connection Point Charges adjustment"]
[null,null,null,null,"Pass-through Transmission Connection Point Charges incurred",null,"£m nominal","PTPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0512999999999995,8.252356896500002]
[null,null,null,null,"Pass-through Transmission Connection Point Charges allowance",null,"£m 2012/13 prices","PTPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.6,13.8]
[null,null,null,null,"Smart Meter Communication Licensee Costs adjustment"]
[null,null,null,null,"Smart Meter Communication Licensee Costs incurred",null,"£m nominal","SMCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8382000000000001,3.4994110799999998]
[null,null,null,null,"Smart Meter Communication Licensee Costs allowance",null,"£m 2012/13 prices","SMCE",null,null,null,null,null,null,null,null,null,null,null,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,"Smart Meter Information Technology Costs adjustment"]
[null,null,null,null,"Smart Meter Information Technology Costs incurred",null,"£m nominal","SMIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39589999999999997,0.68096268403844196]
[null,null,null,null,"Smart Meter Information Technology Costs allowance",null,"£m 2012/13 prices","SMIE",null,null,null,null,null,null,null,null,null,null,null,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,"Ring Fence Costs adjustment"]
[null,null,null,null,"Ring Fence Costs incurred",null,"£m nominal","RFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4699999999999997E-2,5.1417635809070682E-2]
[null,null,null,null,"Ring Fence Costs allowance",null,"£m 2012/13 prices","RFE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland variable Energy Costs Actual incurred",null,"£m nominal","SECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland variable Energy Costs allowance",null,"£m 2012/13 prices","SECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland Extension Variable Energy Costs incurred",null,"£m nominal","SEVECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs allowance",null,"£m 2012/13 prices","SEVECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs adjustment"]
[null,null,null,null,"Shetland New Energy Solution Residual Costs incurred",null,"£m nominal","SNESRCA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs allowance",null,"£m 2012/13 prices","SNESRCE",null,null,null,null,null,null,null,null,null,null,null,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,"Supplier of Last Resort adjustment"]
[null,null,null,null,"Supplier of Last Resort Net Costs incurred",null,"£m nominal","SLRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99719999999999998,1.6127859566666665]
[null,null,null,null,"Eligible Bad Debt adjustment adjustment"]
[null,null,null,null,"Eligible Use of System Bad Debt Costs incurred ",null,"£m nominal","EBDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.80173231,3.5762999999999998,0]
[null,null,null,null,"Recovered Bad Debt",null,"£m nominal","RBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"COVID-19 Bad Debt term"]
[null,null,null,null,"Aggregate value of provisional COVID-19 Bad Debt incurred",null,"£m nominal","PCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Credited Amount by the Administrator or Liquidator",null,"£m nominal","RCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Aggregate value of COVID-19 Bad Debt incurred",null,"£m nominal","CBDA",null,null,null,null,null,null,null,null,null,null,null,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,"Calculation of Forecasting Penalty"]
[null,null,null,null,"Base revenue (last year of RIIO-1, per RIIO-1 definition) (for use in Correction term)",null,"£m 20/21 prices"]
[null,null,null,null,"Recovered Revenue",null,"£m nominal"]
[null,null,null,null,"Allowed Revenue (as published)",null,"£m nominal","AR*t"]
[null,null,null,null,"Base Revenue (as published)",null,"£m 20/21 prices","BRt"]
[null,null,null,null,"Bad Debt",null,"£m nominal","BDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Recovered Bad Debt (enter as a -ive)",null,"£m nominal","RBDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Base Revenue Forecasting Penalty Adjustment",null,"Scalar","BRFPAt"]
[null,null,null,null,"Recovered Revenue Forecasting Penalty Adjustment",null,"Scalar","RRFPAt"]
[null,null,null,null,"Over/undercollection percentage for penal rate adjustment",null,"%",null,0.06]
[null,null,null,null,"Applicable BR penalty interest rate",null,"%",null,1.15E-2]
[null,null,null,null,"Applicable AR penalty interest rate",null,"%",null,1.15E-2]
[]
[]
["End of sheet"]

{"sheet":"SWALES","index":21,"n_rows":431,"n_cols":48,"rows_kept":431,"cut":false,"hidden":false,"merged":[]}
["SWALES",null,null,null,null,"Company select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!E29","v":"ENWL"}]
[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,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",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","2027-03-31","2028-03-31"]
[]
[null,null,"Key data management settings"]
[]
[]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"Export!K10","v":""},{"$f":"Export!L10","v":""},{"$f":"Export!M10","v":""},{"$f":"Export!N10","v":""},{"$f":"Export!O10","v":""},{"$f":"Export!P10","v":""},{"$f":"Export!Q10","v":""},{"$f":"Export!R10","v":""},{"$f":"Export!S10","v":""},{"$f":"Export!T10","v":0.56549575070821523},{"$f":"Export!U10","v":0.58237960339943329},{"$f":"Export!V10","v":0.59107648725212458},{"$f":"Export!W10","v":0.60345609065155803},{"$f":"Export!X10","v":0.62031161473087815},{"$f":"Export!Y10","v":0.6396033994334277},{"$f":"Export!Z10","v":0.65645892351274782},{"$f":"Export!AA10","v":0.68096317280453267},{"$f":"Export!AB10","v":0.70909348441926356},{"$f":"Export!AC10","v":0.73014164305949025},{"$f":"Export!AD10","v":0.73348441926345587},{"$f":"Export!AE10","v":0.76988668555240791},{"$f":"Export!AF10","v":0.8068271954674221},{"$f":"Export!AG10","v":0.83175637393767698},{"$f":"Export!AH10","v":0.85575070821529742},{"$f":"Export!AI10","v":0.87252124645892348},{"$f":"Export!AJ10","v":0.88192634560906513},{"$f":"Export!AK10","v":0.9008215297450427},{"$f":"Export!AL10","v":0.93453257790368272},{"$f":"Export!AM10","v":0.96308781869688376},{"$f":"Export!AN10","v":0.98801699716713864},{"$f":"Export!AO10","v":1},{"$f":"Export!AP10","v":1.0577620396600564},{"$f":"Export!AQ10","v":1.1912139111833526},{"$f":"Export!AR10","v":1.2720448764226937},{"$f":"Export!AS10","v":1.2761337585410994},{"$f":"Export!AT10","v":1.2703790008307307},{"$f":"Export!AU10","v":1.2784280216544934},{"$f":"Export!AV10","v":1.3010915309080842}]
[]
[]
[null,"Variable value terms"]
[]
[null,null,"Totex allowance"]
[]
[null,null,null,"Non-variant allowances"]
[null,null,null,null,"Non-variant allowed load related capex",null,"£m 20/21 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,null,null,25.174057489128753,20.559509680231773,26.018564197671324,27.265471711931554,20.457639516086342]
[null,null,null,null,"Non-variant allowed non-load related capex - asset replacement",null,"£m 20/21 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,null,null,28.183849416903858,28.39064111824138,27.223532231005464,25.39958877720203,24.624168372339806]
[null,null,null,null,"Non-variant allowed non-load related capex - other (net of disposals)",null,"£m 20/21 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,null,null,19.083743779156944,19.554924564274682,21.059956247386872,15.643637432743773,14.8588666756592]
[null,null,null,null,"Non-variant allowed faults",null,"£m 20/21 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,null,null,12.729835997650968,12.589267499835792,12.260420210787835,11.969295537005744,11.905261653275547]
[null,null,null,null,"Non-variant allowed tree cutting",null,"£m 20/21 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,null,null,9.841319087658869,10.076144180466239,10.392842445052951,9.1774257365282601,9.1837888409618991]
[null,null,null,null,"Non-variant allowed 100% 'revenue pool' expenditure",null,"£m 20/21 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,null,null,11.413397046492028,11.162565499414832,10.863660645502899,10.751850394159712,10.578468764177591]
[null,null,null,null,"Non-variant allowed controllable opex (net of DRS 10 & 16)",null,"£m 20/21 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,null,null,55.418985868366796,54.307678739116028,51.492097877181457,52.407281079793918,52.900290741386229]
[]
[null,null,null,null,"Non-variant allowed controllable opex (pre-DRS 10 & 16 netting)",null,"£m 20/21 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,null,null,55.762274631002406,54.650967501751637,51.835386639817067,52.750569842429528,53.243579504021838]
[]
[null,null,null,"Variant allowances"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,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(AR18:AR24)+SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AR$233-1)","v":2.5983999438857412},{"$f":"(SUM(AS18:AS24)+SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AS$233-1)","v":4.7172560988915073},{"$f":"(SUM(AT18:AT24)+SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AT$233-1)","v":7.6612552943407133},{"$f":"(SUM(AU18:AU24)+SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AU$233-1)","v":9.1055347150026336},{"$f":"(SUM(AV18:AV24)+SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AV$233-1)","v":10.653805447407375}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AR$233-1)","v":8.2890577259397857E-2},{"$f":"SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AS$233-1)","v":0.21472449097470134},{"$f":"SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AT$233-1)","v":0.41187658200571931},{"$f":"SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AU$233-1)","v":0.50417440864179075},{"$f":"SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AV$233-1)","v":0.86112878828024708}]
[null,null,null,null,"Physical Security Re-opener",null,"£m 20/21 prices","PSUPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Specified Street Works Costs Re-opener",null,"£m 20/21 prices","SWRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Rail Electrification Costs Re-opener",null,"£m 20/21 prices","RECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","NZt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Coordinated Adjustment Mechanism Re-opener",null,"£m 20/21 prices","CAMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Electricity System Restoration Re-opener",null,"£m 20/21 prices","ESRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","EVRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Network Asset Risk Metric Expenditure",null,"£m 20/21 prices","NARMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.801036094395961,26.111415797303266,31.569567981487364,22.867849680134672,22.810491368046549]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"£m 20/21 prices","SRVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5062406557078862,6.4859245000512518,8.3291663640307565,8.2508691644372778,11.518550960152206]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"£m 20/21 prices","LVSVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75737398828252089,1.0901038984859681,1.399901698593065,1.3867421123973407,1.9359487312058579]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"£m 20/21 prices","LREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Digitalisation Re-opener",null,"£m 20/21 prices","DIGIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"PCB Interventions",null,"£m 20/21 prices","PCBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95675713315439581,0.95101992607487051,0.77087317207074979,0.13446870313982745,0.13414556615372558]
[null,null,null,null,"Visual Amenity Projects",null,"£m 20/21 prices","VAPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49087151370564158,0.49393469018435487,0.48346305457686711,0.47959509290159352,0.48545914072291724]
[null,null,null,null,"Cyber Resilience OT baseline",null,"£m 20/21 prices","CROTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4503687338831617,1.137999606800161,0.31938449999999996,0,0]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"£m 20/21 prices","CROTREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT Re-opener",null,"£m 20/21 prices","CRITREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Off-gas Grid Mechanistic Price Control Deliverable",null,"£m 20/21 prices","OGGt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Link Contribution (SSEH only)",null,"£m 20/21 prices","SLKCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"West Coast of Cumbria Re-opener (ENWL only)",null,"£m 20/21 prices","WCCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"£m 20/21 prices","SEFECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Hebrides and Orkney Re-opener (SSEN only)",null,"£m 20/21 prices","HOt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","SSMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Worst Served Customers",null,"£m 20/21 prices","WSCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.31546089811644423,0.31673021727531198,0.31222430479547475,0.310722145897946,0.31302289374868864]
[null,null,null,null,"EV Optioneering Projects",null,"£m 20/21 prices","EOPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT baseline",null,"£m 20/21 prices","CRITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.903828982105022,1.9989212123115938,1.6928469818781264,0,0]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"£m 20/21 prices","WDVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Indirects Scaler",null,"£m 20/21 prices","Ist",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","LMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"£m 20/21 prices","NEWDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18541683351238422,0.62994967383930967,1.6192909680313394,0.21385525292305604,0]
[null,null,null,null,"New Control Room (SSEN only)",null,"£m 20/21 prices","CTRLt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Storm Arwen Re-opener",null,"£m 20/21 prices","SARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"High Value Projects Re-opener",null,"£m 20/21 prices","HVPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Strategic Investment",null,"£m 20/21 prices","SINVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Carry-over Green Recovery Scheme",null,"£m 20/21 prices","CGRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"1-in-20 Severe Weather Event",null,"£m 20/21 prices","OTSWt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 to Gross Load Related Expenditure",null,"£m 20/21 prices","NGLREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Variant allowances: totex subcategory allocations and other attributes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UM / PCD/ Other (for info only)","TIM / non-TIM (for info only)","RPE Incl. or Excl. (for info only)","Cap rate allocation (1 or 2)",null,"Load related capex (%)","Non-load related capex - asset replacement (%)","Non-load related capex - other (%)","Faults (%)","Tree cutting (%)","100% ‘revenue pool’ expenditure (%)","Controllable opex (%)","Check"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,1,null,{"$f":"(SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.12954985037309077},{"$f":"(SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.28732644480442993},{"$f":"(SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.11174680854771729},{"$f":"(SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":6.6636123202595585E-2},{"$f":"(SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$22:$AV$22))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":5.2775688369668741E-2},{"$f":"(SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$23:$AV$23))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":5.9388352617971811E-2},{"$f":"(SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$24:$AV$24))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.29257673208452584},0.99999999999999978]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,2,null,{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0.93936678630395198},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":6.0633213696048051E-2},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},1]
[null,null,null,null,"Physical Security Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Specified Street Works Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Rail Electrification Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Net Zero Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Coordinated Adjustment Mechanism Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Electricity System Restoration Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Environmental Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Network Asset Risk Metric Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Digitalisation Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"PCB Interventions",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","non-TIM","RPEs Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Visual Amenity Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience IT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Off-gas Grid Mechanistic Price Control Deliverable",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Shetland Link Contribution (SSEH only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0.9,0,0,0,0.1,1]
[null,null,null,null,"West Coast of Cumbria Re-opener (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Worst Served Customers",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"EV Optioneering Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Cyber Resilience IT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Indirects Scaler",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Storm Arwen Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"High Value Projects Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Strategic Investment",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Carry-over Green Recovery Scheme",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"1-in-20 Severe Weather Event",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net to Gross Load Related Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[]
[null,null,"Actual totex"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 1"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALC"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCA"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCO"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFA"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATC"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARP"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACO"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 2"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALCU"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCAU"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCOU"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFAU"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATCU"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARPU"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACOU"]
[]
[null,null,"Pass-through costs"]
[]
[null,null,null,null,"Licence Fee Payments",null,"£m 20/21 prices","LFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97370000000000001,0.97370000000000001,0.97370000000000001,0.97370000000000001,0.97370000000000001]
[null,null,null,null,"Prescribed Rates",null,"£m 20/21 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,null,null,13.356199999999999,13.369899999999999,13.3794,13.3794,13.3794]
[null,null,null,null,"Pass-through Transmission Connection Point Charges",null,"£m 20/21 prices","TBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0608000000000004,7.0610999999999997,7.0609000000000002,7.0609000000000002,7.0609000000000002]
[null,null,null,null,"Smart Meter Communication Licensee Costs",null,"£m 20/21 prices","SMCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2056,1.2099,1.2141999999999999,1.2185999999999999,1.2229000000000001]
[null,null,null,null,"Smart Meter Information Technology Costs",null,"£m 20/21 prices","SMITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27210000000000001,0.2591,0.3513,0.24859999999999999,0.25090000000000001]
[null,null,null,null,"Ring Fence Costs",null,"£m 20/21 prices","RFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1700000000000001E-2,2.1700000000000001E-2,2.1700000000000001E-2,2.1700000000000001E-2,2.1700000000000001E-2]
[null,null,null,null,"Supplier of Last Resort Net Costs",null,"£m 20/21 prices","SLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Valid Bad Debt Claims",null,"£m 20/21 prices","IBDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Pension Scheme Established Deficit repair expenditure",null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SCRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs (SSEH only)",null,"£m 20/21 prices","SECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Assistance for high-cost distributors adjustment (SSEH only)",null,"£m 20/21 prices","HBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Incentive revenue"]
[]
[null,null,null,null,"ODI 1 (BMCS)",null,"£m 20/21 prices","BMCSt"]
[null,null,null,null,"ODI 2 (Time to connect)",null,"£m 20/21 prices","TTCt"]
[null,null,null,null,"ODI 3 (Major connections)",null,"£m 20/21 prices","MCt"]
[null,null,null,null,"ODI 4 (Vulnerability incentive)",null,"£m 20/21 prices","CVIt"]
[null,null,null,null,"ODI 5 (DSO)",null,"£m 20/21 prices","DSOIt"]
[null,null,null,null,"ODI 6 (Interruptions Incentive Scheme)",null,"£m 20/21 prices","IQt"]
[null,null,null,null,"ODI 7 (Collaborative Streetworks)",null,"£m 20/21 prices","CSWt"]
[null,null,null,null,"ODI 8 (Dig, Fix, Go)",null,"£m 20/21 prices","DFGt"]
[null,null,null,null,"ODI 9",null,"£m 20/21 prices"]
[null,null,null,null,"ODI 10",null,"£m 20/21 prices"]
[]
[null,null,null,null,"BPI reward/penalty",null,"£m 20/21 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,null,null,0.69,0,0,0,0]
[]
[null,null,"Other revenue allowances"]
[]
[null,null,null,null,"Network Innovation Allowance (NIA) (excluded from Totex)",null,"£m 20/21 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,null,null,0.56480268599999994,0.56480268599999994,0.56480268599999994,0.56480268599999994,0.56480268599999994]
[null,null,null,null,"Carry-over Network Innovation Allowance",null,"£m 20/21 prices","CNIAt"]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures",null,"£m 20/21 prices","CGSRAt"]
[null,null,null,null,"Aggregate Amount",null,"£m 20/21 prices","AUMt"]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,"Time Value of Money Profile Adjustment",null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,null,null,"Network Innovation Allowance (NIA): cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Carry-over Network Innovation Allowance: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Aggregate Amount: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Directly Attributable Revenue Terms"]
[]
[null,null,null,"DRS"]
[null,null,null,null,"DRS1. Connection services revenue",null,"£m 20/21 prices","DRS1R"]
[null,null,null,null,"DRS1. Connection services costs",null,"£m 20/21 prices","DRS1C"]
[null,null,null,null,"DRS2. Diversionary works under obligation revenue",null,"£m 20/21 prices","DRS2R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0670000000000002,3.09,3.0230000000000001,2.988,2.988]
[null,null,null,null,"DRS2. Diversionary works under obligation costs",null,"£m 20/21 prices","DRS2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.0669063488007291,-3.090356800169515,-3.0233767225931891,-2.987909031368976,-2.98782549076597]
[null,null,null,null,"DRS3. Works required by any alteration of premises revenue",null,"£m 20/21 prices","DRS3R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.665,1.649,1.579,1.5269999999999999,1.4970000000000001]
[null,null,null,null,"DRS3. Works required by any alteration of premises costs",null,"£m 20/21 prices","DRS3C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.6649373697145213,-1.6489375283273173,-1.5792462134162695,-1.5267159429230501,-1.4971699722192056]
[null,null,null,null,"DRS10. Value Added Services revenue",null,"£m 20/21 prices","DRS10R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34328876263560987,0.34328876263560987,0.34328876263560987,0.34328876263560987,0.34328876263560987]
[null,null,null,null,"DRS10. Value Added Services costs",null,"£m 20/21 prices","DRS10C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security revenue",null,"£m 20/21 prices","DRS11R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security costs",null,"£m 20/21 prices","DRS11C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS12. Revenue protection services revenue",null,"£m 20/21 prices","DRS12R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS12. Revenue protection services costs",null,"£m 20/21 prices","DRS12C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS13. Metering Services revenue",null,"£m 20/21 prices","DRS13R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6993345569999996E-2,3.3294011009999999E-2,2.9964609909999999E-2,2.6968148920000001E-2,2.4271334030000001E-2]
[null,null,null,null,"DRS13. Metering Services costs",null,"£m 20/21 prices","DRS13C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS14. Smart Meter Roll-out rechargeable services revenue",null,"£m 20/21 prices","DRS14R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS14. Smart Meter Roll-out rechargeable services costs",null,"£m 20/21 prices","DRS14C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS15. Miscellaneous revenue",null,"£m 20/21 prices","DRS15R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS15. Miscellaneous costs",null,"£m 20/21 prices","DRS15C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS16. Distribution Network Voltage Control Services revenue",null,"£m 20/21 prices","DRS16R"]
[null,null,null,null,"DRS16. Distribution Network Voltage Control Services costs",null,"£m 20/21 prices","DRS16C"]
[]
[null,"Finance inputs"]
[]
[null,null,null,"Allowed return on capital"]
[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,null,null,null,null,null,null,null,null,null,null,null,3.1E-2,3.1300000000000001E-2,3.1099999999999999E-2,3.04E-2,2.98E-2]
[]
[null,null,null,null,"Risk Free Rate",null,"annual real %","RFR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,1.11E-2,1.18E-2,1.21E-2,1.18E-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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,null,0.6,0.6,0.6,0.6,0.6]
[]
[null,null,null,null,"RIIO-1 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,3.8974999999999996E-2,3.7870000000000001E-2,3.6830000000000002E-2,3.4814999999999999E-2,3.2670000000000005E-2,2.9485000000000001E-2,2.734E-2,2.4934999999999999E-2]
[null,null,null,null,"RIIO-1 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,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[]
[null,null,null,"Real Price Effects"]
[null,null,null,null,"Cumulative RPEs",null,"%","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,null,null,null,null,null,1.0133256628750003,1.0251815731306377,1.0392265606825275,1.0515933567546496,1.0633712023503017]
[]
[null,null,null,"Notional finance parameters"]
[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,null,null,0.05,0.05,0.05,0.05,0.05]
[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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[null,null,null,null,"RPI 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Totex capitalisation rates and TIM"]
[null,null,null,null,"Capitalisation rate 1",null,"%",null,0.78]
[null,null,null,null,"Capitalisation rate 2",null,"%",null,0.85]
[]
[null,null,null,null,"RIIO-2 funding adjustment rate",null,"%",null,0.5]
[]
[null,"RAV"]
[]
[null,null,null,null,"RIIO-2 disposals",null,"£m 20/21 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,null,null,-1.4296309411613717,-1.43447924849584,-1.2959094897021828,-1.2826817121040577,-1.2851160301187636]
[null,null,null,null,"Metering write off",null,"£m 20/21 prices",null,20.879690395849416]
[null,null,null,null,"Vesting year",null,"year ending",null,"1991-03-31"]
[null,null,null,null,"Pre-vesting asset depn in first year (months)",null,"months",null,3.5]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,11]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,null,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Accelerated post-vesting asset life",null,"years",null,null,null,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Smoothing period following full depreciation of pre-vesting assets",null,"years",null,15]
[null,null,null,null,"RIIO-2 asset life",null,"years",null,45]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 20/21 prices",null,null,null,23.339455318255759,80.947158524426712,102.98997743611271,121.1428871280894,120.03148449388674,95.210158996694119,100.76717216770739,109.65839324132865,120.53483283293473,96.444284209399669,81.86164329801278,75.963096093937224,80.038813184089435,75.607160798282877,73.484425294431148,72.967258959523406,82.383296050703734,84.89711399510783,84.230232016761079,84.129418183608237,108.85476553276787,96.016368801137645,118.90775305831846,119.17231816909668,111.68452521163738]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 20/21 prices",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre-RIIO Other legacy adjustments' price control RAV additions adjustment",null,"£m 20/21 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,-1.6597055210901797E-3,15.238794354926744]
[null,null,null,null,"RIIO post-vesting RAV additions",null,"£m 20/21 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,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO post-vesting RAV disposals (Are netted off NV Allowed Capex-Other)",null,"£m 20/21 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,0,0,0,0,0,0,0,0]
[]
[null,"Operational performance and return adjustment"]
[]
[null,null,null,null,"Notional gearing",null,"%","G",0.6]
[null,null,null,null,"Threshold 1",null,"annual real %","T1",0.03]
[null,null,null,null,"Threshold 2",null,"annual real %","T2",0.04]
[null,null,null,null,"Adjustment rate 1",null,"%","AR1",0.5]
[null,null,null,null,"Adjustment rate 2",null,"%","AR2",0.9]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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",null,"£m nominal","TAXAt"]
[]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[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,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,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,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,null,null,1.4492753623188406E-2,1.4492753623188406E-2,1.4492753623188406E-2,1.4492753623188406E-2,1.4492753623188406E-2]
[]
[null,null,null,null,"Tax trigger deadband",null,"£m 20/21 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,null,null,0.63595859780930319,0.63901366633496948,0.64430431479997341,0.64318834113852486,0.6409164455523596]
[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,null,null,0.65,0.64,0.63,0.61,0.6]
[]
[null,null,null,"Variant and non-variant allowances: tax pool allocations"]
[null,null,null,null,"General: Load related capex",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,null,null,5.7650876706128E-3,6.5318878609325563E-3,5.6368792604067231E-3,5.3744016934451112E-3,6.1201711261762064E-3]
[null,null,null,null,"General: Non-load related capex - asset replacement",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,null,null,6.9649077488689263E-3,9.7240162337583255E-3,6.8711335638928991E-3,7.6346213360300539E-3,8.4034651010152783E-3]
[null,null,null,null,"General: Non-load related capex - other",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,null,null,0.92800549039876679,0.91887408394654568,0.92354237576634268,0.93625430433833512,0.94347586097958536]
[null,null,null,null,"General: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Controllable opex",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,null,null,8.0580173542120562E-2,7.4231502730962309E-2,5.6735956001082666E-2,5.6434082316373077E-2,5.5844543329205465E-2]
[null,null,null,null,"Special Rate: Load related capex",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,null,null,0.96393743457946979,0.96964788406924352,0.97083096088031517,0.96983827813515366,0.98390495400633504]
[null,null,null,null,"Special Rate: Non-load related capex - asset replacement",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,null,null,0.29172388912457065,0.30044733163717663,0.27839184147043317,0.27586320927608848,0.27086868999719793]
[null,null,null,null,"Special Rate: Non-load related capex - other",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,null,null,3.512676259824165E-2,3.7731207771084414E-2,3.5737104927245834E-2,3.780833862783254E-2,3.7037136662200938E-2]
[null,null,null,null,"Special Rate: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: Controllable opex",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,null,null,0.19528480535915407,0.19604843644440853,0.200042865596328,0.19996256163125162,0.20051831621829005]
[null,null,null,null,"Deferred Revenue: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Non-load related capex - asset replacement",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,null,null,0.60744189923393987,0.5851401145268772,0.62862418568109613,0.61869435245217985,0.61853867739388824]
[null,null,null,null,"Deferred Revenue: Non-load related capex - other",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,null,null,6.7032267278166399E-3,7.8899469604309207E-3,7.4037307829839128E-3,4.7158830970604262E-3,3.5430913378570474E-3]
[null,null,null,null,"Deferred Revenue: Faults",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,null,null,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,"Deferred Revenue: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Controllable opex",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,null,null,0.23843757200159968,0.23950740353305411,0.24436989091798936,0.24405752675898723,0.24304458034618981]
[null,null,null,null,"Structures and Buildings: Load related capex",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,null,null,1.9241771792485783E-2,1.4048645857440235E-2,1.3743503964873029E-2,1.4514098656611059E-2,5.5769135120815432E-3]
[null,null,null,null,"Structures and Buildings: Non-load related capex - asset replacement",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,null,null,1.161912920021118E-2,1.1330212696382751E-2,1.1783075944460259E-2,1.1366791823450377E-2,1.2480177662435808E-2]
[null,null,null,null,"Structures and Buildings: Non-load related capex - other",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,null,null,2.0109680183449916E-2,2.3669840881292755E-2,2.2211192348951737E-2,1.4147649291181279E-2,1.0629274013571142E-2]
[null,null,null,null,"Structures and Buildings: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Controllable opex",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,null,null,1.881118123530373E-3,1.8447619128317543E-3,1.8865671258299166E-3,1.8780098394223484E-3,1.8910562628671546E-3]
[null,null,null,null,"Revenue: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Non-load related capex - asset replacement",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Non-load related capex - other",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Faults",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,null,null,0.19999999999999998,0.19999999999999993,0.19999999999999996,0.19999999999999996,0.19999999999999996]
[null,null,null,null,"Revenue: Tree cutting",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,null,null,1,1,1,1,1]
[null,null,null,null,"Revenue: 100% ‘revenue pool’ expenditure",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,null,null,1,1,1,1,1]
[null,null,null,null,"Revenue: Controllable opex",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,null,null,0.471674765581795,0.47636644974358178,0.48470064341049318,0.48544214052579376,0.48640825579409497]
[null,null,null,null,"Non Qualifying: Load related capex",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,null,null,1.105570595743159E-2,9.7715822123836862E-3,9.7886558944049913E-3,1.0273221514790164E-2,4.3979613554072754E-3]
[null,null,null,null,"Non Qualifying: Non-load related capex - asset replacement",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,null,null,8.2250174692409334E-2,9.3358324905805132E-2,7.4329763340117622E-2,8.6441025112251157E-2,8.97089898454628E-2]
[null,null,null,null,"Non Qualifying: Non-load related capex - other",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,null,null,1.005484009172496E-2,1.1834920440646379E-2,1.110559617447587E-2,7.0738246455906402E-3,5.3146370067855718E-3]
[null,null,null,null,"Non Qualifying: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Controllable opex",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,null,null,1.2141565391800226E-2,1.2001445635161454E-2,1.2264076948276893E-2,1.2225678928171987E-2,1.2293248049352579E-2]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"RIIO-1 MOD",null,"£m 2012/13 prices","LMOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50094877285847605]
[null,null,null,null,"Legacy RAV",null,"£m 2012/13 prices","LRAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114.41728908039759,116.43023922351342,107.96253856503061,114.3038000133794,105.35300553473601,102.93282532091858,99.038793042786821,103.06310543883852]
[null,null,null,null,"RIIO-2 tax pools opening balance brought forwards"]
[null,null,null,null,"General pool RIIO-2 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,null,null,49.095898357511892]
[null,null,null,null,"Special rates pool RIIO-2 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,null,null,300.99048913916408]
[null,null,null,null,"Deferred revenue expenditure pool RIIO-2 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,null,null,719.23384364302899]
[null,null,null,null,"Deferred revenue expenditure pool capex additions pre-RIIO-2",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,null,null,null,879.50882429940975]
[null,null,null,null,"Structures and buildings pool RIIO-2 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,null,null,0]
[null,null,null,null,"Tax losses brought forwards",null,null,"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,null,null,0]
[null,null,null,null,"RPI forecast true up"]
[null,null,null,null,"Relevant revenue adjustments",null,"£m 2012/13 prices","REV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186.68782233997828,181.66406176470761]
[null,null,null,null,"ED1 Price index adjustment factor ",null,"Index","RPIF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.238,1.321]
[null,null,null,null,"Legacy correction factor",null,null,"LK"]
[null,null,null,null,"Regulated Distribution Network Revenue",null,"£m nominal","RD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,212.72767379000004,239.91912123,236.52108398999999,248.93482041000004,253.91776670000002,240.57798622702518,253.86677667000001,292.02824867414159]
[null,null,null,null,"Allowed Distribution Network Revenue",null,"£m nominal","RIIO-1ARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,215.842185427282,238.37501705097552,241.87980215255234,247.46776992084204,254.95715497776706,246.84672360821145,236.62257571412823,288.54602226665503]
[null,null,null,null,"Average Specified Rate",null,"scalar","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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71598360655737692,0.1,0.1928767123287671,2.0710000000000002]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,0,0,0,0,0,0,1.5,0]
[null,null,null,null,"Low Carbon Networks Fund"]
[null,null,null,null,"LCNF Second Tier and Discretionary Funding Mechanism value",null,"£m nominal","LCN2"]
[null,null,null,null,"Recovered LCN, determined to be unrecoverable",null,"£m nominal","LCN1"]
[null,null,null,null,"Connections GS Failure Payments Adjustment",null,null,"LCGSRA"]
[null,null,null,null,"Connection Guaranteed Standards Payments made",null,"£m nominal","LCGSPM",null,null,null,null,null,null,null,null,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,"Total connection guaranteed standards revenue exposure",null,"£m 2012/13 prices","LTCGSR",26.2]
[]
[null,null,null,"Legacy inputs for Incentives"]
[null,null,null,null,"Broader Measure of Customer Service (£m real 2012/13 prices)",null,null,"BMt"]
[null,null,null,null,"Customer Satisfaction Survey term",null,"£m 2012/13 prices","CS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9,1.9]
[null,null,null,null,"Complaints metric term",null,"£m 2012/13 prices","CM",null,null,null,null,null,null,null,null,null,null,null,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,"Stakeholder engagement reward term",null,"£m 2012/13 prices","SE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24299999999999994,0.24299999999999994]
[null,null,null,null,"Interruptions-Related Quality of Service (£m real 2012/13 prices)",null,null,"IQt"]
[null,null,null,null,"Performance on the number of supply interruptions and the duration of supply interruptions",null,"£m 2012/13 prices","QZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6599658398763015,4.4443657467445687]
[null,null,null,null,"Performance on severe weather supply restoration",null,"£m 2012/13 prices","QC",null,null,null,null,null,null,null,null,null,null,null,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,"Performance on normal weather supply restoration",null,"£m 2012/13 prices","QD",null,null,null,null,null,null,null,null,null,null,null,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,"Incentive on Connections Engagement (£m real 2012/13 prices)",null,null,"ICEt"]
[null,null,null,null,"Incentive on Connections Engagement negative performance adjustment",null,"£m 2012/13 prices","ICEO",null,null,null,null,null,null,null,null,null,null,null,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,"Time To Connect (£m real 2012/13 prices)",null,null,"TTCt"]
[null,null,null,null,"LVSSA Time to Quote term",null,"£m 2012/13 prices","TQA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2]
[null,null,null,null,"LVSSB Time to Quote term",null,"£m 2012/13 prices","TQB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2]
[null,null,null,null,"LVSSA Time to Connect term",null,"£m 2012/13 prices","TCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11215887212219251,0.17405905499877913]
[null,null,null,null,"LVSSB Time to Connect term",null,"£m 2012/13 prices","TCB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10942622973480162,0.15820258556722008]
[]
[null,null,null,"Legacy inputs for Passthrough"]
[null,null,null,null,"Licence Fee adjustment"]
[null,null,null,null,"Licence fee payments",null,"£m nominal","LFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1359999999999999,1.0647110000000002]
[null,null,null,null,"Licence fee allowance",null,"£m 2012/13 prices","LFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5]
[null,null,null,null,"Business Rates adjustment"]
[null,null,null,null,"Business rates payments",null,"£m nominal","RBA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.1518,14.151752]
[null,null,null,null,"Business rates allowance",null,"£m 2012/13 prices","RBE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.100000000000001,19.100000000000001]
[null,null,null,null,"Transmission Connection Point Charges adjustment"]
[null,null,null,null,"Pass-through Transmission Connection Point Charges incurred",null,"£m nominal","PTPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9061000000000003,7.4645641028400007]
[null,null,null,null,"Pass-through Transmission Connection Point Charges allowance",null,"£m 2012/13 prices","PTPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6,8.8000000000000007]
[null,null,null,null,"Smart Meter Communication Licensee Costs adjustment"]
[null,null,null,null,"Smart Meter Communication Licensee Costs incurred",null,"£m nominal","SMCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2325999999999999,1.5359970359999999]
[null,null,null,null,"Smart Meter Communication Licensee Costs allowance",null,"£m 2012/13 prices","SMCE",null,null,null,null,null,null,null,null,null,null,null,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,"Smart Meter Information Technology Costs adjustment"]
[null,null,null,null,"Smart Meter Information Technology Costs incurred",null,"£m nominal","SMIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17180000000000001,0.29579004995647701]
[null,null,null,null,"Smart Meter Information Technology Costs allowance",null,"£m 2012/13 prices","SMIE",null,null,null,null,null,null,null,null,null,null,null,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,"Ring Fence Costs adjustment"]
[null,null,null,null,"Ring Fence Costs incurred",null,"£m nominal","RFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.24E-2,2.5767114543774651E-2]
[null,null,null,null,"Ring Fence Costs allowance",null,"£m 2012/13 prices","RFE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland variable Energy Costs Actual incurred",null,"£m nominal","SECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland variable Energy Costs allowance",null,"£m 2012/13 prices","SECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland Extension Variable Energy Costs incurred",null,"£m nominal","SEVECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs allowance",null,"£m 2012/13 prices","SEVECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs adjustment"]
[null,null,null,null,"Shetland New Energy Solution Residual Costs incurred",null,"£m nominal","SNESRCA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs allowance",null,"£m 2012/13 prices","SNESRCE",null,null,null,null,null,null,null,null,null,null,null,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,"Supplier of Last Resort adjustment"]
[null,null,null,null,"Supplier of Last Resort Net Costs incurred",null,"£m nominal","SLRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42749999999999999,0.68907172499999991]
[null,null,null,null,"Eligible Bad Debt adjustment adjustment"]
[null,null,null,null,"Eligible Use of System Bad Debt Costs incurred ",null,"£m nominal","EBDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.63948183999999997,1.6778999999999999,0]
[null,null,null,null,"Recovered Bad Debt",null,"£m nominal","RBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"COVID-19 Bad Debt term"]
[null,null,null,null,"Aggregate value of provisional COVID-19 Bad Debt incurred",null,"£m nominal","PCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Credited Amount by the Administrator or Liquidator",null,"£m nominal","RCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Aggregate value of COVID-19 Bad Debt incurred",null,"£m nominal","CBDA",null,null,null,null,null,null,null,null,null,null,null,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,"Calculation of Forecasting Penalty"]
[null,null,null,null,"Base revenue (last year of RIIO-1, per RIIO-1 definition) (for use in Correction term)",null,"£m 20/21 prices"]
[null,null,null,null,"Recovered Revenue",null,"£m nominal"]
[null,null,null,null,"Allowed Revenue (as published)",null,"£m nominal","AR*t"]
[null,null,null,null,"Base Revenue (as published)",null,"£m 20/21 prices","BRt"]
[null,null,null,null,"Bad Debt",null,"£m nominal","BDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Recovered Bad Debt (enter as a -ive)",null,"£m nominal","RBDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Base Revenue Forecasting Penalty Adjustment",null,"Scalar","BRFPAt"]
[null,null,null,null,"Recovered Revenue Forecasting Penalty Adjustment",null,"Scalar","RRFPAt"]
[null,null,null,null,"Over/undercollection percentage for penal rate adjustment",null,"%",null,0.06]
[null,null,null,null,"Applicable BR penalty interest rate",null,"%",null,1.15E-2]
[null,null,null,null,"Applicable AR penalty interest rate",null,"%",null,1.15E-2]
[]
[]
["End of sheet"]

{"sheet":"SWEST","index":22,"n_rows":431,"n_cols":48,"rows_kept":431,"cut":false,"hidden":false,"merged":[]}
["SWEST",null,null,null,null,"Company select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!E29","v":"ENWL"}]
[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,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",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","2027-03-31","2028-03-31"]
[]
[null,null,"Key data management settings"]
[]
[]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"Export!K10","v":""},{"$f":"Export!L10","v":""},{"$f":"Export!M10","v":""},{"$f":"Export!N10","v":""},{"$f":"Export!O10","v":""},{"$f":"Export!P10","v":""},{"$f":"Export!Q10","v":""},{"$f":"Export!R10","v":""},{"$f":"Export!S10","v":""},{"$f":"Export!T10","v":0.56549575070821523},{"$f":"Export!U10","v":0.58237960339943329},{"$f":"Export!V10","v":0.59107648725212458},{"$f":"Export!W10","v":0.60345609065155803},{"$f":"Export!X10","v":0.62031161473087815},{"$f":"Export!Y10","v":0.6396033994334277},{"$f":"Export!Z10","v":0.65645892351274782},{"$f":"Export!AA10","v":0.68096317280453267},{"$f":"Export!AB10","v":0.70909348441926356},{"$f":"Export!AC10","v":0.73014164305949025},{"$f":"Export!AD10","v":0.73348441926345587},{"$f":"Export!AE10","v":0.76988668555240791},{"$f":"Export!AF10","v":0.8068271954674221},{"$f":"Export!AG10","v":0.83175637393767698},{"$f":"Export!AH10","v":0.85575070821529742},{"$f":"Export!AI10","v":0.87252124645892348},{"$f":"Export!AJ10","v":0.88192634560906513},{"$f":"Export!AK10","v":0.9008215297450427},{"$f":"Export!AL10","v":0.93453257790368272},{"$f":"Export!AM10","v":0.96308781869688376},{"$f":"Export!AN10","v":0.98801699716713864},{"$f":"Export!AO10","v":1},{"$f":"Export!AP10","v":1.0577620396600564},{"$f":"Export!AQ10","v":1.1912139111833526},{"$f":"Export!AR10","v":1.2720448764226937},{"$f":"Export!AS10","v":1.2761337585410994},{"$f":"Export!AT10","v":1.2703790008307307},{"$f":"Export!AU10","v":1.2784280216544934},{"$f":"Export!AV10","v":1.3010915309080842}]
[]
[]
[null,"Variable value terms"]
[]
[null,null,"Totex allowance"]
[]
[null,null,null,"Non-variant allowances"]
[null,null,null,null,"Non-variant allowed load related capex",null,"£m 20/21 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,null,null,30.297653804550659,26.992140933619215,28.576233054304172,21.23806743202735,18.809999697750452]
[null,null,null,null,"Non-variant allowed non-load related capex - asset replacement",null,"£m 20/21 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,null,null,46.288033958337394,45.506895658373921,48.085936946040668,45.47245188751068,42.103501972905789]
[null,null,null,null,"Non-variant allowed non-load related capex - other (net of disposals)",null,"£m 20/21 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,null,null,22.749679714910833,23.808925381821631,24.451230425659638,20.945508668502974,19.428496873241148]
[null,null,null,null,"Non-variant allowed faults",null,"£m 20/21 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,null,null,22.345911210756448,22.019953714300289,21.359937302381482,21.089020407059067,20.672823340308724]
[null,null,null,null,"Non-variant allowed tree cutting",null,"£m 20/21 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,null,null,14.069667871458623,13.882288535931879,13.470295961403542,13.321154892582738,13.165230148317033]
[null,null,null,null,"Non-variant allowed 100% 'revenue pool' expenditure",null,"£m 20/21 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,null,null,15.920181093526143,15.544169792484048,15.296311631579822,14.927786878485552,14.474714642503759]
[null,null,null,null,"Non-variant allowed controllable opex (net of DRS 10 & 16)",null,"£m 20/21 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,null,null,75.884677036636546,74.069599637673662,70.93174472050768,71.98111065117979,71.67063668098352]
[]
[null,null,null,null,"Non-variant allowed controllable opex (pre-DRS 10 & 16 netting)",null,"£m 20/21 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,null,null,76.60730232547769,74.792224926514805,71.654370009348824,72.703735940020934,72.393261969824664]
[]
[null,null,null,"Variant allowances"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,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(AR18:AR24)+SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AR$233-1)","v":3.688403390538844},{"$f":"(SUM(AS18:AS24)+SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AS$233-1)","v":6.9126693814952089},{"$f":"(SUM(AT18:AT24)+SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AT$233-1)","v":10.987488246666485},{"$f":"(SUM(AU18:AU24)+SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AU$233-1)","v":13.246175246983382},{"$f":"(SUM(AV18:AV24)+SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AV$233-1)","v":15.464413475722591}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AR$233-1)","v":0.11899063611662154},{"$f":"SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AS$233-1)","v":0.26610790100455167},{"$f":"SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AT$233-1)","v":0.49444333624678494},{"$f":"SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AU$233-1)","v":0.65922817031822123},{"$f":"SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AV$233-1)","v":0.83580259584205274}]
[null,null,null,null,"Physical Security Re-opener",null,"£m 20/21 prices","PSUPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Specified Street Works Costs Re-opener",null,"£m 20/21 prices","SWRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Rail Electrification Costs Re-opener",null,"£m 20/21 prices","RECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","NZt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Coordinated Adjustment Mechanism Re-opener",null,"£m 20/21 prices","CAMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Electricity System Restoration Re-opener",null,"£m 20/21 prices","ESRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","EVRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Network Asset Risk Metric Expenditure",null,"£m 20/21 prices","NARMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.651623077790127,39.541828435320056,41.016552754698544,44.932015268436224,42.536576962832129]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"£m 20/21 prices","SRVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1306360471757237,7.4949595264481719,9.4306532166938766,10.35103509504787,10.694082227593078]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"£m 20/21 prices","LVSVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2864761354029131,1.5727709967431895,1.9789643702836561,2.1721008267374997,2.2440871501698165]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"£m 20/21 prices","LREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Digitalisation Re-opener",null,"£m 20/21 prices","DIGIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"PCB Interventions",null,"£m 20/21 prices","PCBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5123224904127637,1.4998340854226027,1.1951922062762126,0.25424883829445361,0.25082759316287079]
[null,null,null,null,"Visual Amenity Projects",null,"£m 20/21 prices","VAPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99405601721854542,0.99690873083179521,0.97452187990677142,0.98045387988383759,0.97561818790202215]
[null,null,null,null,"Cyber Resilience OT baseline",null,"£m 20/21 prices","CROTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1991678052233676,1.6979666306399674,0.53230749999999993,0,0]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"£m 20/21 prices","CROTREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT Re-opener",null,"£m 20/21 prices","CRITREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Off-gas Grid Mechanistic Price Control Deliverable",null,"£m 20/21 prices","OGGt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Link Contribution (SSEH only)",null,"£m 20/21 prices","SLKCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"West Coast of Cumbria Re-opener (ENWL only)",null,"£m 20/21 prices","WCCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"£m 20/21 prices","SEFECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Hebrides and Orkney Re-opener (SSEN only)",null,"£m 20/21 prices","HOt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","SSMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Worst Served Customers",null,"£m 20/21 prices","WSCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19412571201830248,0.1945028476316186,0.19127618521619405,0.19222111906216835,0.19143837721422974]
[null,null,null,null,"EV Optioneering Projects",null,"£m 20/21 prices","EOPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT baseline",null,"£m 20/21 prices","CRITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1131756278369203,2.9219948929852206,2.5425992646452151,0,0]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"£m 20/21 prices","WDVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Indirects Scaler",null,"£m 20/21 prices","Ist",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","LMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"£m 20/21 prices","NEWDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0815340271549907,7.3358326190366396,12.674330751579163,1.6620857808340062,0]
[null,null,null,null,"New Control Room (SSEN only)",null,"£m 20/21 prices","CTRLt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Storm Arwen Re-opener",null,"£m 20/21 prices","SARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"High Value Projects Re-opener",null,"£m 20/21 prices","HVPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Strategic Investment",null,"£m 20/21 prices","SINVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Carry-over Green Recovery Scheme",null,"£m 20/21 prices","CGRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"1-in-20 Severe Weather Event",null,"£m 20/21 prices","OTSWt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 to Gross Load Related Expenditure",null,"£m 20/21 prices","NGLREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Variant allowances: totex subcategory allocations and other attributes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UM / PCD/ Other (for info only)","TIM / non-TIM (for info only)","RPE Incl. or Excl. (for info only)","Cap rate allocation (1 or 2)",null,"Load related capex (%)","Non-load related capex - asset replacement (%)","Non-load related capex - other (%)","Faults (%)","Tree cutting (%)","100% ‘revenue pool’ expenditure (%)","Controllable opex (%)","Check"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,1,null,{"$f":"(SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":9.4517563744250938E-2},{"$f":"(SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.32663491352357982},{"$f":"(SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.1127786392646933},{"$f":"(SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":8.0685728126119405E-2},{"$f":"(SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$22:$AV$22))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":5.0975698702510043E-2},{"$f":"(SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$23:$AV$23))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":5.7171968844514802E-2},{"$f":"(SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$24:$AV$24))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.27723548779433177},1]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,2,null,{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0.91884670164214988},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":8.1153298357850054E-2},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},1]
[null,null,null,null,"Physical Security Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Specified Street Works Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Rail Electrification Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Net Zero Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Coordinated Adjustment Mechanism Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Electricity System Restoration Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Environmental Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Network Asset Risk Metric Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Digitalisation Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"PCB Interventions",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","non-TIM","RPEs Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Visual Amenity Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience IT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Off-gas Grid Mechanistic Price Control Deliverable",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Shetland Link Contribution (SSEH only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0.9,0,0,0,0.1,1]
[null,null,null,null,"West Coast of Cumbria Re-opener (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Worst Served Customers",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"EV Optioneering Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Cyber Resilience IT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Indirects Scaler",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Storm Arwen Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"High Value Projects Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Strategic Investment",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Carry-over Green Recovery Scheme",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"1-in-20 Severe Weather Event",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net to Gross Load Related Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[]
[null,null,"Actual totex"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 1"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALC"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCA"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCO"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFA"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATC"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARP"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACO"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 2"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALCU"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCAU"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCOU"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFAU"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATCU"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARPU"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACOU"]
[]
[null,null,"Pass-through costs"]
[]
[null,null,null,null,"Licence Fee Payments",null,"£m 20/21 prices","LFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3891,1.3891,1.3891,1.3891,1.3891]
[null,null,null,null,"Prescribed Rates",null,"£m 20/21 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,null,null,19.0533,19.072800000000001,19.086400000000001,19.086400000000001,19.086400000000001]
[null,null,null,null,"Pass-through Transmission Connection Point Charges",null,"£m 20/21 prices","TBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1505000000000001,6.1013000000000002,6.8983999999999996,6.8983999999999996,6.8983999999999996]
[null,null,null,null,"Smart Meter Communication Licensee Costs",null,"£m 20/21 prices","SMCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7329000000000001,1.7421,1.7512000000000001,1.7605,1.7697000000000001]
[null,null,null,null,"Smart Meter Information Technology Costs",null,"£m 20/21 prices","SMITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45350000000000001,0.43190000000000001,0.58550000000000002,0.4143,0.41820000000000002]
[null,null,null,null,"Ring Fence Costs",null,"£m 20/21 prices","RFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2,3.6200000000000003E-2]
[null,null,null,null,"Supplier of Last Resort Net Costs",null,"£m 20/21 prices","SLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Valid Bad Debt Claims",null,"£m 20/21 prices","IBDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Pension Scheme Established Deficit repair expenditure",null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SCRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs (SSEH only)",null,"£m 20/21 prices","SECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Assistance for high-cost distributors adjustment (SSEH only)",null,"£m 20/21 prices","HBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Incentive revenue"]
[]
[null,null,null,null,"ODI 1 (BMCS)",null,"£m 20/21 prices","BMCSt"]
[null,null,null,null,"ODI 2 (Time to connect)",null,"£m 20/21 prices","TTCt"]
[null,null,null,null,"ODI 3 (Major connections)",null,"£m 20/21 prices","MCt"]
[null,null,null,null,"ODI 4 (Vulnerability incentive)",null,"£m 20/21 prices","CVIt"]
[null,null,null,null,"ODI 5 (DSO)",null,"£m 20/21 prices","DSOIt"]
[null,null,null,null,"ODI 6 (Interruptions Incentive Scheme)",null,"£m 20/21 prices","IQt"]
[null,null,null,null,"ODI 7 (Collaborative Streetworks)",null,"£m 20/21 prices","CSWt"]
[null,null,null,null,"ODI 8 (Dig, Fix, Go)",null,"£m 20/21 prices","DFGt"]
[null,null,null,null,"ODI 9",null,"£m 20/21 prices"]
[null,null,null,null,"ODI 10",null,"£m 20/21 prices"]
[]
[null,null,null,null,"BPI reward/penalty",null,"£m 20/21 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,null,null,1.1499999999999999,0,0,0,0]
[]
[null,null,"Other revenue allowances"]
[]
[null,null,null,null,"Network Innovation Allowance (NIA) (excluded from Totex)",null,"£m 20/21 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,null,null,0.80757559800000001,0.80757559800000001,0.80757559800000001,0.80757559800000001,0.80757559800000001]
[null,null,null,null,"Carry-over Network Innovation Allowance",null,"£m 20/21 prices","CNIAt"]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures",null,"£m 20/21 prices","CGSRAt"]
[null,null,null,null,"Aggregate Amount",null,"£m 20/21 prices","AUMt"]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,"Time Value of Money Profile Adjustment",null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,null,null,"Network Innovation Allowance (NIA): cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Carry-over Network Innovation Allowance: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Aggregate Amount: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Directly Attributable Revenue Terms"]
[]
[null,null,null,"DRS"]
[null,null,null,null,"DRS1. Connection services revenue",null,"£m 20/21 prices","DRS1R"]
[null,null,null,null,"DRS1. Connection services costs",null,"£m 20/21 prices","DRS1C"]
[null,null,null,null,"DRS2. Diversionary works under obligation revenue",null,"£m 20/21 prices","DRS2R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9510000000000005,6.077,5.8209999999999997,5.7839999999999998,5.7569999999999997]
[null,null,null,null,"DRS2. Diversionary works under obligation costs",null,"£m 20/21 prices","DRS2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.9514779416988475,-6.0771356460554191,-5.8209444187177315,-5.7841173813453697,-5.7569668185212857]
[null,null,null,null,"DRS3. Works required by any alteration of premises revenue",null,"£m 20/21 prices","DRS3R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1739999999999999,3.2330000000000001,3.0670000000000002,2.9510000000000001,2.8879999999999999]
[null,null,null,null,"DRS3. Works required by any alteration of premises costs",null,"£m 20/21 prices","DRS3C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.1741799720225399,-3.2332261447170376,-3.0669226856054941,-2.9506737012489692,-2.8882067652016441]
[null,null,null,null,"DRS10. Value Added Services revenue",null,"£m 20/21 prices","DRS10R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.72262528884114929,0.72262528884114929,0.72262528884114929,0.72262528884114929,0.72262528884114929]
[null,null,null,null,"DRS10. Value Added Services costs",null,"£m 20/21 prices","DRS10C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security revenue",null,"£m 20/21 prices","DRS11R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security costs",null,"£m 20/21 prices","DRS11C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS12. Revenue protection services revenue",null,"£m 20/21 prices","DRS12R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS12. Revenue protection services costs",null,"£m 20/21 prices","DRS12C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS13. Metering Services revenue",null,"£m 20/21 prices","DRS13R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8059712590000001,1.625374133,1.4628367199999999,1.3165530480000001,1.1848977430000001]
[null,null,null,null,"DRS13. Metering Services costs",null,"£m 20/21 prices","DRS13C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS14. Smart Meter Roll-out rechargeable services revenue",null,"£m 20/21 prices","DRS14R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS14. Smart Meter Roll-out rechargeable services costs",null,"£m 20/21 prices","DRS14C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS15. Miscellaneous revenue",null,"£m 20/21 prices","DRS15R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS15. Miscellaneous costs",null,"£m 20/21 prices","DRS15C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS16. Distribution Network Voltage Control Services revenue",null,"£m 20/21 prices","DRS16R"]
[null,null,null,null,"DRS16. Distribution Network Voltage Control Services costs",null,"£m 20/21 prices","DRS16C"]
[]
[null,"Finance inputs"]
[]
[null,null,null,"Allowed return on capital"]
[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,null,null,null,null,null,null,null,null,null,null,null,3.1E-2,3.1300000000000001E-2,3.1099999999999999E-2,3.04E-2,2.98E-2]
[]
[null,null,null,null,"Risk Free Rate",null,"annual real %","RFR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,1.11E-2,1.18E-2,1.21E-2,1.18E-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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,null,0.6,0.6,0.6,0.6,0.6]
[]
[null,null,null,null,"RIIO-1 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,3.8974999999999996E-2,3.7870000000000001E-2,3.6830000000000002E-2,3.4814999999999999E-2,3.2670000000000005E-2,2.9485000000000001E-2,2.734E-2,2.4934999999999999E-2]
[null,null,null,null,"RIIO-1 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,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[]
[null,null,null,"Real Price Effects"]
[null,null,null,null,"Cumulative RPEs",null,"%","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,null,null,null,null,null,1.0133256628750003,1.0251815731306377,1.0392265606825275,1.0515933567546496,1.0633712023503017]
[]
[null,null,null,"Notional finance parameters"]
[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,null,null,0.05,0.05,0.05,0.05,0.05]
[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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[null,null,null,null,"RPI 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Totex capitalisation rates and TIM"]
[null,null,null,null,"Capitalisation rate 1",null,"%",null,0.79]
[null,null,null,null,"Capitalisation rate 2",null,"%",null,0.85]
[]
[null,null,null,null,"RIIO-2 funding adjustment rate",null,"%",null,0.5]
[]
[null,"RAV"]
[]
[null,null,null,null,"RIIO-2 disposals",null,"£m 20/21 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,null,null,-1.3166875912001386,-1.333343762725117,-1.1862871837485478,-1.155413924656278,-1.1190454011268662]
[null,null,null,null,"Metering write off",null,"£m 20/21 prices",null,25.519621594927063]
[null,null,null,null,"Vesting year",null,"year ending",null,"1991-03-31"]
[null,null,null,null,"Pre-vesting asset depn in first year (months)",null,"months",null,3.5]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,15]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,null,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Accelerated post-vesting asset life",null,"years",null,null,null,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Smoothing period following full depreciation of pre-vesting assets",null,"years",null,15]
[null,null,null,null,"RIIO-2 asset life",null,"years",null,45]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 20/21 prices",null,null,null,34.453481660282307,107.06512042818909,105.39801647688512,98.17389935456788,98.359133126934992,89.467912053313725,101.87857480191003,105.76848402161933,100.0899444372464,96.775707866476637,92.964335810091455,98.101402494784551,101.24992723701584,100.43339270219667,116.11290509842132,111.81204191292311,122.62041390791016,118.60211440180349,126.55078761542644,128.31031035830745,157.89199116775754,137.66321318845894,152.05560566273786,172.27255418752762,170.70692683640428]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 20/21 prices",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre-RIIO Other legacy adjustments' price control RAV additions adjustment",null,"£m 20/21 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,2.9869320529383151E-3,-4.3034038151288252]
[null,null,null,null,"RIIO post-vesting RAV additions",null,"£m 20/21 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,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO post-vesting RAV disposals (Are netted off NV Allowed Capex-Other)",null,"£m 20/21 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,0,0,0,0,0,0,0,0]
[]
[null,"Operational performance and return adjustment"]
[]
[null,null,null,null,"Notional gearing",null,"%","G",0.6]
[null,null,null,null,"Threshold 1",null,"annual real %","T1",0.03]
[null,null,null,null,"Threshold 2",null,"annual real %","T2",0.04]
[null,null,null,null,"Adjustment rate 1",null,"%","AR1",0.5]
[null,null,null,null,"Adjustment rate 2",null,"%","AR2",0.9]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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",null,"£m nominal","TAXAt"]
[]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[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,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,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,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,null,null,1.4492753623188406E-2,1.4492753623188406E-2,1.4492753623188406E-2,1.4492753623188406E-2,1.4492753623188406E-2]
[]
[null,null,null,null,"Tax trigger deadband",null,"£m 20/21 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,null,null,0.91471317341818559,0.91792719994230232,0.92247751648512444,0.92323285200321914,0.91669628181727691]
[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,null,null,0.65,0.64,0.63,0.61,0.6]
[]
[null,null,null,"Variant and non-variant allowances: tax pool allocations"]
[null,null,null,null,"General: Load related capex",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,null,null,6.0404795441936767E-3,7.3732575736099107E-3,5.2155573712862682E-3,6.8788769518007076E-3,7.0364706792163086E-3]
[null,null,null,null,"General: Non-load related capex - asset replacement",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,null,null,6.1975233074506638E-3,5.9077058990442046E-3,7.7298979828832552E-3,5.6732485942322742E-3,5.5930724882329846E-3]
[null,null,null,null,"General: Non-load related capex - other",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,null,null,0.89646532673891555,0.80594925680071483,0.74192518609986113,0.91023298051622714,0.95128851575119788]
[null,null,null,null,"General: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Controllable opex",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,null,null,6.4427030968447943E-2,6.091489641903166E-2,5.1018365917824673E-2,5.063108017507964E-2,5.1082450415741248E-2]
[null,null,null,null,"Special Rate: Load related capex",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,null,null,0.96327061986856477,0.96913291128531243,0.96615440783214734,0.97034839952474383,0.97659341778890363]
[null,null,null,null,"Special Rate: Non-load related capex - asset replacement",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,null,null,0.36618104612565666,0.37110128736554671,0.37939723736237818,0.34876417527570219,0.33846657862454982]
[null,null,null,null,"Special Rate: Non-load related capex - other",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,null,null,3.5458018968143094E-2,4.923099241827858E-2,5.9087479447572394E-2,3.56396292232262E-2,3.1096036662571751E-2]
[null,null,null,null,"Special Rate: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: Controllable opex",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,null,null,0.19191292020787803,0.19205966147548223,0.19405936641044536,0.19485585883179282,0.19658936634174828]
[null,null,null,null,"Deferred Revenue: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Non-load related capex - asset replacement",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,null,null,0.52705577234912826,0.52286706765405622,0.51711417272947791,0.55249229300772551,0.56085140184825621]
[null,null,null,null,"Deferred Revenue: Non-load related capex - other",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,null,null,9.725236327563086E-3,2.0688535825858077E-2,2.8426762064652354E-2,7.7324843229352362E-3,2.5164925123186263E-3]
[null,null,null,null,"Deferred Revenue: Faults",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,null,null,0.79999999999999993,0.8,0.8,0.8,0.79999999999999993]
[null,null,null,null,"Deferred Revenue: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Controllable opex",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,null,null,0.26191173224450526,0.26309397276584595,0.2668898432056061,0.2670907609313003,0.26935653305661161]
[null,null,null,null,"Structures and Buildings: Load related capex",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,null,null,2.009324959286745E-2,1.5424893692835319E-2,1.8024415332338867E-2,1.3205042317286581E-2,9.3529688738468505E-3]
[null,null,null,null,"Structures and Buildings: Non-load related capex - asset replacement",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,null,null,8.7643590012223271E-3,8.7863083564631416E-3,9.0507912807603567E-3,8.8187398786273921E-3,8.488229727601734E-3]
[null,null,null,null,"Structures and Buildings: Non-load related capex - other",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,null,null,4.3763563474033887E-2,9.3098411216361351E-2,0.12792042929093558,3.4796179453208564E-2,1.1324216305433817E-2]
[null,null,null,null,"Structures and Buildings: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Controllable opex",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,null,null,4.0515793308209111E-3,3.9964921610622763E-3,4.0329595957781196E-3,4.0372800043772571E-3,4.079616192218017E-3]
[null,null,null,null,"Revenue: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Non-load related capex - asset replacement",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Non-load related capex - other",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Faults",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,null,null,0.19999999999999996,0.19999999999999998,0.19999999999999998,0.19999999999999998,0.19999999999999996]
[null,null,null,null,"Revenue: Tree cutting",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,null,null,1,1,1,1,1]
[null,null,null,null,"Revenue: 100% ‘revenue pool’ expenditure",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,null,null,1,1,1,1,1]
[null,null,null,null,"Revenue: Controllable opex",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,null,null,0.46477151456711546,0.46712285371370815,0.47106481466994093,0.47042313598383911,0.46580126871599831]
[null,null,null,null,"Non Qualifying: Load related capex",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,null,null,1.0595650994374104E-2,8.0689374482423495E-3,1.0605619464227523E-2,9.5676812061689116E-3,7.017142658033047E-3]
[null,null,null,null,"Non Qualifying: Non-load related capex - asset replacement",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,null,null,9.1801299216542079E-2,9.1337630724889762E-2,8.6707900644500249E-2,8.4251543243712604E-2,8.6600717311359335E-2]
[null,null,null,null,"Non Qualifying: Non-load related capex - other",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,null,null,1.4587854491344626E-2,3.1032803738787109E-2,4.2640143096978514E-2,1.1598726484402851E-2,3.7747387684779381E-3]
[null,null,null,null,"Non Qualifying: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Controllable opex",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,null,null,1.2925222681232336E-2,1.2812123464869865E-2,1.2934650200404782E-2,1.2961884073610857E-2,1.3090765277682359E-2]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"RIIO-1 MOD",null,"£m 2012/13 prices","LMOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.97850342193977879]
[null,null,null,null,"Legacy RAV",null,"£m 2012/13 prices","LRAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170.72458453111471,178.42080669785994,168.24083460824204,166.04019712371516,166.70702696457636,164.57341597367599,162.94951873352761,181.6386311459195]
[null,null,null,null,"RIIO-2 tax pools opening balance brought forwards"]
[null,null,null,null,"General pool RIIO-2 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,null,null,67.481632065110801]
[null,null,null,null,"Special rates pool RIIO-2 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,null,null,439.12467154514917]
[null,null,null,null,"Deferred revenue expenditure pool RIIO-2 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,null,null,1135.3391559532317]
[null,null,null,null,"Deferred revenue expenditure pool capex additions pre-RIIO-2",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,null,null,null,1381.1011412650914]
[null,null,null,null,"Structures and buildings pool RIIO-2 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,null,null,0]
[null,null,null,null,"Tax losses brought forwards",null,null,"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,null,null,-3.6337550051363721]
[null,null,null,null,"RPI forecast true up"]
[null,null,null,null,"Relevant revenue adjustments",null,"£m 2012/13 prices","REV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274.65063131343453,257.40230719491529]
[null,null,null,null,"ED1 Price index adjustment factor ",null,"Index","RPIF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.238,1.321]
[null,null,null,null,"Legacy correction factor",null,null,"LK"]
[null,null,null,null,"Regulated Distribution Network Revenue",null,"£m nominal","RD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,307.05878120999995,356.05997308000002,343.96866629999994,345.85728770999998,348.44516113000003,337.24597834999997,369.41793551000001,419.32752863082516]
[null,null,null,null,"Allowed Distribution Network Revenue",null,"£m nominal","RIIO-1ARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309.86590355016472,343.8932480069127,335.41491838675483,333.32708292910718,352.00797046982314,346.07398061978341,350.1949716658894,408.76197889270497]
[null,null,null,null,"Average Specified Rate",null,"scalar","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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71598360655737692,0.1,0.1928767123287671,2.0710000000000002]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,0,0,0,0,0,0,0,0]
[null,null,null,null,"Low Carbon Networks Fund"]
[null,null,null,null,"LCNF Second Tier and Discretionary Funding Mechanism value",null,"£m nominal","LCN2"]
[null,null,null,null,"Recovered LCN, determined to be unrecoverable",null,"£m nominal","LCN1"]
[null,null,null,null,"Connections GS Failure Payments Adjustment",null,null,"LCGSRA"]
[null,null,null,null,"Connection Guaranteed Standards Payments made",null,"£m nominal","LCGSPM",null,null,null,null,null,null,null,null,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,"Total connection guaranteed standards revenue exposure",null,"£m 2012/13 prices","LTCGSR",39]
[]
[null,null,null,"Legacy inputs for Incentives"]
[null,null,null,null,"Broader Measure of Customer Service (£m real 2012/13 prices)",null,null,"BMt"]
[null,null,null,null,"Customer Satisfaction Survey term",null,"£m 2012/13 prices","CS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6398000000000024,2.8000000000000003]
[null,null,null,null,"Complaints metric term",null,"£m 2012/13 prices","CM",null,null,null,null,null,null,null,null,null,null,null,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,"Stakeholder engagement reward term",null,"£m 2012/13 prices","SE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.37799999999999984,0.37799999999999984]
[null,null,null,null,"Interruptions-Related Quality of Service (£m real 2012/13 prices)",null,null,"IQt"]
[null,null,null,null,"Performance on the number of supply interruptions and the duration of supply interruptions",null,"£m 2012/13 prices","QZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5454282035884566,2.6887883872187643]
[null,null,null,null,"Performance on severe weather supply restoration",null,"£m 2012/13 prices","QC",null,null,null,null,null,null,null,null,null,null,null,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,"Performance on normal weather supply restoration",null,"£m 2012/13 prices","QD",null,null,null,null,null,null,null,null,null,null,null,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,"Incentive on Connections Engagement (£m real 2012/13 prices)",null,null,"ICEt"]
[null,null,null,null,"Incentive on Connections Engagement negative performance adjustment",null,"£m 2012/13 prices","ICEO",null,null,null,null,null,null,null,null,null,null,null,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,"Time To Connect (£m real 2012/13 prices)",null,null,"TTCt"]
[null,null,null,null,"LVSSA Time to Quote term",null,"£m 2012/13 prices","TQA",null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,null,"LVSSB Time to Quote term",null,"£m 2012/13 prices","TQB",null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,null,"LVSSA Time to Connect term",null,"£m 2012/13 prices","TCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.11219546335372903]
[null,null,null,null,"LVSSB Time to Connect term",null,"£m 2012/13 prices","TCB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6703965109253327E-2,0.13617784610595743]
[]
[null,null,null,"Legacy inputs for Passthrough"]
[null,null,null,null,"Licence Fee adjustment"]
[null,null,null,null,"Licence fee payments",null,"£m nominal","LFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6207,1.5189409999999999]
[null,null,null,null,"Licence fee allowance",null,"£m 2012/13 prices","LFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,0.8]
[null,null,null,null,"Business Rates adjustment"]
[null,null,null,null,"Business rates payments",null,"£m nominal","RBA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.688199999999998,20.290560000000003]
[null,null,null,null,"Business rates allowance",null,"£m 2012/13 prices","RBE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.6,20.6]
[null,null,null,null,"Transmission Connection Point Charges adjustment"]
[null,null,null,null,"Pass-through Transmission Connection Point Charges incurred",null,"£m nominal","PTPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7285000000000004,6.9192585399999995]
[null,null,null,null,"Pass-through Transmission Connection Point Charges allowance",null,"£m 2012/13 prices","PTPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1999999999999993,9.1999999999999993]
[null,null,null,null,"Smart Meter Communication Licensee Costs adjustment"]
[null,null,null,null,"Smart Meter Communication Licensee Costs incurred",null,"£m nominal","SMCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7626999999999999,2.2071424839999998]
[null,null,null,null,"Smart Meter Communication Licensee Costs allowance",null,"£m 2012/13 prices","SMCE",null,null,null,null,null,null,null,null,null,null,null,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,"Smart Meter Information Technology Costs adjustment"]
[null,null,null,null,"Smart Meter Information Technology Costs incurred",null,"£m nominal","SMIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24579999999999999,0.41611931241038302]
[null,null,null,null,"Smart Meter Information Technology Costs allowance",null,"£m 2012/13 prices","SMIE",null,null,null,null,null,null,null,null,null,null,null,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,"Ring Fence Costs adjustment"]
[null,null,null,null,"Ring Fence Costs incurred",null,"£m nominal","RFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.73E-2,4.290632648013154E-2]
[null,null,null,null,"Ring Fence Costs allowance",null,"£m 2012/13 prices","RFE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland variable Energy Costs Actual incurred",null,"£m nominal","SECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland variable Energy Costs allowance",null,"£m 2012/13 prices","SECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland Extension Variable Energy Costs incurred",null,"£m nominal","SEVECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs allowance",null,"£m 2012/13 prices","SEVECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs adjustment"]
[null,null,null,null,"Shetland New Energy Solution Residual Costs incurred",null,"£m nominal","SNESRCA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs allowance",null,"£m 2012/13 prices","SNESRCE",null,null,null,null,null,null,null,null,null,null,null,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,"Supplier of Last Resort adjustment"]
[null,null,null,null,"Supplier of Last Resort Net Costs incurred",null,"£m nominal","SLRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.61,0.97976530750000024]
[null,null,null,null,"Eligible Bad Debt adjustment adjustment"]
[null,null,null,null,"Eligible Use of System Bad Debt Costs incurred ",null,"£m nominal","EBDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3445365200000001,3.371,0]
[null,null,null,null,"Recovered Bad Debt",null,"£m nominal","RBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"COVID-19 Bad Debt term"]
[null,null,null,null,"Aggregate value of provisional COVID-19 Bad Debt incurred",null,"£m nominal","PCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Credited Amount by the Administrator or Liquidator",null,"£m nominal","RCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Aggregate value of COVID-19 Bad Debt incurred",null,"£m nominal","CBDA",null,null,null,null,null,null,null,null,null,null,null,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,"Calculation of Forecasting Penalty"]
[null,null,null,null,"Base revenue (last year of RIIO-1, per RIIO-1 definition) (for use in Correction term)",null,"£m 20/21 prices"]
[null,null,null,null,"Recovered Revenue",null,"£m nominal"]
[null,null,null,null,"Allowed Revenue (as published)",null,"£m nominal","AR*t"]
[null,null,null,null,"Base Revenue (as published)",null,"£m 20/21 prices","BRt"]
[null,null,null,null,"Bad Debt",null,"£m nominal","BDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Recovered Bad Debt (enter as a -ive)",null,"£m nominal","RBDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Base Revenue Forecasting Penalty Adjustment",null,"Scalar","BRFPAt"]
[null,null,null,null,"Recovered Revenue Forecasting Penalty Adjustment",null,"Scalar","RRFPAt"]
[null,null,null,null,"Over/undercollection percentage for penal rate adjustment",null,"%",null,0.06]
[null,null,null,null,"Applicable BR penalty interest rate",null,"%",null,1.15E-2]
[null,null,null,null,"Applicable AR penalty interest rate",null,"%",null,1.15E-2]
[]
[]
["End of sheet"]

{"sheet":"LPN","index":23,"n_rows":431,"n_cols":48,"rows_kept":431,"cut":false,"hidden":false,"merged":[]}
["LPN",null,null,null,null,"Company select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!E29","v":"ENWL"}]
[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,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",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","2027-03-31","2028-03-31"]
[]
[null,null,"Key data management settings"]
[]
[]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"Export!K10","v":""},{"$f":"Export!L10","v":""},{"$f":"Export!M10","v":""},{"$f":"Export!N10","v":""},{"$f":"Export!O10","v":""},{"$f":"Export!P10","v":""},{"$f":"Export!Q10","v":""},{"$f":"Export!R10","v":""},{"$f":"Export!S10","v":""},{"$f":"Export!T10","v":0.56549575070821523},{"$f":"Export!U10","v":0.58237960339943329},{"$f":"Export!V10","v":0.59107648725212458},{"$f":"Export!W10","v":0.60345609065155803},{"$f":"Export!X10","v":0.62031161473087815},{"$f":"Export!Y10","v":0.6396033994334277},{"$f":"Export!Z10","v":0.65645892351274782},{"$f":"Export!AA10","v":0.68096317280453267},{"$f":"Export!AB10","v":0.70909348441926356},{"$f":"Export!AC10","v":0.73014164305949025},{"$f":"Export!AD10","v":0.73348441926345587},{"$f":"Export!AE10","v":0.76988668555240791},{"$f":"Export!AF10","v":0.8068271954674221},{"$f":"Export!AG10","v":0.83175637393767698},{"$f":"Export!AH10","v":0.85575070821529742},{"$f":"Export!AI10","v":0.87252124645892348},{"$f":"Export!AJ10","v":0.88192634560906513},{"$f":"Export!AK10","v":0.9008215297450427},{"$f":"Export!AL10","v":0.93453257790368272},{"$f":"Export!AM10","v":0.96308781869688376},{"$f":"Export!AN10","v":0.98801699716713864},{"$f":"Export!AO10","v":1},{"$f":"Export!AP10","v":1.0577620396600564},{"$f":"Export!AQ10","v":1.1912139111833526},{"$f":"Export!AR10","v":1.2720448764226937},{"$f":"Export!AS10","v":1.2761337585410994},{"$f":"Export!AT10","v":1.2703790008307307},{"$f":"Export!AU10","v":1.2784280216544934},{"$f":"Export!AV10","v":1.3010915309080842}]
[]
[]
[null,"Variable value terms"]
[]
[null,null,"Totex allowance"]
[]
[null,null,null,"Non-variant allowances"]
[null,null,null,null,"Non-variant allowed load related capex",null,"£m 20/21 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,null,null,56.713080473330969,59.543395339105722,36.444946346815087,29.415290174350858,28.148593281770967]
[null,null,null,null,"Non-variant allowed non-load related capex - asset replacement",null,"£m 20/21 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,null,null,17.014927348277904,17.048053604005776,16.653726492379064,15.219401722617343,13.38427771760202]
[null,null,null,null,"Non-variant allowed non-load related capex - other (net of disposals)",null,"£m 20/21 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,null,null,25.435410564317429,26.031233314200186,19.977741003102281,16.702046048102233,15.109937961739519]
[null,null,null,null,"Non-variant allowed faults",null,"£m 20/21 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,null,null,33.14954242302769,33.528064234293353,32.593919036999992,32.076039758613319,31.507360165462291]
[null,null,null,null,"Non-variant allowed tree cutting",null,"£m 20/21 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,null,null,2.7470101566744215E-3,2.827199749305947E-3,2.6979959939689171E-3,2.6379010085163111E-3,2.5759939259746658E-3]
[null,null,null,null,"Non-variant allowed 100% 'revenue pool' expenditure",null,"£m 20/21 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,null,null,21.690887180437137,21.965176092478536,19.970175803634906,19.248864842543231,18.811212147951522]
[null,null,null,null,"Non-variant allowed controllable opex (net of DRS 10 & 16)",null,"£m 20/21 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,null,null,85.161565805434179,85.984617783133601,79.784659043710377,77.953480017226028,76.861087934473332]
[]
[null,null,null,null,"Non-variant allowed controllable opex (pre-DRS 10 & 16 netting)",null,"£m 20/21 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,null,null,85.161565805434179,85.984617783133601,79.784659043710377,77.953480017226028,76.861087934473332]
[]
[null,null,null,"Variant allowances"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,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(AR18:AR24)+SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AR$233-1)","v":3.6079496241589202},{"$f":"(SUM(AS18:AS24)+SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AS$233-1)","v":6.9915481319257191},{"$f":"(SUM(AT18:AT24)+SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AT$233-1)","v":9.906865544796025},{"$f":"(SUM(AU18:AU24)+SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AU$233-1)","v":11.828096632552322},{"$f":"(SUM(AV18:AV24)+SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AV$233-1)","v":13.585373277882141}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AR$233-1)","v":4.7938326830354275E-2},{"$f":"SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AS$233-1)","v":8.1334722999697018E-2},{"$f":"SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AT$233-1)","v":0.23216940165551758},{"$f":"SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AU$233-1)","v":0.2998184202006412},{"$f":"SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AV$233-1)","v":0.60550677923035934}]
[null,null,null,null,"Physical Security Re-opener",null,"£m 20/21 prices","PSUPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Specified Street Works Costs Re-opener",null,"£m 20/21 prices","SWRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Rail Electrification Costs Re-opener",null,"£m 20/21 prices","RECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","NZt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Coordinated Adjustment Mechanism Re-opener",null,"£m 20/21 prices","CAMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Electricity System Restoration Re-opener",null,"£m 20/21 prices","ESRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","EVRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Network Asset Risk Metric Expenditure",null,"£m 20/21 prices","NARMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.094381038097474,30.58160356334524,44.315947134441849,37.596951616487495,29.520331667615711]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"£m 20/21 prices","SRVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9184542762797516,2.6203057976384505,4.8015736413174253,4.7143668054584031,7.7515027633157736]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"£m 20/21 prices","LVSVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.67898978935764764,0.60962438097851868,1.1171048667102159,1.0968158556430478,1.8034174018919908]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"£m 20/21 prices","LREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Digitalisation Re-opener",null,"£m 20/21 prices","DIGIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"PCB Interventions",null,"£m 20/21 prices","PCBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Visual Amenity Projects",null,"£m 20/21 prices","VAPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience OT baseline",null,"£m 20/21 prices","CROTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3184863533333335,1.5785534576000004,1.3232360276000001,0.1266106676,0.1266106676]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"£m 20/21 prices","CROTREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT Re-opener",null,"£m 20/21 prices","CRITREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Off-gas Grid Mechanistic Price Control Deliverable",null,"£m 20/21 prices","OGGt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Link Contribution (SSEH only)",null,"£m 20/21 prices","SLKCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"West Coast of Cumbria Re-opener (ENWL only)",null,"£m 20/21 prices","WCCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"£m 20/21 prices","SEFECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Hebrides and Orkney Re-opener (SSEN only)",null,"£m 20/21 prices","HOt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","SSMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Worst Served Customers",null,"£m 20/21 prices","WSCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"EV Optioneering Projects",null,"£m 20/21 prices","EOPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT baseline",null,"£m 20/21 prices","CRITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1709529997835577,1.3818828556483487,1.487989650954106,0.91487178053387852,0.90572306272853986]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"£m 20/21 prices","WDVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Indirects Scaler",null,"£m 20/21 prices","Ist",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","LMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"£m 20/21 prices","NEWDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"New Control Room (SSEN only)",null,"£m 20/21 prices","CTRLt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Storm Arwen Re-opener",null,"£m 20/21 prices","SARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"High Value Projects Re-opener",null,"£m 20/21 prices","HVPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Strategic Investment",null,"£m 20/21 prices","SINVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Carry-over Green Recovery Scheme",null,"£m 20/21 prices","CGRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"1-in-20 Severe Weather Event",null,"£m 20/21 prices","OTSWt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 to Gross Load Related Expenditure",null,"£m 20/21 prices","NGLREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Variant allowances: totex subcategory allocations and other attributes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UM / PCD/ Other (for info only)","TIM / non-TIM (for info only)","RPE Incl. or Excl. (for info only)","Cap rate allocation (1 or 2)",null,"Load related capex (%)","Non-load related capex - asset replacement (%)","Non-load related capex - other (%)","Faults (%)","Tree cutting (%)","100% ‘revenue pool’ expenditure (%)","Controllable opex (%)","Check"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,1,null,{"$f":"(SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.16894392952709053},{"$f":"(SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.20121513100742514},{"$f":"(SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":8.5319174982097137E-2},{"$f":"(SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.13444501072271015},{"$f":"(SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$22:$AV$22))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":1.0835809846521478E-5},{"$f":"(SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$23:$AV$23))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":8.1702902745759948E-2},{"$f":"(SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$24:$AV$24))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.32836301520507072},1.0000000000000002]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,2,null,{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":1},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},1]
[null,null,null,null,"Physical Security Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Specified Street Works Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Rail Electrification Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Net Zero Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Coordinated Adjustment Mechanism Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Electricity System Restoration Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Environmental Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Network Asset Risk Metric Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Digitalisation Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"PCB Interventions",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","non-TIM","RPEs Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Visual Amenity Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,0,1,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience IT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Off-gas Grid Mechanistic Price Control Deliverable",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Shetland Link Contribution (SSEH only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0.9,0,0,0,0.1,1]
[null,null,null,null,"West Coast of Cumbria Re-opener (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Worst Served Customers",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"EV Optioneering Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience IT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Indirects Scaler",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Storm Arwen Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"High Value Projects Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Strategic Investment",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Carry-over Green Recovery Scheme",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"1-in-20 Severe Weather Event",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net to Gross Load Related Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[]
[null,null,"Actual totex"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 1"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALC"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCA"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCO"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFA"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATC"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARP"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACO"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 2"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALCU"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCAU"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCOU"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFAU"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATCU"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARPU"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACOU"]
[]
[null,null,"Pass-through costs"]
[]
[null,null,null,null,"Licence Fee Payments",null,"£m 20/21 prices","LFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9571148614444718,2.010245835360625,2.0648191877722311,2.1208740757955784,2.1784507195687355]
[null,null,null,null,"Prescribed Rates",null,"£m 20/21 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,null,null,26.684312947128483,26.684312947128483,26.684312947128483,26.684312947128483,26.684312947128483]
[null,null,null,null,"Pass-through Transmission Connection Point Charges",null,"£m 20/21 prices","TBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.472323360239024,39.359266691553437,38.124517613023976,36.655314053589926,35.969031572634293]
[null,null,null,null,"Smart Meter Communication Licensee Costs",null,"£m 20/21 prices","SMCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6100640799999999,2.6230067999999997,2.6353620000000002,2.6474061599999996,2.65884228]
[null,null,null,null,"Smart Meter Information Technology Costs",null,"£m 20/21 prices","SMITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1564000000000001,0.99120000000000008,0.82600000000000018,0.66080000000000017,0.66080000000000017]
[null,null,null,null,"Ring Fence Costs",null,"£m 20/21 prices","RFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Supplier of Last Resort Net Costs",null,"£m 20/21 prices","SLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Valid Bad Debt Claims",null,"£m 20/21 prices","IBDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Pension Scheme Established Deficit repair expenditure",null,"£m 20/21 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,null,null,19.682860972613856,19.682860972613856,2.5215454609006454,0,0]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SCRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs (SSEH only)",null,"£m 20/21 prices","SECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Assistance for high-cost distributors adjustment (SSEH only)",null,"£m 20/21 prices","HBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Incentive revenue"]
[]
[null,null,null,null,"ODI 1 (BMCS)",null,"£m 20/21 prices","BMCSt"]
[null,null,null,null,"ODI 2 (Time to connect)",null,"£m 20/21 prices","TTCt"]
[null,null,null,null,"ODI 3 (Major connections)",null,"£m 20/21 prices","MCt"]
[null,null,null,null,"ODI 4 (Vulnerability incentive)",null,"£m 20/21 prices","CVIt"]
[null,null,null,null,"ODI 5 (DSO)",null,"£m 20/21 prices","DSOIt"]
[null,null,null,null,"ODI 6 (Interruptions Incentive Scheme)",null,"£m 20/21 prices","IQt"]
[null,null,null,null,"ODI 7 (Collaborative Streetworks)",null,"£m 20/21 prices","CSWt"]
[null,null,null,null,"ODI 8 (Dig, Fix, Go)",null,"£m 20/21 prices","DFGt"]
[null,null,null,null,"ODI 9",null,"£m 20/21 prices"]
[null,null,null,null,"ODI 10",null,"£m 20/21 prices"]
[]
[null,null,null,null,"BPI reward/penalty",null,"£m 20/21 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,null,null,5.2138290774910274,0,0,0,0]
[]
[null,null,"Other revenue allowances"]
[]
[null,null,null,null,"Network Innovation Allowance (NIA) (excluded from Totex)",null,"£m 20/21 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,null,null,0.94525557000000016,0.94525557000000016,0.94525557000000016,0.94525557000000016,0.94525557000000016]
[null,null,null,null,"Carry-over Network Innovation Allowance",null,"£m 20/21 prices","CNIAt"]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures",null,"£m 20/21 prices","CGSRAt"]
[null,null,null,null,"Aggregate Amount",null,"£m 20/21 prices","AUMt"]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 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,null,null,-20.827462496469348,-17.130086948303909,-0.52125256104310935,13.421524161452755,24.909071251732787]
[null,null,null,null,"Time Value of Money Profile Adjustment",null,"£m 20/21 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,null,null,0.55192807737867211,1.550039576206405,2.0106783399685586,1.6543315378702386,0.64428769639181516]
[]
[null,null,null,null,"Network Innovation Allowance (NIA): cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Carry-over Network Innovation Allowance: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Aggregate Amount: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Directly Attributable Revenue Terms"]
[]
[null,null,null,"DRS"]
[null,null,null,null,"DRS1. Connection services revenue",null,"£m 20/21 prices","DRS1R"]
[null,null,null,null,"DRS1. Connection services costs",null,"£m 20/21 prices","DRS1C"]
[null,null,null,null,"DRS2. Diversionary works under obligation revenue",null,"£m 20/21 prices","DRS2R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.966894916100326,19.966894916100326,19.966894916100326,19.966894916100326,19.966894916100326]
[null,null,null,null,"DRS2. Diversionary works under obligation costs",null,"£m 20/21 prices","DRS2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-19.966894916100326,-19.966894916100326,-19.966894916100326,-19.966894916100326,-19.966894916100326]
[null,null,null,null,"DRS3. Works required by any alteration of premises revenue",null,"£m 20/21 prices","DRS3R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1980574411978293,2.1980574411978293,2.1980574411978293,2.1980574411978293,2.1980574411978293]
[null,null,null,null,"DRS3. Works required by any alteration of premises costs",null,"£m 20/21 prices","DRS3C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.1980574411978293,-2.1980574411978293,-2.1980574411978293,-2.1980574411978293,-2.1980574411978293]
[null,null,null,null,"DRS10. Value Added Services revenue",null,"£m 20/21 prices","DRS10R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS10. Value Added Services costs",null,"£m 20/21 prices","DRS10C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security revenue",null,"£m 20/21 prices","DRS11R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security costs",null,"£m 20/21 prices","DRS11C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS12. Revenue protection services revenue",null,"£m 20/21 prices","DRS12R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS12. Revenue protection services costs",null,"£m 20/21 prices","DRS12C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS13. Metering Services revenue",null,"£m 20/21 prices","DRS13R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50123641303317834,0.21839758243402099,0,0,0]
[null,null,null,null,"DRS13. Metering Services costs",null,"£m 20/21 prices","DRS13C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS14. Smart Meter Roll-out rechargeable services revenue",null,"£m 20/21 prices","DRS14R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS14. Smart Meter Roll-out rechargeable services costs",null,"£m 20/21 prices","DRS14C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS15. Miscellaneous revenue",null,"£m 20/21 prices","DRS15R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS15. Miscellaneous costs",null,"£m 20/21 prices","DRS15C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS16. Distribution Network Voltage Control Services revenue",null,"£m 20/21 prices","DRS16R"]
[null,null,null,null,"DRS16. Distribution Network Voltage Control Services costs",null,"£m 20/21 prices","DRS16C"]
[]
[null,"Finance inputs"]
[]
[null,null,null,"Allowed return on capital"]
[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,null,null,null,null,null,null,null,null,null,null,null,3.1E-2,3.1300000000000001E-2,3.1099999999999999E-2,3.04E-2,2.98E-2]
[]
[null,null,null,null,"Risk Free Rate",null,"annual real %","RFR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,1.11E-2,1.18E-2,1.21E-2,1.18E-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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,null,0.6,0.6,0.6,0.6,0.6]
[]
[null,null,null,null,"RIIO-1 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,3.7574999999999997E-2,3.6729999999999999E-2,3.5885E-2,3.4584999999999998E-2,3.3610000000000001E-2,3.2570000000000002E-2,3.1530000000000002E-2,3.0359999999999998E-2]
[null,null,null,null,"RIIO-1 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,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[]
[null,null,null,"Real Price Effects"]
[null,null,null,null,"Cumulative RPEs",null,"%","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,null,null,null,null,null,1.0133256628750003,1.0251815731306377,1.0392265606825275,1.0515933567546496,1.0633712023503017]
[]
[null,null,null,"Notional finance parameters"]
[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,null,null,0.05,0.05,0.05,0.05,0.05]
[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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[null,null,null,null,"RPI 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Totex capitalisation rates and TIM"]
[null,null,null,null,"Capitalisation rate 1",null,"%",null,0.67]
[null,null,null,null,"Capitalisation rate 2",null,"%",null,0.85]
[]
[null,null,null,null,"RIIO-2 funding adjustment rate",null,"%",null,0.5]
[]
[null,"RAV"]
[]
[null,null,null,null,"RIIO-2 disposals",null,"£m 20/21 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,null,null,-0.66617140001414854,-0.66617140001414854,-0.66617140001414854,-0.66617140001414854,-0.66617140001414854]
[null,null,null,null,"Metering write off",null,"£m 20/21 prices",null,31.319535593774113]
[null,null,null,null,"Vesting year",null,"year ending",null,"1991-03-31"]
[null,null,null,null,"Pre-vesting asset depn in first year (months)",null,"months",null,3.5]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,15]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,null,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Accelerated post-vesting asset life",null,"years",null,null,null,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Smoothing period following full depreciation of pre-vesting assets",null,"years",null,15]
[null,null,null,null,"RIIO-2 asset life",null,"years",null,45]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 20/21 prices",null,null,null,40.566196148396912,91.690717321719049,109.84362701369575,124.29186125833026,145.22327753581362,130.96027706354624,152.63262843049799,146.14944639764914,148.80922202756173,167.36894682387228,114.70181924311706,79.854301461778121,115.99827997694119,124.1311595195689,107.80376061866951,146.08685040121702,166.67565243769829,172.33267990369066,168.87134321409175,166.23026003950235,170.32645148328581,142.52747683618327,170.82362634328337,174.19640551113119,230.14127137095258]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 20/21 prices",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre-RIIO Other legacy adjustments' price control RAV additions adjustment",null,"£m 20/21 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,1.0737566480105347,-54.997059352999756]
[null,null,null,null,"RIIO post-vesting RAV additions",null,"£m 20/21 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,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO post-vesting RAV disposals (Are netted off NV Allowed Capex-Other)",null,"£m 20/21 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,0,0,0,0,0,0,0,0]
[]
[null,"Operational performance and return adjustment"]
[]
[null,null,null,null,"Notional gearing",null,"%","G",0.6]
[null,null,null,null,"Threshold 1",null,"annual real %","T1",0.03]
[null,null,null,null,"Threshold 2",null,"annual real %","T2",0.04]
[null,null,null,null,"Adjustment rate 1",null,"%","AR1",0.5]
[null,null,null,null,"Adjustment rate 2",null,"%","AR2",0.9]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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",null,"£m nominal","TAXAt"]
[]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[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,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,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,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,null,null,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2]
[]
[null,null,null,null,"Tax trigger deadband",null,"£m 20/21 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,null,null,1.1122190155756486,1.1139457332194247,1.1014297624869622,1.0754813276677184,1.0492958244124015]
[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,null,null,0.65,0.64,0.63,0.61,0.6]
[]
[null,null,null,"Variant and non-variant allowances: tax pool allocations"]
[null,null,null,null,"General: Load related capex",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,null,null,2.6296084566518052E-2,2.6296084566518052E-2,2.6296084566518052E-2,2.6296084566518052E-2,2.6296084566518052E-2]
[null,null,null,null,"General: Non-load related capex - asset replacement",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,null,null,3.08961057778246E-2,3.08961057778246E-2,3.08961057778246E-2,3.08961057778246E-2,3.08961057778246E-2]
[null,null,null,null,"General: Non-load related capex - other",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,null,null,0.38572623630242631,0.38572623630242631,0.38572623630242631,0.38572623630242631,0.38572623630242631]
[null,null,null,null,"General: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Controllable opex",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,null,null,2.3079077599944396E-2,2.3079077599944396E-2,2.3079077599944396E-2,2.3079077599944396E-2,2.3079077599944396E-2]
[null,null,null,null,"Special Rate: Load related capex",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,null,null,0.76397591719829605,0.76397591719829605,0.76397591719829605,0.76397591719829605,0.76397591719829605]
[null,null,null,null,"Special Rate: Non-load related capex - asset replacement",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,null,null,0.2645801633632468,0.2645801633632468,0.2645801633632468,0.2645801633632468,0.2645801633632468]
[null,null,null,null,"Special Rate: Non-load related capex - other",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,null,null,3.2605573708192809E-2,3.2605573708192809E-2,3.2605573708192809E-2,3.2605573708192809E-2,3.2605573708192809E-2]
[null,null,null,null,"Special Rate: Faults",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,null,null,3.8646044047755697E-4,3.8646044047755697E-4,3.8646044047755697E-4,3.8646044047755697E-4,3.8646044047755697E-4]
[null,null,null,null,"Special Rate: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: Controllable opex",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,null,null,0.20476777968563126,0.20476777968563126,0.20476777968563126,0.20476777968563126,0.20476777968563126]
[null,null,null,null,"Deferred Revenue: Load related capex",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,null,null,6.213475584169912E-2,6.213475584169912E-2,6.213475584169912E-2,6.213475584169912E-2,6.213475584169912E-2]
[null,null,null,null,"Deferred Revenue: Non-load related capex - asset replacement",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,null,null,0.62642210514813768,0.62642210514813768,0.62642210514813768,0.62642210514813768,0.62642210514813768]
[null,null,null,null,"Deferred Revenue: Non-load related capex - other",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,null,null,5.1881296159030615E-2,5.1881296159030615E-2,5.1881296159030615E-2,5.1881296159030615E-2,5.1881296159030615E-2]
[null,null,null,null,"Deferred Revenue: Faults",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,null,null,0.87045545853664807,0.87045545853664807,0.87045545853664807,0.87045545853664807,0.87045545853664807]
[null,null,null,null,"Deferred Revenue: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: 100% ‘revenue pool’ expenditure",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,null,null,0.5118310465825967,0.5118310465825967,0.5118310465825967,0.5118310465825967,0.5118310465825967]
[null,null,null,null,"Deferred Revenue: Controllable opex",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,null,null,0.29737593807921847,0.29737593807921847,0.29737593807921847,0.29737593807921847,0.29737593807921847]
[null,null,null,null,"Structures and Buildings: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Non-load related capex - asset replacement",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Non-load related capex - other",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,null,null,9.031218589006039E-2,9.031218589006039E-2,9.031218589006039E-2,9.031218589006039E-2,9.031218589006039E-2]
[null,null,null,null,"Structures and Buildings: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Controllable opex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Load related capex",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,null,null,0.14759324239348673,0.14759324239348673,0.14759324239348673,0.14759324239348673,0.14759324239348673]
[null,null,null,null,"Revenue: Non-load related capex - asset replacement",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,null,null,7.1670167307335914E-2,7.1670167307335914E-2,7.1670167307335914E-2,7.1670167307335914E-2,7.1670167307335914E-2]
[null,null,null,null,"Revenue: Non-load related capex - other",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,null,null,0.3653275212240954,0.3653275212240954,0.3653275212240954,0.3653275212240954,0.3653275212240954]
[null,null,null,null,"Revenue: Faults",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,null,null,0.12915808102287435,0.12915808102287435,0.12915808102287435,0.12915808102287435,0.12915808102287435]
[null,null,null,null,"Revenue: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: 100% ‘revenue pool’ expenditure",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,null,null,0.4881689534174033,0.4881689534174033,0.4881689534174033,0.4881689534174033,0.4881689534174033]
[null,null,null,null,"Revenue: Controllable opex",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,null,null,0.4733956817107689,0.4733956817107689,0.4733956817107689,0.4733956817107689,0.4733956817107689]
[null,null,null,null,"Non Qualifying: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Non-load related capex - asset replacement",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,null,null,6.4314584034548712E-3,6.4314584034548712E-3,6.4314584034548712E-3,6.4314584034548712E-3,6.4314584034548712E-3]
[null,null,null,null,"Non Qualifying: Non-load related capex - other",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,null,null,7.4147186716194635E-2,7.4147186716194635E-2,7.4147186716194635E-2,7.4147186716194635E-2,7.4147186716194635E-2]
[null,null,null,null,"Non Qualifying: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Tree cutting",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,null,null,1,1,1,1,1]
[null,null,null,null,"Non Qualifying: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Controllable opex",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,null,null,1.3815229244370424E-3,1.3815229244370424E-3,1.3815229244370424E-3,1.3815229244370424E-3,1.3815229244370424E-3]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"RIIO-1 MOD",null,"£m 2012/13 prices","LMOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.2719465863317616]
[null,null,null,null,"Legacy RAV",null,"£m 2012/13 prices","LRAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146.19894120751164,148.90013326481409,149.7448414602579,142.64763436204316,144.04064363933247,139.09419715649602,136.10614655984429,124.30068291735509]
[null,null,null,null,"RIIO-2 tax pools opening balance brought forwards"]
[null,null,null,null,"General pool RIIO-2 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,null,null,62.282478079209064]
[null,null,null,null,"Special rates pool RIIO-2 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,null,null,808.76347380444167]
[null,null,null,null,"Deferred revenue expenditure pool RIIO-2 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,null,null,923.7902906500675]
[null,null,null,null,"Deferred revenue expenditure pool capex additions pre-RIIO-2",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,null,null,null,1100.5919447792567]
[null,null,null,null,"Structures and buildings pool RIIO-2 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,null,null,0]
[null,null,null,null,"Tax losses brought forwards",null,null,"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,null,null,0]
[null,null,null,null,"RPI forecast true up"]
[null,null,null,null,"Relevant revenue adjustments",null,"£m 2012/13 prices","REV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,363.59416959863989,359.19844077023055]
[null,null,null,null,"ED1 Price index adjustment factor ",null,"Index","RPIF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.238,1.321]
[null,null,null,null,"Legacy correction factor",null,null,"LK"]
[null,null,null,null,"Regulated Distribution Network Revenue",null,"£m nominal","RD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,403.49101260662496,444.84300000000002,441.79648950000001,445.58036189740511,459.54769319530567,465.31372172132478,469.490183169521,564.79999999999995]
[null,null,null,null,"Allowed Distribution Network Revenue",null,"£m nominal","RIIO-1ARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,404.36199596372785,439.62326649068535,428.25529903185674,434.95177156112692,455.33614176625377,469.65254263511213,453.44494022075986,565.4515782735109]
[null,null,null,null,"Average Specified Rate",null,"scalar","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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71598360655737692,0.1,0.19,2.0710000000000002]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,0,0,0,0,0,0,0,0]
[null,null,null,null,"Low Carbon Networks Fund"]
[null,null,null,null,"LCNF Second Tier and Discretionary Funding Mechanism value",null,"£m nominal","LCN2"]
[null,null,null,null,"Recovered LCN, determined to be unrecoverable",null,"£m nominal","LCN1"]
[null,null,null,null,"Connections GS Failure Payments Adjustment",null,null,"LCGSRA"]
[null,null,null,null,"Connection Guaranteed Standards Payments made",null,"£m nominal","LCGSPM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9949999999999999E-2,2.905E-3,5.8700000000000002E-3,4.0999999999999999E-4,8.3599999999999994E-3,2.82E-3,3.0500000000000002E-3,0]
[null,null,null,null,"Total connection guaranteed standards revenue exposure",null,"£m 2012/13 prices","LTCGSR",42.2]
[]
[null,null,null,"Legacy inputs for Incentives"]
[null,null,null,null,"Broader Measure of Customer Service (£m real 2012/13 prices)",null,null,"BMt"]
[null,null,null,null,"Customer Satisfaction Survey term",null,"£m 2012/13 prices","CS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3]
[null,null,null,null,"Complaints metric term",null,"£m 2012/13 prices","CM",null,null,null,null,null,null,null,null,null,null,null,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,"Stakeholder engagement reward term",null,"£m 2012/13 prices","SE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.22,1.22]
[null,null,null,null,"Interruptions-Related Quality of Service (£m real 2012/13 prices)",null,null,"IQt"]
[null,null,null,null,"Performance on the number of supply interruptions and the duration of supply interruptions",null,"£m 2012/13 prices","QZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.2,13.2]
[null,null,null,null,"Performance on severe weather supply restoration",null,"£m 2012/13 prices","QC",null,null,null,null,null,null,null,null,null,null,null,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,"Performance on normal weather supply restoration",null,"£m 2012/13 prices","QD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.4161599999999998E-2,-9.4161599999999998E-2]
[null,null,null,null,"Incentive on Connections Engagement (£m real 2012/13 prices)",null,null,"ICEt"]
[null,null,null,null,"Incentive on Connections Engagement negative performance adjustment",null,"£m 2012/13 prices","ICEO",null,null,null,null,null,null,null,null,null,null,null,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,"Time To Connect (£m real 2012/13 prices)",null,null,"TTCt"]
[null,null,null,null,"LVSSA Time to Quote term",null,"£m 2012/13 prices","TQA",null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,null,"LVSSB Time to Quote term",null,"£m 2012/13 prices","TQB",null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,null,"LVSSA Time to Connect term",null,"£m 2012/13 prices","TCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0701246017699141E-2,6.0701246017699141E-2]
[null,null,null,null,"LVSSB Time to Connect term",null,"£m 2012/13 prices","TCB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1770394396039604,0.1770394396039604]
[]
[null,null,null,"Legacy inputs for Passthrough"]
[null,null,null,null,"Licence Fee adjustment"]
[null,null,null,null,"Licence fee payments",null,"£m nominal","LFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3521000000000001,2.670971158841962]
[null,null,null,null,"Licence fee allowance",null,"£m 2012/13 prices","LFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,1.1000000000000001]
[null,null,null,null,"Business Rates adjustment"]
[null,null,null,null,"Business rates payments",null,"£m nominal","RBA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.854399999999998,30.495016320737037]
[null,null,null,null,"Business rates allowance",null,"£m 2012/13 prices","RBE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.2,25.2]
[null,null,null,null,"Transmission Connection Point Charges adjustment"]
[null,null,null,null,"Pass-through Transmission Connection Point Charges incurred",null,"£m nominal","PTPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.999906730000003,25.200000000000003]
[null,null,null,null,"Pass-through Transmission Connection Point Charges allowance",null,"£m 2012/13 prices","PTPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52.8,53.3]
[null,null,null,null,"Smart Meter Communication Licensee Costs adjustment"]
[null,null,null,null,"Smart Meter Communication Licensee Costs incurred",null,"£m nominal","SMCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4841495699999996,3.9564912268022718]
[null,null,null,null,"Smart Meter Communication Licensee Costs allowance",null,"£m 2012/13 prices","SMCE",null,null,null,null,null,null,null,null,null,null,null,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,"Smart Meter Information Technology Costs adjustment"]
[null,null,null,null,"Smart Meter Information Technology Costs incurred",null,"£m nominal","SMIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.51652018,0]
[null,null,null,null,"Smart Meter Information Technology Costs allowance",null,"£m 2012/13 prices","SMIE",null,null,null,null,null,null,null,null,null,null,null,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,"Ring Fence Costs adjustment"]
[null,null,null,null,"Ring Fence Costs incurred",null,"£m nominal","RFA",null,null,null,null,null,null,null,null,null,null,null,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,"Ring Fence Costs allowance",null,"£m 2012/13 prices","RFE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland variable Energy Costs Actual incurred",null,"£m nominal","SECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland variable Energy Costs allowance",null,"£m 2012/13 prices","SECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland Extension Variable Energy Costs incurred",null,"£m nominal","SEVECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs allowance",null,"£m 2012/13 prices","SEVECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs adjustment"]
[null,null,null,null,"Shetland New Energy Solution Residual Costs incurred",null,"£m nominal","SNESRCA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs allowance",null,"£m 2012/13 prices","SNESRCE",null,null,null,null,null,null,null,null,null,null,null,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,"Supplier of Last Resort adjustment"]
[null,null,null,null,"Supplier of Last Resort Net Costs incurred",null,"£m nominal","SLRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92237038000000016,1.3478969999999999]
[null,null,null,null,"Eligible Bad Debt adjustment adjustment"]
[null,null,null,null,"Eligible Use of System Bad Debt Costs incurred ",null,"£m nominal","EBDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90455353999999999,2.9548335900000011,0]
[null,null,null,null,"Recovered Bad Debt",null,"£m nominal","RBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.345096E-2,0,0]
[null,null,null,null,"COVID-19 Bad Debt term"]
[null,null,null,null,"Aggregate value of provisional COVID-19 Bad Debt incurred",null,"£m nominal","PCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Credited Amount by the Administrator or Liquidator",null,"£m nominal","RCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Aggregate value of COVID-19 Bad Debt incurred",null,"£m nominal","CBDA",null,null,null,null,null,null,null,null,null,null,null,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,"Calculation of Forecasting Penalty"]
[null,null,null,null,"Base revenue (last year of RIIO-1, per RIIO-1 definition) (for use in Correction term)",null,"£m 20/21 prices"]
[null,null,null,null,"Recovered Revenue",null,"£m nominal"]
[null,null,null,null,"Allowed Revenue (as published)",null,"£m nominal","AR*t"]
[null,null,null,null,"Base Revenue (as published)",null,"£m 20/21 prices","BRt"]
[null,null,null,null,"Bad Debt",null,"£m nominal","BDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Recovered Bad Debt (enter as a -ive)",null,"£m nominal","RBDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Base Revenue Forecasting Penalty Adjustment",null,"Scalar","BRFPAt"]
[null,null,null,null,"Recovered Revenue Forecasting Penalty Adjustment",null,"Scalar","RRFPAt"]
[null,null,null,null,"Over/undercollection percentage for penal rate adjustment",null,"%",null,0.06]
[null,null,null,null,"Applicable BR penalty interest rate",null,"%",null,1.15E-2]
[null,null,null,null,"Applicable AR penalty interest rate",null,"%",null,1.15E-2]
[]
[]
["End of sheet"]

{"sheet":"SPN","index":24,"n_rows":431,"n_cols":48,"rows_kept":431,"cut":false,"hidden":false,"merged":[]}
["SPN",null,null,null,null,"Company select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!E29","v":"ENWL"}]
[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,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",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","2027-03-31","2028-03-31"]
[]
[null,null,"Key data management settings"]
[]
[]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"Export!K10","v":""},{"$f":"Export!L10","v":""},{"$f":"Export!M10","v":""},{"$f":"Export!N10","v":""},{"$f":"Export!O10","v":""},{"$f":"Export!P10","v":""},{"$f":"Export!Q10","v":""},{"$f":"Export!R10","v":""},{"$f":"Export!S10","v":""},{"$f":"Export!T10","v":0.56549575070821523},{"$f":"Export!U10","v":0.58237960339943329},{"$f":"Export!V10","v":0.59107648725212458},{"$f":"Export!W10","v":0.60345609065155803},{"$f":"Export!X10","v":0.62031161473087815},{"$f":"Export!Y10","v":0.6396033994334277},{"$f":"Export!Z10","v":0.65645892351274782},{"$f":"Export!AA10","v":0.68096317280453267},{"$f":"Export!AB10","v":0.70909348441926356},{"$f":"Export!AC10","v":0.73014164305949025},{"$f":"Export!AD10","v":0.73348441926345587},{"$f":"Export!AE10","v":0.76988668555240791},{"$f":"Export!AF10","v":0.8068271954674221},{"$f":"Export!AG10","v":0.83175637393767698},{"$f":"Export!AH10","v":0.85575070821529742},{"$f":"Export!AI10","v":0.87252124645892348},{"$f":"Export!AJ10","v":0.88192634560906513},{"$f":"Export!AK10","v":0.9008215297450427},{"$f":"Export!AL10","v":0.93453257790368272},{"$f":"Export!AM10","v":0.96308781869688376},{"$f":"Export!AN10","v":0.98801699716713864},{"$f":"Export!AO10","v":1},{"$f":"Export!AP10","v":1.0577620396600564},{"$f":"Export!AQ10","v":1.1912139111833526},{"$f":"Export!AR10","v":1.2720448764226937},{"$f":"Export!AS10","v":1.2761337585410994},{"$f":"Export!AT10","v":1.2703790008307307},{"$f":"Export!AU10","v":1.2784280216544934},{"$f":"Export!AV10","v":1.3010915309080842}]
[]
[]
[null,"Variable value terms"]
[]
[null,null,"Totex allowance"]
[]
[null,null,null,"Non-variant allowances"]
[null,null,null,null,"Non-variant allowed load related capex",null,"£m 20/21 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,null,null,19.581361050525633,33.962459712601408,20.950287879405519,17.630459031235162,18.469142711771948]
[null,null,null,null,"Non-variant allowed non-load related capex - asset replacement",null,"£m 20/21 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,null,null,29.388798943052649,28.564626009499023,27.322514551237251,23.546921082789783,22.862582666914825]
[null,null,null,null,"Non-variant allowed non-load related capex - other (net of disposals)",null,"£m 20/21 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,null,null,31.410955479104572,31.684445693805294,26.234337665952896,25.597087928940851,23.634113668498756]
[null,null,null,null,"Non-variant allowed faults",null,"£m 20/21 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,null,null,30.153058301666725,30.142120296896962,29.534193315730239,29.215064344795692,28.768478451788752]
[null,null,null,null,"Non-variant allowed tree cutting",null,"£m 20/21 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,null,null,8.1328086132888107,8.174379395997736,8.0196548249164543,7.9295207992393122,7.8196390798527409]
[null,null,null,null,"Non-variant allowed 100% 'revenue pool' expenditure",null,"£m 20/21 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,null,null,17.238273809291158,17.687847086960936,16.524874145295342,16.0398851057234,15.776410612063412]
[null,null,null,null,"Non-variant allowed controllable opex (net of DRS 10 & 16)",null,"£m 20/21 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,null,null,93.671431438523982,93.558269034929495,89.876960571069773,88.053062667773318,86.8536630934518]
[]
[null,null,null,null,"Non-variant allowed controllable opex (pre-DRS 10 & 16 netting)",null,"£m 20/21 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,null,null,93.671431438523982,93.558269034929495,89.876960571069773,88.053062667773318,86.8536630934518]
[]
[null,null,null,"Variant allowances"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,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(AR18:AR24)+SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AR$233-1)","v":3.6181826643114881},{"$f":"(SUM(AS18:AS24)+SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AS$233-1)","v":7.3169503653310324},{"$f":"(SUM(AT18:AT24)+SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AT$233-1)","v":10.453556765848226},{"$f":"(SUM(AU18:AU24)+SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AU$233-1)","v":13.157408622101208},{"$f":"(SUM(AV18:AV24)+SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AV$233-1)","v":16.10756103303369}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AR$233-1)","v":0.10098540647407653},{"$f":"SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AS$233-1)","v":0.21806763821613387},{"$f":"SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AT$233-1)","v":0.30993184144416647},{"$f":"SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AU$233-1)","v":0.3796232277472128},{"$f":"SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AV$233-1)","v":0.59616966363632318}]
[null,null,null,null,"Physical Security Re-opener",null,"£m 20/21 prices","PSUPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Specified Street Works Costs Re-opener",null,"£m 20/21 prices","SWRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Rail Electrification Costs Re-opener",null,"£m 20/21 prices","RECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","NZt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Coordinated Adjustment Mechanism Re-opener",null,"£m 20/21 prices","CAMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Electricity System Restoration Re-opener",null,"£m 20/21 prices","ESRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","EVRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Network Asset Risk Metric Expenditure",null,"£m 20/21 prices","NARMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.366821400570473,37.266662651340937,38.327829136355923,35.964068331549619,36.954414720301457]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"£m 20/21 prices","SRVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2462393650178294,4.248273696609993,5.1778968207380611,5.3416200419211588,6.875698958499763]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"£m 20/21 prices","LVSVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0978546289916831,1.4367353785759027,1.7511271825321413,1.8064971894965867,2.325311562199234]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"£m 20/21 prices","LREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Digitalisation Re-opener",null,"£m 20/21 prices","DIGIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"PCB Interventions",null,"£m 20/21 prices","PCBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2341711490725049,2.974800901134325,0.97204700707248881,0.20986937047167536,0.20656960285352688]
[null,null,null,null,"Visual Amenity Projects",null,"£m 20/21 prices","VAPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6279317274343077,1.6457791960475454,1.6281052150855444,1.6220133795586846,1.6120027723904791]
[null,null,null,null,"Cyber Resilience OT baseline",null,"£m 20/21 prices","CROTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3184863533333335,1.5785534576000004,1.3232360276000001,0.1266106676,0.1266106676]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"£m 20/21 prices","CROTREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT Re-opener",null,"£m 20/21 prices","CRITREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Off-gas Grid Mechanistic Price Control Deliverable",null,"£m 20/21 prices","OGGt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0972929250894154,2.1672064649630816,3.2083213764535912,6.3269813174985519,8.3521709049032573]
[null,null,null,null,"Shetland Link Contribution (SSEH only)",null,"£m 20/21 prices","SLKCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"West Coast of Cumbria Re-opener (ENWL only)",null,"£m 20/21 prices","WCCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"£m 20/21 prices","SEFECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Hebrides and Orkney Re-opener (SSEN only)",null,"£m 20/21 prices","HOt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","SSMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Worst Served Customers",null,"£m 20/21 prices","WSCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3687193707051719,2.7551253627333021,2.057217617863448,2.0500171348780789,2.0382172811452164]
[null,null,null,null,"EV Optioneering Projects",null,"£m 20/21 prices","EOPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT baseline",null,"£m 20/21 prices","CRITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1639615673054524,1.3801691818441726,1.4842677177038135,0.91968013951332761,0.91048333811819449]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"£m 20/21 prices","WDVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Indirects Scaler",null,"£m 20/21 prices","Ist",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","LMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"£m 20/21 prices","NEWDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"New Control Room (SSEN only)",null,"£m 20/21 prices","CTRLt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Storm Arwen Re-opener",null,"£m 20/21 prices","SARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"High Value Projects Re-opener",null,"£m 20/21 prices","HVPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Strategic Investment",null,"£m 20/21 prices","SINVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Carry-over Green Recovery Scheme",null,"£m 20/21 prices","CGRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"1-in-20 Severe Weather Event",null,"£m 20/21 prices","OTSWt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 to Gross Load Related Expenditure",null,"£m 20/21 prices","NGLREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Variant allowances: totex subcategory allocations and other attributes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UM / PCD/ Other (for info only)","TIM / non-TIM (for info only)","RPE Incl. or Excl. (for info only)","Cap rate allocation (1 or 2)",null,"Load related capex (%)","Non-load related capex - asset replacement (%)","Non-load related capex - other (%)","Faults (%)","Tree cutting (%)","100% ‘revenue pool’ expenditure (%)","Controllable opex (%)","Check"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,1,null,{"$f":"(SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":9.8480928606624829E-2},{"$f":"(SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.23513997650039617},{"$f":"(SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.12027053271554328},{"$f":"(SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.11383528380161166},{"$f":"(SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$22:$AV$22))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":2.9957125432561921E-2},{"$f":"(SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$23:$AV$23))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":6.2242951013661278E-2},{"$f":"(SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$24:$AV$24))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.34007320192960083},0.99999999999999989]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,2,null,{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0.81426448200476409},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0.18573551799523597},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},1]
[null,null,null,null,"Physical Security Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Specified Street Works Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Rail Electrification Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Net Zero Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Coordinated Adjustment Mechanism Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Electricity System Restoration Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Environmental Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Network Asset Risk Metric Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Digitalisation Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"PCB Interventions",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","non-TIM","RPEs Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Visual Amenity Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,0,1,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience IT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Off-gas Grid Mechanistic Price Control Deliverable",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Shetland Link Contribution (SSEH only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0.9,0,0,0,0.1,1]
[null,null,null,null,"West Coast of Cumbria Re-opener (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Worst Served Customers",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"EV Optioneering Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience IT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Indirects Scaler",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Storm Arwen Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"High Value Projects Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Strategic Investment",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Carry-over Green Recovery Scheme",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"1-in-20 Severe Weather Event",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net to Gross Load Related Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[]
[null,null,"Actual totex"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 1"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALC"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCA"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCO"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFA"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATC"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARP"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACO"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 2"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALCU"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCAU"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCOU"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFAU"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATCU"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARPU"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACOU"]
[]
[null,null,"Pass-through costs"]
[]
[null,null,null,null,"Licence Fee Payments",null,"£m 20/21 prices","LFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8937767965549788,1.9398021217090422,1.9869460214276429,2.0352356809409176,2.0846989461741061]
[null,null,null,null,"Prescribed Rates",null,"£m 20/21 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,null,null,26.15086347078304,26.15086347078304,26.15086347078304,26.15086347078304,26.15086347078304]
[null,null,null,null,"Pass-through Transmission Connection Point Charges",null,"£m 20/21 prices","TBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.914833280325597,14.716643476254005,14.294714648928139,13.643950783785215,13.172793265497388]
[null,null,null,null,"Smart Meter Communication Licensee Costs",null,"£m 20/21 prices","SMCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5300738800000002,2.5377829199999997,2.5455481199999999,2.5535131199999999,2.5611292799999998]
[null,null,null,null,"Smart Meter Information Technology Costs",null,"£m 20/21 prices","SMITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1564000000000001,0.99120000000000008,0.82600000000000018,0.66080000000000017,0.66080000000000017]
[null,null,null,null,"Ring Fence Costs",null,"£m 20/21 prices","RFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Supplier of Last Resort Net Costs",null,"£m 20/21 prices","SLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Valid Bad Debt Claims",null,"£m 20/21 prices","IBDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Pension Scheme Established Deficit repair expenditure",null,"£m 20/21 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,null,null,16.338632338554888,16.338632338554888,2.3808264759666957,0,0]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SCRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs (SSEH only)",null,"£m 20/21 prices","SECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Assistance for high-cost distributors adjustment (SSEH only)",null,"£m 20/21 prices","HBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Incentive revenue"]
[]
[null,null,null,null,"ODI 1 (BMCS)",null,"£m 20/21 prices","BMCSt"]
[null,null,null,null,"ODI 2 (Time to connect)",null,"£m 20/21 prices","TTCt"]
[null,null,null,null,"ODI 3 (Major connections)",null,"£m 20/21 prices","MCt"]
[null,null,null,null,"ODI 4 (Vulnerability incentive)",null,"£m 20/21 prices","CVIt"]
[null,null,null,null,"ODI 5 (DSO)",null,"£m 20/21 prices","DSOIt"]
[null,null,null,null,"ODI 6 (Interruptions Incentive Scheme)",null,"£m 20/21 prices","IQt"]
[null,null,null,null,"ODI 7 (Collaborative Streetworks)",null,"£m 20/21 prices","CSWt"]
[null,null,null,null,"ODI 8 (Dig, Fix, Go)",null,"£m 20/21 prices","DFGt"]
[null,null,null,null,"ODI 9",null,"£m 20/21 prices"]
[null,null,null,null,"ODI 10",null,"£m 20/21 prices"]
[]
[null,null,null,null,"BPI reward/penalty",null,"£m 20/21 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,null,null,24.512594423383234,0,0,0,0]
[]
[null,null,"Other revenue allowances"]
[]
[null,null,null,null,"Network Innovation Allowance (NIA) (excluded from Totex)",null,"£m 20/21 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,null,null,0.8078816339999999,0.8078816339999999,0.8078816339999999,0.8078816339999999,0.8078816339999999]
[null,null,null,null,"Carry-over Network Innovation Allowance",null,"£m 20/21 prices","CNIAt"]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures",null,"£m 20/21 prices","CGSRAt"]
[null,null,null,null,"Aggregate Amount",null,"£m 20/21 prices","AUMt"]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 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,null,null,-12.053478137615276,-16.242019982661294,2.1129137941744141,12.450215561823892,13.633559377931601]
[null,null,null,null,"Time Value of Money Profile Adjustment",null,"£m 20/21 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,null,null,0.31941733258860006,1.0639227610807624,1.4331185866062308,1.039040434655806,0.35272295882701798]
[]
[null,null,null,null,"Network Innovation Allowance (NIA): cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Carry-over Network Innovation Allowance: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Aggregate Amount: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Directly Attributable Revenue Terms"]
[]
[null,null,null,"DRS"]
[null,null,null,null,"DRS1. Connection services revenue",null,"£m 20/21 prices","DRS1R"]
[null,null,null,null,"DRS1. Connection services costs",null,"£m 20/21 prices","DRS1C"]
[null,null,null,null,"DRS2. Diversionary works under obligation revenue",null,"£m 20/21 prices","DRS2R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.620470177524624,14.460514224024624,14.514633159024624,7.7227058512746245,7.7227058512746245]
[null,null,null,null,"DRS2. Diversionary works under obligation costs",null,"£m 20/21 prices","DRS2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-12.620470177524624,-14.460514224024624,-14.514633159024624,-7.7227058512746245,-7.7227058512746245]
[null,null,null,null,"DRS3. Works required by any alteration of premises revenue",null,"£m 20/21 prices","DRS3R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1386259540307688,2.1386259540307688,2.1386259540307688,2.1386259540307688,2.1386259540307688]
[null,null,null,null,"DRS3. Works required by any alteration of premises costs",null,"£m 20/21 prices","DRS3C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.1386259540307688,-2.1386259540307688,-2.1386259540307688,-2.1386259540307688,-2.1386259540307688]
[null,null,null,null,"DRS10. Value Added Services revenue",null,"£m 20/21 prices","DRS10R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS10. Value Added Services costs",null,"£m 20/21 prices","DRS10C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security revenue",null,"£m 20/21 prices","DRS11R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security costs",null,"£m 20/21 prices","DRS11C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS12. Revenue protection services revenue",null,"£m 20/21 prices","DRS12R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS12. Revenue protection services costs",null,"£m 20/21 prices","DRS12C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS13. Metering Services revenue",null,"£m 20/21 prices","DRS13R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.52991420768975395,0.23089300547129493,0,0,0]
[null,null,null,null,"DRS13. Metering Services costs",null,"£m 20/21 prices","DRS13C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS14. Smart Meter Roll-out rechargeable services revenue",null,"£m 20/21 prices","DRS14R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS14. Smart Meter Roll-out rechargeable services costs",null,"£m 20/21 prices","DRS14C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS15. Miscellaneous revenue",null,"£m 20/21 prices","DRS15R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS15. Miscellaneous costs",null,"£m 20/21 prices","DRS15C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS16. Distribution Network Voltage Control Services revenue",null,"£m 20/21 prices","DRS16R"]
[null,null,null,null,"DRS16. Distribution Network Voltage Control Services costs",null,"£m 20/21 prices","DRS16C"]
[]
[null,"Finance inputs"]
[]
[null,null,null,"Allowed return on capital"]
[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,null,null,null,null,null,null,null,null,null,null,null,3.1E-2,3.1300000000000001E-2,3.1099999999999999E-2,3.04E-2,2.98E-2]
[]
[null,null,null,null,"Risk Free Rate",null,"annual real %","RFR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,1.11E-2,1.18E-2,1.21E-2,1.18E-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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,null,0.6,0.6,0.6,0.6,0.6]
[]
[null,null,null,null,"RIIO-1 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,3.7574999999999997E-2,3.6729999999999999E-2,3.5885E-2,3.4584999999999998E-2,3.3610000000000001E-2,3.2570000000000002E-2,3.1530000000000002E-2,3.0359999999999998E-2]
[null,null,null,null,"RIIO-1 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,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[]
[null,null,null,"Real Price Effects"]
[null,null,null,null,"Cumulative RPEs",null,"%","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,null,null,null,null,null,1.0133256628750003,1.0251815731306377,1.0392265606825275,1.0515933567546496,1.0633712023503017]
[]
[null,null,null,"Notional finance parameters"]
[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,null,null,0.05,0.05,0.05,0.05,0.05]
[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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[null,null,null,null,"RPI 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Totex capitalisation rates and TIM"]
[null,null,null,null,"Capitalisation rate 1",null,"%",null,0.68]
[null,null,null,null,"Capitalisation rate 2",null,"%",null,0.85]
[]
[null,null,null,null,"RIIO-2 funding adjustment rate",null,"%",null,0.5]
[]
[null,"RAV"]
[]
[null,null,null,null,"RIIO-2 disposals",null,"£m 20/21 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,null,null,-0.60595370963555195,-0.60595370963555195,-0.60595370963555195,-0.60595370963555195,-0.60595370963555195]
[null,null,null,null,"Metering write off",null,"£m 20/21 prices",null,24.193926966619163]
[null,null,null,null,"Vesting year",null,"year ending",null,"1991-03-31"]
[null,null,null,null,"Pre-vesting asset depn in first year (months)",null,"months",null,3.5]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,13]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,null,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Accelerated post-vesting asset life",null,"years",null,null,null,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Smoothing period following full depreciation of pre-vesting assets",null,"years",null,15]
[null,null,null,null,"RIIO-2 asset life",null,"years",null,45]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 20/21 prices",null,null,null,25.377026814293956,95.210158996694119,95.210158996694119,106.32418533872068,77.057249304717416,59.089573385107833,75.575379125780543,53.347326441727446,76.524349905857221,71.972247269812669,90.662515808930834,124.78100688948101,116.16399180547967,119.13367127917068,128.35327879346477,151.11382231283343,119.9770995961229,167.53782628934903,198.4546442151005,235.84359235393367,218.05212617850489,191.93707910642581,185.51295761964687,196.55856154386919,216.05396927875449]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 20/21 prices",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre-RIIO Other legacy adjustments' price control RAV additions adjustment",null,"£m 20/21 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,-0.32006347562548676,-51.052708852060157]
[null,null,null,null,"RIIO post-vesting RAV additions",null,"£m 20/21 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,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO post-vesting RAV disposals (Are netted off NV Allowed Capex-Other)",null,"£m 20/21 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,0,0,0,0,0,0,0,0]
[]
[null,"Operational performance and return adjustment"]
[]
[null,null,null,null,"Notional gearing",null,"%","G",0.6]
[null,null,null,null,"Threshold 1",null,"annual real %","T1",0.03]
[null,null,null,null,"Threshold 2",null,"annual real %","T2",0.04]
[null,null,null,null,"Adjustment rate 1",null,"%","AR1",0.5]
[null,null,null,null,"Adjustment rate 2",null,"%","AR2",0.9]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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",null,"£m nominal","TAXAt"]
[]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[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,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,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,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,null,null,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2]
[]
[null,null,null,null,"Tax trigger deadband",null,"£m 20/21 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,null,null,1.087970480691262,1.0874225423621779,1.0747447195186248,1.0618291139272087,1.045498468238216]
[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,null,null,0.65,0.64,0.63,0.61,0.6]
[]
[null,null,null,"Variant and non-variant allowances: tax pool allocations"]
[null,null,null,null,"General: Load related capex",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,null,null,6.3353512829194894E-2,6.3353512829194894E-2,6.3353512829194894E-2,6.3353512829194894E-2,6.3353512829194894E-2]
[null,null,null,null,"General: Non-load related capex - asset replacement",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,null,null,1.1120790492273184E-2,1.1120790492273184E-2,1.1120790492273184E-2,1.1120790492273184E-2,1.1120790492273184E-2]
[null,null,null,null,"General: Non-load related capex - other",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,null,null,0.32836517395512194,0.32836517395512194,0.32836517395512194,0.32836517395512194,0.32836517395512194]
[null,null,null,null,"General: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Controllable opex",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,null,null,2.4119487487392403E-2,2.4119487487392403E-2,2.4119487487392403E-2,2.4119487487392403E-2,2.4119487487392403E-2]
[null,null,null,null,"Special Rate: Load related capex",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,null,null,0.77632457836091895,0.77632457836091895,0.77632457836091895,0.77632457836091895,0.77632457836091895]
[null,null,null,null,"Special Rate: Non-load related capex - asset replacement",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,null,null,0.31966402902975266,0.31966402902975266,0.31966402902975266,0.31966402902975266,0.31966402902975266]
[null,null,null,null,"Special Rate: Non-load related capex - other",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,null,null,7.0525898562245518E-2,7.0525898562245518E-2,7.0525898562245518E-2,7.0525898562245518E-2,7.0525898562245518E-2]
[null,null,null,null,"Special Rate: Faults",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,null,null,2.0140373704621051E-5,2.0140373704621051E-5,2.0140373704621051E-5,2.0140373704621051E-5,2.0140373704621051E-5]
[null,null,null,null,"Special Rate: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: Controllable opex",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,null,null,0.1729976023475768,0.1729976023475768,0.1729976023475768,0.1729976023475768,0.1729976023475768]
[null,null,null,null,"Deferred Revenue: Load related capex",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,null,null,9.329239073480057E-2,9.329239073480057E-2,9.329239073480057E-2,9.329239073480057E-2,9.329239073480057E-2]
[null,null,null,null,"Deferred Revenue: Non-load related capex - asset replacement",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,null,null,0.53108334759214926,0.53108334759214926,0.53108334759214926,0.53108334759214926,0.53108334759214926]
[null,null,null,null,"Deferred Revenue: Non-load related capex - other",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,null,null,0.10283065645571778,0.10283065645571778,0.10283065645571778,0.10283065645571778,0.10283065645571778]
[null,null,null,null,"Deferred Revenue: Faults",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,null,null,0.79480593478733907,0.79480593478733907,0.79480593478733907,0.79480593478733907,0.79480593478733907]
[null,null,null,null,"Deferred Revenue: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: 100% ‘revenue pool’ expenditure",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,null,null,0.5309139576271612,0.5309139576271612,0.5309139576271612,0.5309139576271612,0.5309139576271612]
[null,null,null,null,"Deferred Revenue: Controllable opex",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,null,null,0.38398892673750545,0.38398892673750545,0.38398892673750545,0.38398892673750545,0.38398892673750545]
[null,null,null,null,"Structures and Buildings: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Non-load related capex - asset replacement",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Non-load related capex - other",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,null,null,6.2676456974390726E-2,6.2676456974390726E-2,6.2676456974390726E-2,6.2676456974390726E-2,6.2676456974390726E-2]
[null,null,null,null,"Structures and Buildings: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Controllable opex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Load related capex",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,null,null,6.7029518075085295E-2,6.7029518075085295E-2,6.7029518075085295E-2,6.7029518075085295E-2,6.7029518075085295E-2]
[null,null,null,null,"Revenue: Non-load related capex - asset replacement",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,null,null,9.2413471545341602E-2,9.2413471545341602E-2,9.2413471545341602E-2,9.2413471545341602E-2,9.2413471545341602E-2]
[null,null,null,null,"Revenue: Non-load related capex - other",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,null,null,0.35032197600374315,0.35032197600374315,0.35032197600374315,0.35032197600374315,0.35032197600374315]
[null,null,null,null,"Revenue: Faults",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,null,null,0.20496261352793779,0.20496261352793779,0.20496261352793779,0.20496261352793779,0.20496261352793779]
[null,null,null,null,"Revenue: Tree cutting",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,null,null,1,1,1,1,1]
[null,null,null,null,"Revenue: 100% ‘revenue pool’ expenditure",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,null,null,0.4690860423728388,0.4690860423728388,0.4690860423728388,0.4690860423728388,0.4690860423728388]
[null,null,null,null,"Revenue: Controllable opex",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,null,null,0.40429647751903758,0.40429647751903758,0.40429647751903758,0.40429647751903758,0.40429647751903758]
[null,null,null,null,"Non Qualifying: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Non-load related capex - asset replacement",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,null,null,4.5718361340483384E-2,4.5718361340483384E-2,4.5718361340483384E-2,4.5718361340483384E-2,4.5718361340483384E-2]
[null,null,null,null,"Non Qualifying: Non-load related capex - other",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,null,null,8.5279838048781031E-2,8.5279838048781031E-2,8.5279838048781031E-2,8.5279838048781031E-2,8.5279838048781031E-2]
[null,null,null,null,"Non Qualifying: Faults",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,null,null,2.1131131101843255E-4,2.1131131101843255E-4,2.1131131101843255E-4,2.1131131101843255E-4,2.1131131101843255E-4]
[null,null,null,null,"Non Qualifying: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Controllable opex",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,null,null,1.4597505908487865E-2,1.4597505908487865E-2,1.4597505908487865E-2,1.4597505908487865E-2,1.4597505908487865E-2]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"RIIO-1 MOD",null,"£m 2012/13 prices","LMOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.8461160803917638]
[null,null,null,null,"Legacy RAV",null,"£m 2012/13 prices","LRAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132.58191768027061,148.92755320621961,143.71937880957984,141.2625614601219,136.10668215655895,131.31612483847891,133.12460768950001,130.10082880053295]
[null,null,null,null,"RIIO-2 tax pools opening balance brought forwards"]
[null,null,null,null,"General pool RIIO-2 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,null,null,52.072185026486999]
[null,null,null,null,"Special rates pool RIIO-2 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,null,null,599.38513742502596]
[null,null,null,null,"Deferred revenue expenditure pool RIIO-2 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,null,null,1099.4656730297199]
[null,null,null,null,"Deferred revenue expenditure pool capex additions pre-RIIO-2",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,null,null,null,1316.6666938145124]
[null,null,null,null,"Structures and buildings pool RIIO-2 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,null,null,0]
[null,null,null,null,"Tax losses brought forwards",null,null,"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,null,null,0]
[null,null,null,null,"RPI forecast true up"]
[null,null,null,null,"Relevant revenue adjustments",null,"£m 2012/13 prices","REV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,341.94278094201542,343.76698365674019]
[null,null,null,null,"ED1 Price index adjustment factor ",null,"Index","RPIF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.238,1.321]
[null,null,null,null,"Legacy correction factor",null,null,"LK"]
[null,null,null,null,"Regulated Distribution Network Revenue",null,"£m nominal","RD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,353.84590606353055,412.44099999999997,383.11504969999999,372.68792278743911,398.01,419.98255776344092,458.04546890453599,544]
[null,null,null,null,"Allowed Distribution Network Revenue",null,"£m nominal","RIIO-1ARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,351.78827251204768,406.64978220743876,367.51897623834998,368.25870430439056,396.49349314981259,425.30991105257431,429.2250344957086,543.57811007880423]
[null,null,null,null,"Average Specified Rate",null,"scalar","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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71598360655737692,0.1,0.19,2.0710000000000002]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,0,0,0,0,0,0,0,1.5]
[null,null,null,null,"Low Carbon Networks Fund"]
[null,null,null,null,"LCNF Second Tier and Discretionary Funding Mechanism value",null,"£m nominal","LCN2"]
[null,null,null,null,"Recovered LCN, determined to be unrecoverable",null,"£m nominal","LCN1"]
[null,null,null,null,"Connections GS Failure Payments Adjustment",null,null,"LCGSRA"]
[null,null,null,null,"Connection Guaranteed Standards Payments made",null,"£m nominal","LCGSPM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4104999999999998E-2,3.2294999999999997E-2,1.8304999999999998E-2,1.3735000000000001E-2,6.6600000000000001E-3,3.0950000000000001E-3,3.65E-3,0]
[null,null,null,null,"Total connection guaranteed standards revenue exposure",null,"£m 2012/13 prices","LTCGSR",43.4]
[]
[null,null,null,"Legacy inputs for Incentives"]
[null,null,null,null,"Broader Measure of Customer Service (£m real 2012/13 prices)",null,null,"BMt"]
[null,null,null,null,"Customer Satisfaction Survey term",null,"£m 2012/13 prices","CS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1,3.1]
[null,null,null,null,"Complaints metric term",null,"£m 2012/13 prices","CM",null,null,null,null,null,null,null,null,null,null,null,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,"Stakeholder engagement reward term",null,"£m 2012/13 prices","SE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3,1.3]
[null,null,null,null,"Interruptions-Related Quality of Service (£m real 2012/13 prices)",null,null,"IQt"]
[null,null,null,null,"Performance on the number of supply interruptions and the duration of supply interruptions",null,"£m 2012/13 prices","QZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.118965136762885,10.242216309559868]
[null,null,null,null,"Performance on severe weather supply restoration",null,"£m 2012/13 prices","QC",null,null,null,null,null,null,null,null,null,null,null,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,"Performance on normal weather supply restoration",null,"£m 2012/13 prices","QD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.44266079999999997,-0.44266079999999997]
[null,null,null,null,"Incentive on Connections Engagement (£m real 2012/13 prices)",null,null,"ICEt"]
[null,null,null,null,"Incentive on Connections Engagement negative performance adjustment",null,"£m 2012/13 prices","ICEO",null,null,null,null,null,null,null,null,null,null,null,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,"Time To Connect (£m real 2012/13 prices)",null,null,"TTCt"]
[null,null,null,null,"LVSSA Time to Quote term",null,"£m 2012/13 prices","TQA",null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,null,"LVSSB Time to Quote term",null,"£m 2012/13 prices","TQB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21951717272727275,0.21951717272727275]
[null,null,null,null,"LVSSA Time to Connect term",null,"£m 2012/13 prices","TCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5140981854436704E-2,3.5140981854436704E-2]
[null,null,null,null,"LVSSB Time to Connect term",null,"£m 2012/13 prices","TCB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12336118069254981,0.12336118069254981]
[]
[null,null,null,"Legacy inputs for Passthrough"]
[null,null,null,null,"Licence Fee adjustment"]
[null,null,null,null,"Licence fee payments",null,"£m nominal","LFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2964000000000002,2.6077199817884793]
[null,null,null,null,"Licence fee allowance",null,"£m 2012/13 prices","LFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3,1.3]
[null,null,null,null,"Business Rates adjustment"]
[null,null,null,null,"Business rates payments",null,"£m nominal","RBA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.19904,29.750810012051748]
[null,null,null,null,"Business rates allowance",null,"£m 2012/13 prices","RBE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.9,15.9]
[null,null,null,null,"Transmission Connection Point Charges adjustment"]
[null,null,null,null,"Pass-through Transmission Connection Point Charges incurred",null,"£m nominal","PTPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.858067160000001,12]
[null,null,null,null,"Pass-through Transmission Connection Point Charges allowance",null,"£m 2012/13 prices","PTPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.399999999999999,18.600000000000001]
[null,null,null,null,"Smart Meter Communication Licensee Costs adjustment"]
[null,null,null,null,"Smart Meter Communication Licensee Costs incurred",null,"£m nominal","SMCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3935913500000003,3.8536561458890177]
[null,null,null,null,"Smart Meter Communication Licensee Costs allowance",null,"£m 2012/13 prices","SMCE",null,null,null,null,null,null,null,null,null,null,null,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,"Smart Meter Information Technology Costs adjustment"]
[null,null,null,null,"Smart Meter Information Technology Costs incurred",null,"£m nominal","SMIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.51932670000000003,0]
[null,null,null,null,"Smart Meter Information Technology Costs allowance",null,"£m 2012/13 prices","SMIE",null,null,null,null,null,null,null,null,null,null,null,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,"Ring Fence Costs adjustment"]
[null,null,null,null,"Ring Fence Costs incurred",null,"£m nominal","RFA",null,null,null,null,null,null,null,null,null,null,null,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,"Ring Fence Costs allowance",null,"£m 2012/13 prices","RFE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland variable Energy Costs Actual incurred",null,"£m nominal","SECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland variable Energy Costs allowance",null,"£m 2012/13 prices","SECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland Extension Variable Energy Costs incurred",null,"£m nominal","SEVECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs allowance",null,"£m 2012/13 prices","SEVECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs adjustment"]
[null,null,null,null,"Shetland New Energy Solution Residual Costs incurred",null,"£m nominal","SNESRCA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs allowance",null,"£m 2012/13 prices","SNESRCE",null,null,null,null,null,null,null,null,null,null,null,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,"Supplier of Last Resort adjustment"]
[null,null,null,null,"Supplier of Last Resort Net Costs incurred",null,"£m nominal","SLRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9002381599999999,1.3140000000000001]
[null,null,null,null,"Eligible Bad Debt adjustment adjustment"]
[null,null,null,null,"Eligible Use of System Bad Debt Costs incurred ",null,"£m nominal","EBDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4490348099999999,5.3413758599999994,0]
[null,null,null,null,"Recovered Bad Debt",null,"£m nominal","RBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.308236E-2,0,0]
[null,null,null,null,"COVID-19 Bad Debt term"]
[null,null,null,null,"Aggregate value of provisional COVID-19 Bad Debt incurred",null,"£m nominal","PCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Credited Amount by the Administrator or Liquidator",null,"£m nominal","RCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Aggregate value of COVID-19 Bad Debt incurred",null,"£m nominal","CBDA",null,null,null,null,null,null,null,null,null,null,null,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,"Calculation of Forecasting Penalty"]
[null,null,null,null,"Base revenue (last year of RIIO-1, per RIIO-1 definition) (for use in Correction term)",null,"£m 20/21 prices"]
[null,null,null,null,"Recovered Revenue",null,"£m nominal"]
[null,null,null,null,"Allowed Revenue (as published)",null,"£m nominal","AR*t"]
[null,null,null,null,"Base Revenue (as published)",null,"£m 20/21 prices","BRt"]
[null,null,null,null,"Bad Debt",null,"£m nominal","BDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Recovered Bad Debt (enter as a -ive)",null,"£m nominal","RBDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Base Revenue Forecasting Penalty Adjustment",null,"Scalar","BRFPAt"]
[null,null,null,null,"Recovered Revenue Forecasting Penalty Adjustment",null,"Scalar","RRFPAt"]
[null,null,null,null,"Over/undercollection percentage for penal rate adjustment",null,"%",null,0.06]
[null,null,null,null,"Applicable BR penalty interest rate",null,"%",null,1.15E-2]
[null,null,null,null,"Applicable AR penalty interest rate",null,"%",null,1.15E-2]
[]
[]
["End of sheet"]

{"sheet":"EPN","index":25,"n_rows":431,"n_cols":48,"rows_kept":431,"cut":false,"hidden":false,"merged":[]}
["EPN",null,null,null,null,"Company select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!E29","v":"ENWL"}]
[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,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",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","2027-03-31","2028-03-31"]
[]
[null,null,"Key data management settings"]
[]
[]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"Export!K10","v":""},{"$f":"Export!L10","v":""},{"$f":"Export!M10","v":""},{"$f":"Export!N10","v":""},{"$f":"Export!O10","v":""},{"$f":"Export!P10","v":""},{"$f":"Export!Q10","v":""},{"$f":"Export!R10","v":""},{"$f":"Export!S10","v":""},{"$f":"Export!T10","v":0.56549575070821523},{"$f":"Export!U10","v":0.58237960339943329},{"$f":"Export!V10","v":0.59107648725212458},{"$f":"Export!W10","v":0.60345609065155803},{"$f":"Export!X10","v":0.62031161473087815},{"$f":"Export!Y10","v":0.6396033994334277},{"$f":"Export!Z10","v":0.65645892351274782},{"$f":"Export!AA10","v":0.68096317280453267},{"$f":"Export!AB10","v":0.70909348441926356},{"$f":"Export!AC10","v":0.73014164305949025},{"$f":"Export!AD10","v":0.73348441926345587},{"$f":"Export!AE10","v":0.76988668555240791},{"$f":"Export!AF10","v":0.8068271954674221},{"$f":"Export!AG10","v":0.83175637393767698},{"$f":"Export!AH10","v":0.85575070821529742},{"$f":"Export!AI10","v":0.87252124645892348},{"$f":"Export!AJ10","v":0.88192634560906513},{"$f":"Export!AK10","v":0.9008215297450427},{"$f":"Export!AL10","v":0.93453257790368272},{"$f":"Export!AM10","v":0.96308781869688376},{"$f":"Export!AN10","v":0.98801699716713864},{"$f":"Export!AO10","v":1},{"$f":"Export!AP10","v":1.0577620396600564},{"$f":"Export!AQ10","v":1.1912139111833526},{"$f":"Export!AR10","v":1.2720448764226937},{"$f":"Export!AS10","v":1.2761337585410994},{"$f":"Export!AT10","v":1.2703790008307307},{"$f":"Export!AU10","v":1.2784280216544934},{"$f":"Export!AV10","v":1.3010915309080842}]
[]
[]
[null,"Variable value terms"]
[]
[null,null,"Totex allowance"]
[]
[null,null,null,"Non-variant allowances"]
[null,null,null,null,"Non-variant allowed load related capex",null,"£m 20/21 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,null,null,73.389042997789943,76.932837260627679,29.447969826589592,25.550032653378075,35.090032605269045]
[null,null,null,null,"Non-variant allowed non-load related capex - asset replacement",null,"£m 20/21 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,null,null,50.075026448644074,48.081257478666366,38.919134444941982,37.693684503973998,30.2921017455247]
[null,null,null,null,"Non-variant allowed non-load related capex - other (net of disposals)",null,"£m 20/21 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,null,null,48.438249085135631,47.787957871255166,40.701855490828464,39.5035169993469,35.79683862879714]
[null,null,null,null,"Non-variant allowed faults",null,"£m 20/21 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,null,null,51.801324790720528,51.374370825540232,50.381156249823675,49.554503043187268,48.8705401724906]
[null,null,null,null,"Non-variant allowed tree cutting",null,"£m 20/21 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,null,null,15.693811203768146,15.606991421139744,15.301421951375561,14.951612990612464,14.748520728152675]
[null,null,null,null,"Non-variant allowed 100% 'revenue pool' expenditure",null,"£m 20/21 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,null,null,32.337006730369161,32.17160381177986,28.635331265627197,27.878864989715488,27.460496275935839]
[null,null,null,null,"Non-variant allowed controllable opex (net of DRS 10 & 16)",null,"£m 20/21 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,null,null,135.96746045697435,135.21822752148111,123.24530373005355,120.08954769232909,118.79306970046449]
[]
[null,null,null,null,"Non-variant allowed controllable opex (pre-DRS 10 & 16 netting)",null,"£m 20/21 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,null,null,135.96746045697435,135.21822752148111,123.24530373005355,120.08954769232909,118.79306970046449]
[]
[null,null,null,"Variant allowances"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,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(AR18:AR24)+SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AR$233-1)","v":6.1940502110124349},{"$f":"(SUM(AS18:AS24)+SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AS$233-1)","v":11.908003342199873},{"$f":"(SUM(AT18:AT24)+SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AT$233-1)","v":15.453665210071065},{"$f":"(SUM(AU18:AU24)+SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AU$233-1)","v":19.744364829898075},{"$f":"(SUM(AV18:AV24)+SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AV$233-1)","v":23.862555326358954}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AR$233-1)","v":0.18953778822421147},{"$f":"SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AS$233-1)","v":0.36419439316587998},{"$f":"SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AT$233-1)","v":0.5081755618643381},{"$f":"SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AU$233-1)","v":0.53663576734775353},{"$f":"SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AV$233-1)","v":1.1058691034142996}]
[null,null,null,null,"Physical Security Re-opener",null,"£m 20/21 prices","PSUPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Specified Street Works Costs Re-opener",null,"£m 20/21 prices","SWRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Rail Electrification Costs Re-opener",null,"£m 20/21 prices","RECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","NZt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Coordinated Adjustment Mechanism Re-opener",null,"£m 20/21 prices","CAMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Electricity System Restoration Re-opener",null,"£m 20/21 prices","ESRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","EVRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Network Asset Risk Metric Expenditure",null,"£m 20/21 prices","NARMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.721122898803628,50.574800971691005,51.07272943525016,46.901720088157795,40.323657131834111]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"£m 20/21 prices","SRVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3292953847791349,6.4022084677150968,9.1304700062614508,8.2740915661973098,14.051351923596863]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"£m 20/21 prices","LVSVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1772436853306467,1.4142506554082388,2.0169248245596418,1.8277504519590502,3.1039497960007707]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"£m 20/21 prices","LREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Digitalisation Re-opener",null,"£m 20/21 prices","DIGIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"PCB Interventions",null,"£m 20/21 prices","PCBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7169776136115029,6.6462748481222729,1.8074896408805603,0.29941506421775504,0.29535508349259287]
[null,null,null,null,"Visual Amenity Projects",null,"£m 20/21 prices","VAPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4570661468064154,1.4612029302397098,1.4484808303544197,1.4321847932883052,1.4267421676975844]
[null,null,null,null,"Cyber Resilience OT baseline",null,"£m 20/21 prices","CROTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0719071266666669,2.4805840048000003,2.0793709005142857,0.1989596205142857,0.1989596205142857]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"£m 20/21 prices","CROTREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT Re-opener",null,"£m 20/21 prices","CRITREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Off-gas Grid Mechanistic Price Control Deliverable",null,"£m 20/21 prices","OGGt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5138908539182832,4.965387043004128,7.3505700951618191,14.496822167292722,19.135726096780832]
[null,null,null,null,"Shetland Link Contribution (SSEH only)",null,"£m 20/21 prices","SLKCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"West Coast of Cumbria Re-opener (ENWL only)",null,"£m 20/21 prices","WCCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"£m 20/21 prices","SEFECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Hebrides and Orkney Re-opener (SSEN only)",null,"£m 20/21 prices","HOt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","SSMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Worst Served Customers",null,"£m 20/21 prices","WSCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5102871589879383,4.0531708331997125,3.0314789039002137,2.9992343003233892,2.9884500607613287]
[null,null,null,null,"EV Optioneering Projects",null,"£m 20/21 prices","EOPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT baseline",null,"£m 20/21 prices","CRITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8449742837141094,2.1772089548082834,2.3444158635062302,1.4413151257261143,1.4269019744688534]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"£m 20/21 prices","WDVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Indirects Scaler",null,"£m 20/21 prices","Ist",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","LMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"£m 20/21 prices","NEWDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"New Control Room (SSEN only)",null,"£m 20/21 prices","CTRLt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Storm Arwen Re-opener",null,"£m 20/21 prices","SARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"High Value Projects Re-opener",null,"£m 20/21 prices","HVPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Strategic Investment",null,"£m 20/21 prices","SINVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Carry-over Green Recovery Scheme",null,"£m 20/21 prices","CGRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"1-in-20 Severe Weather Event",null,"£m 20/21 prices","OTSWt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 to Gross Load Related Expenditure",null,"£m 20/21 prices","NGLREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Variant allowances: totex subcategory allocations and other attributes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UM / PCD/ Other (for info only)","TIM / non-TIM (for info only)","RPE Incl. or Excl. (for info only)","Cap rate allocation (1 or 2)",null,"Load related capex (%)","Non-load related capex - asset replacement (%)","Non-load related capex - other (%)","Faults (%)","Tree cutting (%)","100% ‘revenue pool’ expenditure (%)","Controllable opex (%)","Check"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,1,null,{"$f":"(SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.13815626115481},{"$f":"(SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.21026980103674023},{"$f":"(SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.11509539928185888},{"$f":"(SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.12387509416336272},{"$f":"(SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$22:$AV$22))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":3.6492415908460057E-2},{"$f":"(SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$23:$AV$23))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":7.1013721886090939E-2},{"$f":"(SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$24:$AV$24))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.30509730656867723},0.99999999999999989]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,2,null,{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0.75874547902772871},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0.24125452097227115},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},1]
[null,null,null,null,"Physical Security Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Specified Street Works Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Rail Electrification Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Net Zero Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Coordinated Adjustment Mechanism Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Electricity System Restoration Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Environmental Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Network Asset Risk Metric Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Digitalisation Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"PCB Interventions",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","non-TIM","RPEs Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Visual Amenity Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,0,1,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience IT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Off-gas Grid Mechanistic Price Control Deliverable",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Shetland Link Contribution (SSEH only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0.9,0,0,0,0.1,1]
[null,null,null,null,"West Coast of Cumbria Re-opener (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Worst Served Customers",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"EV Optioneering Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience IT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Indirects Scaler",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Storm Arwen Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"High Value Projects Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Strategic Investment",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Carry-over Green Recovery Scheme",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"1-in-20 Severe Weather Event",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net to Gross Load Related Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[]
[null,null,"Actual totex"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 1"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALC"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCA"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCO"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFA"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATC"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARP"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACO"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 2"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALCU"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCAU"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCOU"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFAU"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATCU"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARPU"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACOU"]
[]
[null,null,"Pass-through costs"]
[]
[null,null,null,null,"Licence Fee Payments",null,"£m 20/21 prices","LFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9972949348916123,3.0715970362459339,3.1477410658674407,3.2257726846416208,3.3057386853745157]
[null,null,null,null,"Prescribed Rates",null,"£m 20/21 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,null,null,38.442045801531101,38.442045801531101,38.442045801531101,38.442045801531101,38.442045801531101]
[null,null,null,null,"Pass-through Transmission Connection Point Charges",null,"£m 20/21 prices","TBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.09858672303994,28.363386065371401,30.487004353598117,27.730896883394063,27.180875462342389]
[null,null,null,null,"Smart Meter Communication Licensee Costs",null,"£m 20/21 prices","SMCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9939555599999998,4.0052285999999997,4.0162996800000004,4.0278394799999999,4.0388533200000003]
[null,null,null,null,"Smart Meter Information Technology Costs",null,"£m 20/21 prices","SMITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8171999999999999,1.5576000000000001,1.298,1.0384000000000002,1.0384000000000002]
[null,null,null,null,"Ring Fence Costs",null,"£m 20/21 prices","RFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Supplier of Last Resort Net Costs",null,"£m 20/21 prices","SLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Valid Bad Debt Claims",null,"£m 20/21 prices","IBDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Pension Scheme Established Deficit repair expenditure",null,"£m 20/21 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,null,null,7.1015811464101422,7.1015811464101422,2.4591399056361776,0,0]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SCRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs (SSEH only)",null,"£m 20/21 prices","SECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Assistance for high-cost distributors adjustment (SSEH only)",null,"£m 20/21 prices","HBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Incentive revenue"]
[]
[null,null,null,null,"ODI 1 (BMCS)",null,"£m 20/21 prices","BMCSt"]
[null,null,null,null,"ODI 2 (Time to connect)",null,"£m 20/21 prices","TTCt"]
[null,null,null,null,"ODI 3 (Major connections)",null,"£m 20/21 prices","MCt"]
[null,null,null,null,"ODI 4 (Vulnerability incentive)",null,"£m 20/21 prices","CVIt"]
[null,null,null,null,"ODI 5 (DSO)",null,"£m 20/21 prices","DSOIt"]
[null,null,null,null,"ODI 6 (Interruptions Incentive Scheme)",null,"£m 20/21 prices","IQt"]
[null,null,null,null,"ODI 7 (Collaborative Streetworks)",null,"£m 20/21 prices","CSWt"]
[null,null,null,null,"ODI 8 (Dig, Fix, Go)",null,"£m 20/21 prices","DFGt"]
[null,null,null,null,"ODI 9",null,"£m 20/21 prices"]
[null,null,null,null,"ODI 10",null,"£m 20/21 prices"]
[]
[null,null,null,null,"BPI reward/penalty",null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,"Other revenue allowances"]
[]
[null,null,null,null,"Network Innovation Allowance (NIA) (excluded from Totex)",null,"£m 20/21 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,null,null,1.2468627959999998,1.2468627959999998,1.2468627959999998,1.2468627959999998,1.2468627959999998]
[null,null,null,null,"Carry-over Network Innovation Allowance",null,"£m 20/21 prices","CNIAt"]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures",null,"£m 20/21 prices","CGSRAt"]
[null,null,null,null,"Aggregate Amount",null,"£m 20/21 prices","AUMt"]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 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,null,null,-33.392468690916921,-26.485116962656029,9.7493549054592634,20.445370520912611,29.466218056350222]
[null,null,null,null,"Time Value of Money Profile Adjustment",null,"£m 20/21 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,null,null,0.87700851228388321,2.4372839698927802,2.8674424256772588,2.0581131907993897,0.75538058869136882]
[]
[null,null,null,null,"Network Innovation Allowance (NIA): cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Carry-over Network Innovation Allowance: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Aggregate Amount: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Directly Attributable Revenue Terms"]
[]
[null,null,null,"DRS"]
[null,null,null,null,"DRS1. Connection services revenue",null,"£m 20/21 prices","DRS1R"]
[null,null,null,null,"DRS1. Connection services costs",null,"£m 20/21 prices","DRS1C"]
[null,null,null,null,"DRS2. Diversionary works under obligation revenue",null,"£m 20/21 prices","DRS2R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.945579984410237,22.17227601541024,22.208355305410237,17.680403766910239,17.680403766910239]
[null,null,null,null,"DRS2. Diversionary works under obligation costs",null,"£m 20/21 prices","DRS2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-20.945579984410237,-22.17227601541024,-22.208355305410237,-17.680403766910239,-17.680403766910239]
[null,null,null,null,"DRS3. Works required by any alteration of premises revenue",null,"£m 20/21 prices","DRS3R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4768057251358333,3.4768057251358333,3.4768057251358333,3.4768057251358333,3.4768057251358333]
[null,null,null,null,"DRS3. Works required by any alteration of premises costs",null,"£m 20/21 prices","DRS3C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.4768057251358333,-3.4768057251358333,-3.4768057251358333,-3.4768057251358333,-3.4768057251358333]
[null,null,null,null,"DRS10. Value Added Services revenue",null,"£m 20/21 prices","DRS10R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS10. Value Added Services costs",null,"£m 20/21 prices","DRS10C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security revenue",null,"£m 20/21 prices","DRS11R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security costs",null,"£m 20/21 prices","DRS11C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS12. Revenue protection services revenue",null,"£m 20/21 prices","DRS12R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS12. Revenue protection services costs",null,"£m 20/21 prices","DRS12C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS13. Metering Services revenue",null,"£m 20/21 prices","DRS13R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.86776467323039197,0.37810043689427864,0,0,0]
[null,null,null,null,"DRS13. Metering Services costs",null,"£m 20/21 prices","DRS13C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS14. Smart Meter Roll-out rechargeable services revenue",null,"£m 20/21 prices","DRS14R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS14. Smart Meter Roll-out rechargeable services costs",null,"£m 20/21 prices","DRS14C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS15. Miscellaneous revenue",null,"£m 20/21 prices","DRS15R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS15. Miscellaneous costs",null,"£m 20/21 prices","DRS15C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS16. Distribution Network Voltage Control Services revenue",null,"£m 20/21 prices","DRS16R"]
[null,null,null,null,"DRS16. Distribution Network Voltage Control Services costs",null,"£m 20/21 prices","DRS16C"]
[]
[null,"Finance inputs"]
[]
[null,null,null,"Allowed return on capital"]
[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,null,null,null,null,null,null,null,null,null,null,null,3.04E-2,3.0700000000000002E-2,3.0499999999999999E-2,2.9899999999999999E-2,2.92E-2]
[]
[null,null,null,null,"Risk Free Rate",null,"annual real %","RFR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,1.11E-2,1.18E-2,1.21E-2,1.18E-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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,null,0.6,0.6,0.6,0.6,0.6]
[]
[null,null,null,null,"RIIO-1 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,3.7574999999999997E-2,3.6729999999999999E-2,3.5885E-2,3.4584999999999998E-2,3.3610000000000001E-2,3.2570000000000002E-2,3.1530000000000002E-2,3.0359999999999998E-2]
[null,null,null,null,"RIIO-1 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,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[]
[null,null,null,"Real Price Effects"]
[null,null,null,null,"Cumulative RPEs",null,"%","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,null,null,null,null,null,1.0133256628750003,1.0251815731306377,1.0392265606825275,1.0515933567546496,1.0633712023503017]
[]
[null,null,null,"Notional finance parameters"]
[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,null,null,0.05,0.05,0.05,0.05,0.05]
[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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[null,null,null,null,"RPI 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Totex capitalisation rates and TIM"]
[null,null,null,null,"Capitalisation rate 1",null,"%",null,0.68]
[null,null,null,null,"Capitalisation rate 2",null,"%",null,0.85]
[]
[null,null,null,null,"RIIO-2 funding adjustment rate",null,"%",null,0.5]
[]
[null,"RAV"]
[]
[null,null,null,null,"RIIO-2 disposals",null,"£m 20/21 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,null,null,-1.1910905623147741,-1.1910905623147741,-1.1910905623147741,-1.1910905623147741,-1.1910905623147741]
[null,null,null,null,"Metering write off",null,"£m 20/21 prices",null,45.239329191007059]
[null,null,null,null,"Vesting year",null,"year ending",null,"1991-03-31"]
[null,null,null,null,"Pre-vesting asset depn in first year (months)",null,"months",null,3.5]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,14]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,null,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Accelerated post-vesting asset life",null,"years",null,null,null,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Smoothing period following full depreciation of pre-vesting assets",null,"years",null,15]
[null,null,null,null,"RIIO-2 asset life",null,"years",null,45]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 20/21 prices",null,null,null,41.86283255496668,107.4355879729233,69.27743086529884,82.984730020464909,111.51073096499975,153.92926483706771,162.07955082122055,211.16650049850446,310.04683119550998,151.37160605149788,173.76982196711745,158.69350587107601,162.72901562479464,191.03301822167424,162.06121747968749,175.33468697789445,211.31829414788353,263.99899900139843,312.26817723287041,337.1076792100796,327.03331538689901,271.07676737072489,272.85800149093689,321.53698557616042,325.16747626255454]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 20/21 prices",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre-RIIO Other legacy adjustments' price control RAV additions adjustment",null,"£m 20/21 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,-0.18019857266663741,-6.7181702854047023]
[null,null,null,null,"RIIO post-vesting RAV additions",null,"£m 20/21 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,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO post-vesting RAV disposals (Are netted off NV Allowed Capex-Other)",null,"£m 20/21 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,0,0,0,0,0,0,0,0]
[]
[null,"Operational performance and return adjustment"]
[]
[null,null,null,null,"Notional gearing",null,"%","G",0.6]
[null,null,null,null,"Threshold 1",null,"annual real %","T1",0.03]
[null,null,null,null,"Threshold 2",null,"annual real %","T2",0.04]
[null,null,null,null,"Adjustment rate 1",null,"%","AR1",0.5]
[null,null,null,null,"Adjustment rate 2",null,"%","AR2",0.9]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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",null,"£m nominal","TAXAt"]
[]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[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,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,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,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,null,null,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2]
[]
[null,null,null,null,"Tax trigger deadband",null,"£m 20/21 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,null,null,1.6473165161247492,1.651335915228886,1.6526708543803592,1.6331903175067743,1.6173349565384678]
[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,null,null,0.65,0.64,0.63,0.61,0.6]
[]
[null,null,null,"Variant and non-variant allowances: tax pool allocations"]
[null,null,null,null,"General: Load related capex",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,null,null,1.9874242413987123E-2,1.9874242413987123E-2,1.9874242413987123E-2,1.9874242413987123E-2,1.9874242413987123E-2]
[null,null,null,null,"General: Non-load related capex - asset replacement",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,null,null,1.8108895330540598E-2,1.8108895330540598E-2,1.8108895330540598E-2,1.8108895330540598E-2,1.8108895330540598E-2]
[null,null,null,null,"General: Non-load related capex - other",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,null,null,0.39630112681501706,0.39630112681501706,0.39630112681501706,0.39630112681501706,0.39630112681501706]
[null,null,null,null,"General: Faults",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,null,null,2.774852635076158E-4,2.774852635076158E-4,2.774852635076158E-4,2.774852635076158E-4,2.774852635076158E-4]
[null,null,null,null,"General: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Controllable opex",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,null,null,1.9062645311215522E-2,1.9062645311215522E-2,1.9062645311215522E-2,1.9062645311215522E-2,1.9062645311215522E-2]
[null,null,null,null,"Special Rate: Load related capex",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,null,null,0.78653567366397403,0.78653567366397403,0.78653567366397403,0.78653567366397403,0.78653567366397403]
[null,null,null,null,"Special Rate: Non-load related capex - asset replacement",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,null,null,0.42382708642399197,0.42382708642399197,0.42382708642399197,0.42382708642399197,0.42382708642399197]
[null,null,null,null,"Special Rate: Non-load related capex - other",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,null,null,7.0909260673812063E-2,7.0909260673812063E-2,7.0909260673812063E-2,7.0909260673812063E-2,7.0909260673812063E-2]
[null,null,null,null,"Special Rate: Faults",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,null,null,7.0617525048666087E-3,7.0617525048666087E-3,7.0617525048666087E-3,7.0617525048666087E-3,7.0617525048666087E-3]
[null,null,null,null,"Special Rate: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: Controllable opex",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,null,null,0.18516800727171287,0.18516800727171287,0.18516800727171287,0.18516800727171287,0.18516800727171287]
[null,null,null,null,"Deferred Revenue: Load related capex",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,null,null,5.7335599784439105E-2,5.7335599784439105E-2,5.7335599784439105E-2,5.7335599784439105E-2,5.7335599784439105E-2]
[null,null,null,null,"Deferred Revenue: Non-load related capex - asset replacement",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,null,null,0.44628130570640934,0.44628130570640934,0.44628130570640934,0.44628130570640934,0.44628130570640934]
[null,null,null,null,"Deferred Revenue: Non-load related capex - other",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,null,null,7.2936237865381753E-2,7.2936237865381753E-2,7.2936237865381753E-2,7.2936237865381753E-2,7.2936237865381753E-2]
[null,null,null,null,"Deferred Revenue: Faults",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,null,null,0.85243573491811842,0.85243573491811842,0.85243573491811842,0.85243573491811842,0.85243573491811842]
[null,null,null,null,"Deferred Revenue: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: 100% ‘revenue pool’ expenditure",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,null,null,0.65107693267548084,0.65107693267548084,0.65107693267548084,0.65107693267548084,0.65107693267548084]
[null,null,null,null,"Deferred Revenue: Controllable opex",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,null,null,0.33867675218244431,0.33867675218244431,0.33867675218244431,0.33867675218244431,0.33867675218244431]
[null,null,null,null,"Structures and Buildings: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Non-load related capex - asset replacement",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Non-load related capex - other",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,null,null,6.9091240508279958E-2,6.9091240508279958E-2,6.9091240508279958E-2,6.9091240508279958E-2,6.9091240508279958E-2]
[null,null,null,null,"Structures and Buildings: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Controllable opex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Load related capex",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,null,null,0.13625448413759922,0.13625448413759922,0.13625448413759922,0.13625448413759922,0.13625448413759922]
[null,null,null,null,"Revenue: Non-load related capex - asset replacement",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,null,null,6.6942946161049177E-2,6.6942946161049177E-2,6.6942946161049177E-2,6.6942946161049177E-2,6.6942946161049177E-2]
[null,null,null,null,"Revenue: Non-load related capex - other",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,null,null,0.31368925073337062,0.31368925073337062,0.31368925073337062,0.31368925073337062,0.31368925073337062]
[null,null,null,null,"Revenue: Faults",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,null,null,0.14017085301267587,0.14017085301267587,0.14017085301267587,0.14017085301267587,0.14017085301267587]
[null,null,null,null,"Revenue: Tree cutting",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,null,null,1,1,1,1,1]
[null,null,null,null,"Revenue: 100% ‘revenue pool’ expenditure",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,null,null,0.34892306732451928,0.34892306732451928,0.34892306732451928,0.34892306732451928,0.34892306732451928]
[null,null,null,null,"Revenue: Controllable opex",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,null,null,0.44472505825795927,0.44472505825795927,0.44472505825795927,0.44472505825795927,0.44472505825795927]
[null,null,null,null,"Non Qualifying: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Non-load related capex - asset replacement",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,null,null,4.4839766378009016E-2,4.4839766378009016E-2,4.4839766378009016E-2,4.4839766378009016E-2,4.4839766378009016E-2]
[null,null,null,null,"Non Qualifying: Non-load related capex - other",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,null,null,7.7072883404138592E-2,7.7072883404138592E-2,7.7072883404138592E-2,7.7072883404138592E-2,7.7072883404138592E-2]
[null,null,null,null,"Non Qualifying: Faults",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,null,null,5.4174300831453566E-5,5.4174300831453566E-5,5.4174300831453566E-5,5.4174300831453566E-5,5.4174300831453566E-5]
[null,null,null,null,"Non Qualifying: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Controllable opex",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,null,null,1.2367536976667997E-2,1.2367536976667997E-2,1.2367536976667997E-2,1.2367536976667997E-2,1.2367536976667997E-2]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"RIIO-1 MOD",null,"£m 2012/13 prices","LMOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.5548133386114669]
[null,null,null,null,"Legacy RAV",null,"£m 2012/13 prices","LRAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205.14810556577547,216.22476025954597,216.53994585084573,211.86470550578423,213.9909035632929,206.70217154335165,207.65234073443685,204.88132535015208]
[null,null,null,null,"RIIO-2 tax pools opening balance brought forwards"]
[null,null,null,null,"General pool RIIO-2 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,null,null,85.696659997645753]
[null,null,null,null,"Special rates pool RIIO-2 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,null,null,1296.1434430154384]
[null,null,null,null,"Deferred revenue expenditure pool RIIO-2 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,null,null,1485.97506397809]
[null,null,null,null,"Deferred revenue expenditure pool capex additions pre-RIIO-2",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,null,null,null,1777.2289559037927]
[null,null,null,null,"Structures and buildings pool RIIO-2 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,null,null,0]
[null,null,null,null,"Tax losses brought forwards",null,null,"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,null,null,0]
[null,null,null,null,"RPI forecast true up"]
[null,null,null,null,"Relevant revenue adjustments",null,"£m 2012/13 prices","REV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500.30003040542226,501.94425657090858]
[null,null,null,null,"ED1 Price index adjustment factor ",null,"Index","RPIF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.238,1.321]
[null,null,null,null,"Legacy correction factor",null,null,"LK"]
[null,null,null,null,"Regulated Distribution Network Revenue",null,"£m nominal","RD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,534.10964196812506,574.726,577.68091330000004,570.07531854014258,599.87,613.38099625526809,655.93769137351478,810.6]
[null,null,null,null,"Allowed Distribution Network Revenue",null,"£m nominal","RIIO-1ARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,537.41009466443757,562.9710844709806,567.34130225588615,563.52801722254526,606.68509902442167,628.73866624926688,638.21110839655364,812.05880284713442]
[null,null,null,null,"Average Specified Rate",null,"scalar","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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71598360655737692,0.1,0.19,2.0710000000000002]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,0,0,0,0,0,0,0,0]
[null,null,null,null,"Low Carbon Networks Fund"]
[null,null,null,null,"LCNF Second Tier and Discretionary Funding Mechanism value",null,"£m nominal","LCN2"]
[null,null,null,null,"Recovered LCN, determined to be unrecoverable",null,"£m nominal","LCN1"]
[null,null,null,null,"Connections GS Failure Payments Adjustment",null,null,"LCGSRA"]
[null,null,null,null,"Connection Guaranteed Standards Payments made",null,"£m nominal","LCGSPM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6769999999999999E-2,4.8309999999999999E-2,1.6590000000000001E-2,8.7799999999999996E-3,1.2805E-2,2.5950000000000001E-3,1.7049999999999999E-3,0]
[null,null,null,null,"Total connection guaranteed standards revenue exposure",null,"£m 2012/13 prices","LTCGSR",65]
[]
[null,null,null,"Legacy inputs for Incentives"]
[null,null,null,null,"Broader Measure of Customer Service (£m real 2012/13 prices)",null,null,"BMt"]
[null,null,null,null,"Customer Satisfaction Survey term",null,"£m 2012/13 prices","CS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5999999999999996,4.5999999999999996]
[null,null,null,null,"Complaints metric term",null,"£m 2012/13 prices","CM",null,null,null,null,null,null,null,null,null,null,null,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,"Stakeholder engagement reward term",null,"£m 2012/13 prices","SE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.86,1.86]
[null,null,null,null,"Interruptions-Related Quality of Service (£m real 2012/13 prices)",null,null,"IQt"]
[null,null,null,null,"Performance on the number of supply interruptions and the duration of supply interruptions",null,"£m 2012/13 prices","QZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.3,20.3]
[null,null,null,null,"Performance on severe weather supply restoration",null,"£m 2012/13 prices","QC",null,null,null,null,null,null,null,null,null,null,null,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,"Performance on normal weather supply restoration",null,"£m 2012/13 prices","QD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.20701092000000001,-0.20701092000000001]
[null,null,null,null,"Incentive on Connections Engagement (£m real 2012/13 prices)",null,null,"ICEt"]
[null,null,null,null,"Incentive on Connections Engagement negative performance adjustment",null,"£m 2012/13 prices","ICEO",null,null,null,null,null,null,null,null,null,null,null,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,"Time To Connect (£m real 2012/13 prices)",null,null,"TTCt"]
[null,null,null,null,"LVSSA Time to Quote term",null,"£m 2012/13 prices","TQA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5]
[null,null,null,null,"LVSSB Time to Quote term",null,"£m 2012/13 prices","TQB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5]
[null,null,null,null,"LVSSA Time to Connect term",null,"£m 2012/13 prices","TCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32058367619047629,0.32058367619047629]
[null,null,null,null,"LVSSB Time to Connect term",null,"£m 2012/13 prices","TCB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28537493105924583,0.28537493105924583]
[]
[null,null,null,"Legacy inputs for Passthrough"]
[null,null,null,null,"Licence Fee adjustment"]
[null,null,null,null,"Licence fee payments",null,"£m nominal","LFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6278000000000001,4.119616160047137]
[null,null,null,null,"Licence fee allowance",null,"£m 2012/13 prices","LFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9,1.9]
[null,null,null,null,"Business Rates adjustment"]
[null,null,null,null,"Business rates payments",null,"£m nominal","RBA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.394881000000005,43.600025423310761]
[null,null,null,null,"Business rates allowance",null,"£m 2012/13 prices","RBE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,36]
[null,null,null,null,"Transmission Connection Point Charges adjustment"]
[null,null,null,null,"Pass-through Transmission Connection Point Charges incurred",null,"£m nominal","PTPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.069413640000004,22.799999999999997]
[null,null,null,null,"Pass-through Transmission Connection Point Charges allowance",null,"£m 2012/13 prices","PTPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.4,47.9]
[null,null,null,null,"Smart Meter Communication Licensee Costs adjustment"]
[null,null,null,null,"Smart Meter Communication Licensee Costs incurred",null,"£m nominal","SMCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6600643699999997,6.4273919856549462]
[null,null,null,null,"Smart Meter Communication Licensee Costs allowance",null,"£m 2012/13 prices","SMCE",null,null,null,null,null,null,null,null,null,null,null,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,"Smart Meter Information Technology Costs adjustment"]
[null,null,null,null,"Smart Meter Information Technology Costs incurred",null,"£m nominal","SMIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.82008977000000005,0]
[null,null,null,null,"Smart Meter Information Technology Costs allowance",null,"£m 2012/13 prices","SMIE",null,null,null,null,null,null,null,null,null,null,null,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,"Ring Fence Costs adjustment"]
[null,null,null,null,"Ring Fence Costs incurred",null,"£m nominal","RFA",null,null,null,null,null,null,null,null,null,null,null,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,"Ring Fence Costs allowance",null,"£m 2012/13 prices","RFE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland variable Energy Costs Actual incurred",null,"£m nominal","SECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland variable Energy Costs allowance",null,"£m 2012/13 prices","SECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland Extension Variable Energy Costs incurred",null,"£m nominal","SEVECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs allowance",null,"£m 2012/13 prices","SEVECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs adjustment"]
[null,null,null,null,"Shetland New Energy Solution Residual Costs incurred",null,"£m nominal","SNESRCA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs allowance",null,"£m 2012/13 prices","SNESRCE",null,null,null,null,null,null,null,null,null,null,null,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,"Supplier of Last Resort adjustment"]
[null,null,null,null,"Supplier of Last Resort Net Costs incurred",null,"£m nominal","SLRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4227598000000001,2.2106150000000002]
[null,null,null,null,"Eligible Bad Debt adjustment adjustment"]
[null,null,null,null,"Eligible Use of System Bad Debt Costs incurred ",null,"£m nominal","EBDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5897845399999999,6.6198307400000003,0]
[null,null,null,null,"Recovered Bad Debt",null,"£m nominal","RBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.44487E-2,0,0]
[null,null,null,null,"COVID-19 Bad Debt term"]
[null,null,null,null,"Aggregate value of provisional COVID-19 Bad Debt incurred",null,"£m nominal","PCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Credited Amount by the Administrator or Liquidator",null,"£m nominal","RCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Aggregate value of COVID-19 Bad Debt incurred",null,"£m nominal","CBDA",null,null,null,null,null,null,null,null,null,null,null,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,"Calculation of Forecasting Penalty"]
[null,null,null,null,"Base revenue (last year of RIIO-1, per RIIO-1 definition) (for use in Correction term)",null,"£m 20/21 prices"]
[null,null,null,null,"Recovered Revenue",null,"£m nominal"]
[null,null,null,null,"Allowed Revenue (as published)",null,"£m nominal","AR*t"]
[null,null,null,null,"Base Revenue (as published)",null,"£m 20/21 prices","BRt"]
[null,null,null,null,"Bad Debt",null,"£m nominal","BDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Recovered Bad Debt (enter as a -ive)",null,"£m nominal","RBDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Base Revenue Forecasting Penalty Adjustment",null,"Scalar","BRFPAt"]
[null,null,null,null,"Recovered Revenue Forecasting Penalty Adjustment",null,"Scalar","RRFPAt"]
[null,null,null,null,"Over/undercollection percentage for penal rate adjustment",null,"%",null,0.06]
[null,null,null,null,"Applicable BR penalty interest rate",null,"%",null,1.15E-2]
[null,null,null,null,"Applicable AR penalty interest rate",null,"%",null,1.15E-2]
[]
[]
["End of sheet"]

{"sheet":"SPD","index":26,"n_rows":431,"n_cols":48,"rows_kept":431,"cut":false,"hidden":false,"merged":[]}
["SPD",null,null,null,null,"Company select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!E29","v":"ENWL"}]
[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,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",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","2027-03-31","2028-03-31"]
[]
[null,null,"Key data management settings"]
[]
[]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"Export!K10","v":""},{"$f":"Export!L10","v":""},{"$f":"Export!M10","v":""},{"$f":"Export!N10","v":""},{"$f":"Export!O10","v":""},{"$f":"Export!P10","v":""},{"$f":"Export!Q10","v":""},{"$f":"Export!R10","v":""},{"$f":"Export!S10","v":""},{"$f":"Export!T10","v":0.56549575070821523},{"$f":"Export!U10","v":0.58237960339943329},{"$f":"Export!V10","v":0.59107648725212458},{"$f":"Export!W10","v":0.60345609065155803},{"$f":"Export!X10","v":0.62031161473087815},{"$f":"Export!Y10","v":0.6396033994334277},{"$f":"Export!Z10","v":0.65645892351274782},{"$f":"Export!AA10","v":0.68096317280453267},{"$f":"Export!AB10","v":0.70909348441926356},{"$f":"Export!AC10","v":0.73014164305949025},{"$f":"Export!AD10","v":0.73348441926345587},{"$f":"Export!AE10","v":0.76988668555240791},{"$f":"Export!AF10","v":0.8068271954674221},{"$f":"Export!AG10","v":0.83175637393767698},{"$f":"Export!AH10","v":0.85575070821529742},{"$f":"Export!AI10","v":0.87252124645892348},{"$f":"Export!AJ10","v":0.88192634560906513},{"$f":"Export!AK10","v":0.9008215297450427},{"$f":"Export!AL10","v":0.93453257790368272},{"$f":"Export!AM10","v":0.96308781869688376},{"$f":"Export!AN10","v":0.98801699716713864},{"$f":"Export!AO10","v":1},{"$f":"Export!AP10","v":1.0577620396600564},{"$f":"Export!AQ10","v":1.1912139111833526},{"$f":"Export!AR10","v":1.2720448764226937},{"$f":"Export!AS10","v":1.2761337585410994},{"$f":"Export!AT10","v":1.2703790008307307},{"$f":"Export!AU10","v":1.2784280216544934},{"$f":"Export!AV10","v":1.3010915309080842}]
[]
[]
[null,"Variable value terms"]
[]
[null,null,"Totex allowance"]
[]
[null,null,null,"Non-variant allowances"]
[null,null,null,null,"Non-variant allowed load related capex",null,"£m 20/21 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,null,null,21.827768483773351,25.691173449906831,22.750103765153909,22.327087070228814,23.017623359049161]
[null,null,null,null,"Non-variant allowed non-load related capex - asset replacement",null,"£m 20/21 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,null,null,40.311648789246384,44.05852189624003,44.334339902424752,44.870835638850842,43.075441691319256]
[null,null,null,null,"Non-variant allowed non-load related capex - other (net of disposals)",null,"£m 20/21 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,null,null,33.080044991521703,34.877998063803524,29.46103617638617,30.770653205759068,27.827739995053335]
[null,null,null,null,"Non-variant allowed faults",null,"£m 20/21 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,null,null,25.843959865972032,25.557995554405522,24.973536924959639,24.545175345615057,24.045958048146812]
[null,null,null,null,"Non-variant allowed tree cutting",null,"£m 20/21 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,null,null,3.8592917711670713,3.8780951427299937,3.815258591833647,3.8836835287171763,3.6940071658985008]
[null,null,null,null,"Non-variant allowed 100% 'revenue pool' expenditure",null,"£m 20/21 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,null,null,16.521879752734861,16.350920283554899,15.95920826887086,15.413345146943339,15.128747646551531]
[null,null,null,null,"Non-variant allowed controllable opex (net of DRS 10 & 16)",null,"£m 20/21 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,null,null,95.128259835136248,92.548689934313487,90.871696232937509,86.748610776638671,85.359524776035258]
[]
[null,null,null,null,"Non-variant allowed controllable opex (pre-DRS 10 & 16 netting)",null,"£m 20/21 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,null,null,95.128259835136248,92.548689934313487,90.871696232937509,86.748610776638671,85.359524776035258]
[]
[null,null,null,"Variant allowances"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,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(AR18:AR24)+SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AR$233-1)","v":3.649652826082908},{"$f":"(SUM(AS18:AS24)+SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AS$233-1)","v":7.0175545346852477},{"$f":"(SUM(AT18:AT24)+SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AT$233-1)","v":10.197828987640241},{"$f":"(SUM(AU18:AU24)+SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AU$233-1)","v":13.190844074140731},{"$f":"(SUM(AV18:AV24)+SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AV$233-1)","v":15.793244942368133}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AR$233-1)","v":0.20004685714147707},{"$f":"SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AS$233-1)","v":0.51129366017577627},{"$f":"SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AT$233-1)","v":0.78044947719279079},{"$f":"SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AU$233-1)","v":1.0622365143210473},{"$f":"SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AV$233-1)","v":1.5183380682729068}]
[null,null,null,null,"Physical Security Re-opener",null,"£m 20/21 prices","PSUPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Specified Street Works Costs Re-opener",null,"£m 20/21 prices","SWRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Rail Electrification Costs Re-opener",null,"£m 20/21 prices","RECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","NZt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Coordinated Adjustment Mechanism Re-opener",null,"£m 20/21 prices","CAMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Electricity System Restoration Re-opener",null,"£m 20/21 prices","ESRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","EVRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Network Asset Risk Metric Expenditure",null,"£m 20/21 prices","NARMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.764009836589686,32.905796288242577,24.752150416237072,25.612786100301328,25.562961727469858]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"£m 20/21 prices","SRVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3345284375107456,7.0310628438003073,8.243029441912082,9.4663310960985037,11.123330362699484]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"£m 20/21 prices","LVSVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5814573951649322,7.3565223552751098,8.6245894414223532,9.904516269868008,11.638216055836068]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"£m 20/21 prices","LREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Digitalisation Re-opener",null,"£m 20/21 prices","DIGIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"PCB Interventions",null,"£m 20/21 prices","PCBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0961647085763477,5.9166927554142168,3.028325691292078,1.2177822782040708,1.1978864462517831]
[null,null,null,null,"Visual Amenity Projects",null,"£m 20/21 prices","VAPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.36092307406266022,0.36074213959352036,0.63970009239883996,0.63921720410436944,0.63856926640186973]
[null,null,null,null,"Cyber Resilience OT baseline",null,"£m 20/21 prices","CROTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9102997500000001,1.0750975833333332,1.1379364166666666,3.6326666666666667E-2,4.2462E-2]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"£m 20/21 prices","CROTREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT Re-opener",null,"£m 20/21 prices","CRITREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Off-gas Grid Mechanistic Price Control Deliverable",null,"£m 20/21 prices","OGGt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Link Contribution (SSEH only)",null,"£m 20/21 prices","SLKCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"West Coast of Cumbria Re-opener (ENWL only)",null,"£m 20/21 prices","WCCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"£m 20/21 prices","SEFECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Hebrides and Orkney Re-opener (SSEN only)",null,"£m 20/21 prices","HOt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","SSMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Worst Served Customers",null,"£m 20/21 prices","WSCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5883169412779714,0.75219132545491385,0.65499087253047683,0.40247919491317041,0.40993727524223028]
[null,null,null,null,"EV Optioneering Projects",null,"£m 20/21 prices","EOPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43617641366853271,0.43078485854962784,0.42513797646488621,0.41922936327283977,0.41503706964011144]
[null,null,null,null,"Cyber Resilience IT baseline",null,"£m 20/21 prices","CRITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24894221110695547,0.19015620939477024,0.19745383476462808,0,0]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"£m 20/21 prices","WDVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Indirects Scaler",null,"£m 20/21 prices","Ist",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","LMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"£m 20/21 prices","NEWDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"New Control Room (SSEN only)",null,"£m 20/21 prices","CTRLt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Storm Arwen Re-opener",null,"£m 20/21 prices","SARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"High Value Projects Re-opener",null,"£m 20/21 prices","HVPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Strategic Investment",null,"£m 20/21 prices","SINVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Carry-over Green Recovery Scheme",null,"£m 20/21 prices","CGRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"1-in-20 Severe Weather Event",null,"£m 20/21 prices","OTSWt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 to Gross Load Related Expenditure",null,"£m 20/21 prices","NGLREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Variant allowances: totex subcategory allocations and other attributes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UM / PCD/ Other (for info only)","TIM / non-TIM (for info only)","RPE Incl. or Excl. (for info only)","Cap rate allocation (1 or 2)",null,"Load related capex (%)","Non-load related capex - asset replacement (%)","Non-load related capex - other (%)","Faults (%)","Tree cutting (%)","100% ‘revenue pool’ expenditure (%)","Controllable opex (%)","Check"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,1,null,{"$f":"(SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":8.7757727079498082E-2},{"$f":"(SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.27041382449295293},{"$f":"(SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.12826963328616225},{"$f":"(SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":9.4857112189187034E-2},{"$f":"(SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$22:$AV$22))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":1.4521064615777356E-2},{"$f":"(SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$23:$AV$23))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":6.0249670408403538E-2},{"$f":"(SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$24:$AV$24))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.3439309679280188},1]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,2,null,{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0.84506030080985628},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0.15493969919014372},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},1]
[null,null,null,null,"Physical Security Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Specified Street Works Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Rail Electrification Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Net Zero Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Coordinated Adjustment Mechanism Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Electricity System Restoration Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Environmental Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Network Asset Risk Metric Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Digitalisation Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"PCB Interventions",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","non-TIM","RPEs Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Visual Amenity Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience IT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Off-gas Grid Mechanistic Price Control Deliverable",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Shetland Link Contribution (SSEH only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0.9,0,0,0,0.1,1]
[null,null,null,null,"West Coast of Cumbria Re-opener (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Worst Served Customers",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"EV Optioneering Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Cyber Resilience IT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Indirects Scaler",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Storm Arwen Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"High Value Projects Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Strategic Investment",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Carry-over Green Recovery Scheme",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"1-in-20 Severe Weather Event",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net to Gross Load Related Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[]
[null,null,"Actual totex"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 1"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALC"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCA"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCO"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFA"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATC"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARP"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACO"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 2"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALCU"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCAU"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCOU"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFAU"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATCU"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARPU"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACOU"]
[]
[null,null,"Pass-through costs"]
[]
[null,null,null,null,"Licence Fee Payments",null,"£m 20/21 prices","LFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5311505000000001,1.5311505000000001,1.5311505000000001,1.5311505000000001,1.5311505000000001]
[null,null,null,null,"Prescribed Rates",null,"£m 20/21 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,null,null,40.857535563244902,40.857535561397199,40.857535561940651,42.351065125375413,42.351065126071845]
[null,null,null,null,"Pass-through Transmission Connection Point Charges",null,"£m 20/21 prices","TBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.45685843962767,21.251113860715897,20.917619948464353,20.866645819038375,20.769876087859572]
[null,null,null,null,"Smart Meter Communication Licensee Costs",null,"£m 20/21 prices","SMCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8,2.8,2.8,2.8,2.8]
[null,null,null,null,"Smart Meter Information Technology Costs",null,"£m 20/21 prices","SMITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40250000000000002,0.75249999999999995,0.35,0.52500000000000002,0.52500000000000002]
[null,null,null,null,"Ring Fence Costs",null,"£m 20/21 prices","RFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Supplier of Last Resort Net Costs",null,"£m 20/21 prices","SLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Valid Bad Debt Claims",null,"£m 20/21 prices","IBDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Pension Scheme Established Deficit repair expenditure",null,"£m 20/21 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,null,null,29.993191576581179,30.293123492346989,0.24774133382405228,0,0]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SCRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs (SSEH only)",null,"£m 20/21 prices","SECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Assistance for high-cost distributors adjustment (SSEH only)",null,"£m 20/21 prices","HBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Incentive revenue"]
[]
[null,null,null,null,"ODI 1 (BMCS)",null,"£m 20/21 prices","BMCSt"]
[null,null,null,null,"ODI 2 (Time to connect)",null,"£m 20/21 prices","TTCt"]
[null,null,null,null,"ODI 3 (Major connections)",null,"£m 20/21 prices","MCt"]
[null,null,null,null,"ODI 4 (Vulnerability incentive)",null,"£m 20/21 prices","CVIt"]
[null,null,null,null,"ODI 5 (DSO)",null,"£m 20/21 prices","DSOIt"]
[null,null,null,null,"ODI 6 (Interruptions Incentive Scheme)",null,"£m 20/21 prices","IQt"]
[null,null,null,null,"ODI 7 (Collaborative Streetworks)",null,"£m 20/21 prices","CSWt"]
[null,null,null,null,"ODI 8 (Dig, Fix, Go)",null,"£m 20/21 prices","DFGt"]
[null,null,null,null,"ODI 9",null,"£m 20/21 prices"]
[null,null,null,null,"ODI 10",null,"£m 20/21 prices"]
[]
[null,null,null,null,"BPI reward/penalty",null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,"Other revenue allowances"]
[]
[null,null,null,null,"Network Innovation Allowance (NIA) (excluded from Totex)",null,"£m 20/21 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,null,null,1.1769362633999998,1.1769362633999998,1.1769362633999998,1.1769362633999998,1.1769362633999998]
[null,null,null,null,"Carry-over Network Innovation Allowance",null,"£m 20/21 prices","CNIAt"]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures",null,"£m 20/21 prices","CGSRAt"]
[null,null,null,null,"Aggregate Amount",null,"£m 20/21 prices","AUMt"]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,"Time Value of Money Profile Adjustment",null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,null,null,"Network Innovation Allowance (NIA): cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Carry-over Network Innovation Allowance: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Aggregate Amount: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Directly Attributable Revenue Terms"]
[]
[null,null,null,"DRS"]
[null,null,null,null,"DRS1. Connection services revenue",null,"£m 20/21 prices","DRS1R"]
[null,null,null,null,"DRS1. Connection services costs",null,"£m 20/21 prices","DRS1C"]
[null,null,null,null,"DRS2. Diversionary works under obligation revenue",null,"£m 20/21 prices","DRS2R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.00882314397044,1.1482229466122724,1.4298489583934437,1.9886250040329405,3.100814972910797]
[null,null,null,null,"DRS2. Diversionary works under obligation costs",null,"£m 20/21 prices","DRS2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.98904229801023535,-1.1257087711885023,-1.4018127043072977,-1.9496323568950398,-3.0400146793243108]
[null,null,null,null,"DRS3. Works required by any alteration of premises revenue",null,"£m 20/21 prices","DRS3R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1518313194027407,2.7554648843967398,3.9693663952638332,6.3726038761284238,11.146357148524215]
[null,null,null,null,"DRS3. Works required by any alteration of premises costs",null,"£m 20/21 prices","DRS3C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.1096385484340594,-2.701436161173274,-3.891535681631209,-6.2476508589494353,-10.927801126004132]
[null,null,null,null,"DRS10. Value Added Services revenue",null,"£m 20/21 prices","DRS10R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS10. Value Added Services costs",null,"£m 20/21 prices","DRS10C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security revenue",null,"£m 20/21 prices","DRS11R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security costs",null,"£m 20/21 prices","DRS11C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS12. Revenue protection services revenue",null,"£m 20/21 prices","DRS12R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.72090850021739672,0.7189621152454454,0.7193479940624945,0.71635768940318667,0.71185798128164468]
[null,null,null,null,"DRS12. Revenue protection services costs",null,"£m 20/21 prices","DRS12C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.7067730394288203,-0.70486481886808372,-0.70524313143381812,-0.70231146019920265,-0.69789998164867129]
[null,null,null,null,"DRS13. Metering Services revenue",null,"£m 20/21 prices","DRS13R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1656757373825566,1.8359912770178397,1.5614070400655273,1.3218312239629997,1.1166947390763351]
[null,null,null,null,"DRS13. Metering Services costs",null,"£m 20/21 prices","DRS13C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.1232115072378006,-1.7999914480567056,-1.530791215750517,-1.2959129646696075,-1.0947987638003285]
[null,null,null,null,"DRS14. Smart Meter Roll-out rechargeable services revenue",null,"£m 20/21 prices","DRS14R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS14. Smart Meter Roll-out rechargeable services costs",null,"£m 20/21 prices","DRS14C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS15. Miscellaneous revenue",null,"£m 20/21 prices","DRS15R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5842187060685056,1.5803885551857864,1.5795318693837128,1.5718738635340339,1.5612712494379735]
[null,null,null,null,"DRS15. Miscellaneous costs",null,"£m 20/21 prices","DRS15C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.5531555941848094,-1.5494005442997905,-1.5485606562585419,-1.5410528073863077,-1.5306580876842877]
[null,null,null,null,"DRS16. Distribution Network Voltage Control Services revenue",null,"£m 20/21 prices","DRS16R"]
[null,null,null,null,"DRS16. Distribution Network Voltage Control Services costs",null,"£m 20/21 prices","DRS16C"]
[]
[null,"Finance inputs"]
[]
[null,null,null,"Allowed return on capital"]
[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,null,null,null,null,null,null,null,null,null,null,null,3.1E-2,3.1300000000000001E-2,3.1099999999999999E-2,3.04E-2,2.98E-2]
[]
[null,null,null,null,"Risk Free Rate",null,"annual real %","RFR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,1.11E-2,1.18E-2,1.21E-2,1.18E-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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,null,0.6,0.6,0.6,0.6,0.6]
[]
[null,null,null,null,"RIIO-1 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,3.7574999999999997E-2,3.6729999999999999E-2,3.5885E-2,3.4584999999999998E-2,3.3610000000000001E-2,3.2570000000000002E-2,3.1530000000000002E-2,3.0359999999999998E-2]
[null,null,null,null,"RIIO-1 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,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[]
[null,null,null,"Real Price Effects"]
[null,null,null,null,"Cumulative RPEs",null,"%","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,null,null,null,null,null,1.0133256628750003,1.0251815731306377,1.0392265606825275,1.0515933567546496,1.0633712023503017]
[]
[null,null,null,"Notional finance parameters"]
[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,null,null,0.05,0.05,0.05,0.05,0.05]
[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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[null,null,null,null,"RPI 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Totex capitalisation rates and TIM"]
[null,null,null,null,"Capitalisation rate 1",null,"%",null,0.7]
[null,null,null,null,"Capitalisation rate 2",null,"%",null,0.85]
[]
[null,null,null,null,"RIIO-2 funding adjustment rate",null,"%",null,0.499]
[]
[null,"RAV"]
[]
[null,null,null,null,"RIIO-2 disposals",null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,"Metering write off",null,"£m 20/21 prices",null,35.959466792851771]
[null,null,null,null,"Vesting year",null,"year ending",null,"1991-03-31"]
[null,null,null,null,"Pre-vesting asset depn in first year (months)",null,"months",null,12]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,20]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,null,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Accelerated post-vesting asset life",null,"years",null,null,null,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Smoothing period following full depreciation of pre-vesting assets",null,"years",null,15]
[null,null,null,null,"RIIO-2 asset life",null,"years",null,45]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 20/21 prices",null,null,null,141.70383586083852,119.1053156320512,114.84493886760769,121.88382221755786,110.02886078606286,117.06774413601302,90.764548459883514,100.39670462297319,111.19383237494276,103.09538122432622,109.03541200505889,141.77522166307213,131.24376820248207,131.38557793305023,116.38578715518474,118.21000616407133,133.78107433545651,144.83278417437833,142.02723675021343,117.78128364610983,146.45264432823487,160.98914503286744,155.78448247749279,179.56202459360057,187.99090806333683]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 20/21 prices",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre-RIIO Other legacy adjustments' price control RAV additions adjustment",null,"£m 20/21 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,1.5992440840751951,1.3540849121104173]
[null,null,null,null,"RIIO post-vesting RAV additions",null,"£m 20/21 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,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO post-vesting RAV disposals (Are netted off NV Allowed Capex-Other)",null,"£m 20/21 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,0,0,0,0,0,0,0,0]
[]
[null,"Operational performance and return adjustment"]
[]
[null,null,null,null,"Notional gearing",null,"%","G",0.6]
[null,null,null,null,"Threshold 1",null,"annual real %","T1",0.03]
[null,null,null,null,"Threshold 2",null,"annual real %","T2",0.04]
[null,null,null,null,"Adjustment rate 1",null,"%","AR1",0.5]
[null,null,null,null,"Adjustment rate 2",null,"%","AR2",0.9]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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",null,"£m nominal","TAXAt"]
[]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[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,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,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,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,null,null,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2]
[]
[null,null,null,null,"Tax trigger deadband",null,"£m 20/21 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,null,null,1.2561268077641758,1.2441024296005549,1.1184785689801759,1.1164056952484016,1.1043932111602215]
[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,null,null,0.65,0.64,0.63,0.61,0.6]
[]
[null,null,null,"Variant and non-variant allowances: tax pool allocations"]
[null,null,null,null,"General: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Non-load related capex - asset replacement",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Non-load related capex - other",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,null,null,0.82817015694327423,0.88448470404753332,0.85190465750105848,0.8657039829709392,0.84776038327750047]
[null,null,null,null,"General: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Controllable opex",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,null,null,8.5333477133284805E-2,8.4072275797920065E-2,7.9684988538074611E-2,4.9047976847261879E-2,4.1300777910921051E-2]
[null,null,null,null,"Special Rate: Load related capex",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,null,null,0.98409737715103029,0.98270235775239134,0.97496119082931865,0.97572952215098185,0.97158372536551818]
[null,null,null,null,"Special Rate: Non-load related capex - asset replacement",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,null,null,0.95229617921824994,0.96261231832340111,0.95870177406911106,0.95821838970319928,0.9556409558087231]
[null,null,null,null,"Special Rate: Non-load related capex - other",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,null,null,8.0591882395391307E-2,1.7168258932363442E-2,3.461241515228853E-2,2.5630523514658689E-2,2.9410510708883054E-2]
[null,null,null,null,"Special Rate: Faults",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,null,null,0.88191281313654168,0.88156486392239419,0.88091903818449036,0.88044128391700238,0.90021990701906407]
[null,null,null,null,"Special Rate: Tree cutting",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,null,null,0.13411412556643071,0.13686079239817192,0.14083029063841038,0.14356112767734117,0.14620425463402514]
[null,null,null,null,"Special Rate: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: Controllable opex",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,null,null,0.20788809094182406,0.21355623478569302,0.21852197825479863,0.22492357243057226,0.23234916263412034]
[null,null,null,null,"Deferred Revenue: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Non-load related capex - asset replacement",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Non-load related capex - other",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Controllable opex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Load related capex",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,null,null,6.4515794985838945E-3,7.9737697764052737E-3,1.0217128530259986E-2,9.4347930849145844E-3,5.7078258760882598E-3]
[null,null,null,null,"Structures and Buildings: Non-load related capex - asset replacement",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,null,null,4.5326062296846506E-2,3.5245061450295254E-2,3.878468501940012E-2,3.9162747801322395E-2,4.1677048109804028E-2]
[null,null,null,null,"Structures and Buildings: Non-load related capex - other",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Controllable opex",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,null,null,5.7527103109559913E-3,4.7930959095290986E-3,5.1049386399003721E-3,5.1146072833895074E-3,4.9275855355658347E-3]
[null,null,null,null,"Revenue: Load related capex",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,null,null,4.0066724655049646E-3,4.9178810853190901E-3,1.3484860085060325E-2,1.2300423666429848E-2,1.9244161376952791E-2]
[null,null,null,null,"Revenue: Non-load related capex - asset replacement",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Non-load related capex - other",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,null,null,9.1237960661334452E-2,9.8347037020103167E-2,0.11348292734665295,0.10866549351440208,0.12282910601361643]
[null,null,null,null,"Revenue: Faults",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,null,null,0.11808718686345832,0.11843513607760583,0.11908096181550962,0.1195587160829976,9.9780092980935958E-2]
[null,null,null,null,"Revenue: Tree cutting",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,null,null,0.86588587443356924,0.86313920760182816,0.85916970936158954,0.85643887232265892,0.8537957453659748]
[null,null,null,null,"Revenue: 100% ‘revenue pool’ expenditure",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,null,null,1,1,1,1,1]
[null,null,null,null,"Revenue: Controllable opex",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,null,null,0.70045666992218913,0.69704744506209748,0.69630731335073892,0.72041824568346791,0.72083675913215395]
[null,null,null,null,"Non Qualifying: Load related capex",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,null,null,5.4443708848809233E-3,4.4059913858843155E-3,1.3368205553611198E-3,2.5352610976737849E-3,3.4642873814408524E-3]
[null,null,null,null,"Non Qualifying: Non-load related capex - asset replacement",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,null,null,2.3777584849035281E-3,2.1426202263036876E-3,2.5135409114887806E-3,2.6188624954782492E-3,2.6819960814729888E-3]
[null,null,null,null,"Non Qualifying: Non-load related capex - other",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Controllable opex",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,null,null,5.6905169174605887E-4,5.3094844476041106E-4,3.8078121648754649E-4,4.9559775530841582E-4,5.8571478723887867E-4]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"RIIO-1 MOD",null,"£m 2012/13 prices","LMOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1013217758725395]
[null,null,null,null,"Legacy RAV",null,"£m 2012/13 prices","LRAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155.47644391004582,160.27143604571083,163.61468448169003,166.78837935150085,160.69090523259601,155.10664440240279,150.15527216529631,155.57615912136376]
[null,null,null,null,"RIIO-2 tax pools opening balance brought forwards"]
[null,null,null,null,"General pool RIIO-2 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,null,null,53.189004167367003]
[null,null,null,null,"Special rates pool RIIO-2 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,null,null,1410.58154652655]
[null,null,null,null,"Deferred revenue expenditure pool RIIO-2 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,null,null,0]
[null,null,null,null,"Deferred revenue expenditure pool capex additions pre-RIIO-2",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,null,null,null,0]
[null,null,null,null,"Structures and buildings pool RIIO-2 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,null,null,0]
[null,null,null,null,"Tax losses brought forwards",null,null,"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,null,null,0]
[null,null,null,null,"RPI forecast true up"]
[null,null,null,null,"Relevant revenue adjustments",null,"£m 2012/13 prices","REV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,342.9,325.7]
[null,null,null,null,"ED1 Price index adjustment factor ",null,"Index","RPIF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.238,1.321]
[null,null,null,null,"Legacy correction factor",null,null,"LK"]
[null,null,null,null,"Regulated Distribution Network Revenue",null,"£m nominal","RD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,391.4,386.8,377.4,406.1,421.4,415.6,428.8,518.79999999999995]
[null,null,null,null,"Allowed Distribution Network Revenue",null,"£m nominal","RIIO-1ARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,383.8,393.2,381.7,422.1,418.9,438.5,429.5,527.4]
[null,null,null,null,"Average Specified Rate",null,"scalar","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,0.5,0.34,0.35,0.67,0.72,0.1,0.19,2.0710000000000002]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,0,0,0,0,0,0,0,0]
[null,null,null,null,"Low Carbon Networks Fund"]
[null,null,null,null,"LCNF Second Tier and Discretionary Funding Mechanism value",null,"£m nominal","LCN2"]
[null,null,null,null,"Recovered LCN, determined to be unrecoverable",null,"£m nominal","LCN1"]
[null,null,null,null,"Connections GS Failure Payments Adjustment",null,null,"LCGSRA"]
[null,null,null,null,"Connection Guaranteed Standards Payments made",null,"£m nominal","LCGSPM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0000000000000001E-3,8.0000000000000002E-3,6.0000000000000001E-3,4.7E-2,2.5999999999999999E-2,1.4999999999999999E-2,2.5999999999999999E-2,0]
[null,null,null,null,"Total connection guaranteed standards revenue exposure",null,"£m 2012/13 prices","LTCGSR",43]
[]
[null,null,null,"Legacy inputs for Incentives"]
[null,null,null,null,"Broader Measure of Customer Service (£m real 2012/13 prices)",null,null,"BMt"]
[null,null,null,null,"Customer Satisfaction Survey term",null,"£m 2012/13 prices","CS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3.1]
[null,null,null,null,"Complaints metric term",null,"£m 2012/13 prices","CM",null,null,null,null,null,null,null,null,null,null,null,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,"Stakeholder engagement reward term",null,"£m 2012/13 prices","SE",null,null,null,null,null,null,null,null,null,null,null,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,"Interruptions-Related Quality of Service (£m real 2012/13 prices)",null,null,"IQt"]
[null,null,null,null,"Performance on the number of supply interruptions and the duration of supply interruptions",null,"£m 2012/13 prices","QZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4,9]
[null,null,null,null,"Performance on severe weather supply restoration",null,"£m 2012/13 prices","QC",null,null,null,null,null,null,null,null,null,null,null,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,"Performance on normal weather supply restoration",null,"£m 2012/13 prices","QD",null,null,null,null,null,null,null,null,null,null,null,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,"Incentive on Connections Engagement (£m real 2012/13 prices)",null,null,"ICEt"]
[null,null,null,null,"Incentive on Connections Engagement negative performance adjustment",null,"£m 2012/13 prices","ICEO",null,null,null,null,null,null,null,null,null,null,null,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,"Time To Connect (£m real 2012/13 prices)",null,null,"TTCt"]
[null,null,null,null,"LVSSA Time to Quote term",null,"£m 2012/13 prices","TQA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18,0.3]
[null,null,null,null,"LVSSB Time to Quote term",null,"£m 2012/13 prices","TQB",null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,null,"LVSSA Time to Connect term",null,"£m 2012/13 prices","TCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13,0.3]
[null,null,null,null,"LVSSB Time to Connect term",null,"£m 2012/13 prices","TCB",null,null,null,null,null,null,null,null,null,null,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]
[]
[null,null,null,"Legacy inputs for Passthrough"]
[null,null,null,null,"Licence Fee adjustment"]
[null,null,null,null,"Licence fee payments",null,"£m nominal","LFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9770000000000001,2.1520000000000001]
[null,null,null,null,"Licence fee allowance",null,"£m 2012/13 prices","LFE",null,null,null,null,null,null,null,null,null,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]
[null,null,null,null,"Business Rates adjustment"]
[null,null,null,null,"Business rates payments",null,"£m nominal","RBA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.579000000000001,37.043999999999997]
[null,null,null,null,"Business rates allowance",null,"£m 2012/13 prices","RBE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.299999999999997,39.299999999999997]
[null,null,null,null,"Transmission Connection Point Charges adjustment"]
[null,null,null,null,"Pass-through Transmission Connection Point Charges incurred",null,"£m nominal","PTPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.446999999999999,22.18]
[null,null,null,null,"Pass-through Transmission Connection Point Charges allowance",null,"£m 2012/13 prices","PTPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.8,21.5]
[null,null,null,null,"Smart Meter Communication Licensee Costs adjustment"]
[null,null,null,null,"Smart Meter Communication Licensee Costs incurred",null,"£m nominal","SMCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2309999999999999,3.2570000000000001]
[null,null,null,null,"Smart Meter Communication Licensee Costs allowance",null,"£m 2012/13 prices","SMCE",null,null,null,null,null,null,null,null,null,null,null,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,"Smart Meter Information Technology Costs adjustment"]
[null,null,null,null,"Smart Meter Information Technology Costs incurred",null,"£m nominal","SMIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3560000000000001,0.46800000000000003]
[null,null,null,null,"Smart Meter Information Technology Costs allowance",null,"£m 2012/13 prices","SMIE",null,null,null,null,null,null,null,null,null,null,null,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,"Ring Fence Costs adjustment"]
[null,null,null,null,"Ring Fence Costs incurred",null,"£m nominal","RFA",null,null,null,null,null,null,null,null,null,null,null,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,"Ring Fence Costs allowance",null,"£m 2012/13 prices","RFE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland variable Energy Costs Actual incurred",null,"£m nominal","SECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland variable Energy Costs allowance",null,"£m 2012/13 prices","SECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland Extension Variable Energy Costs incurred",null,"£m nominal","SEVECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs allowance",null,"£m 2012/13 prices","SEVECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs adjustment"]
[null,null,null,null,"Shetland New Energy Solution Residual Costs incurred",null,"£m nominal","SNESRCA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs allowance",null,"£m 2012/13 prices","SNESRCE",null,null,null,null,null,null,null,null,null,null,null,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,"Supplier of Last Resort adjustment"]
[null,null,null,null,"Supplier of Last Resort Net Costs incurred",null,"£m nominal","SLRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.86799999999999999,2.246]
[null,null,null,null,"Eligible Bad Debt adjustment adjustment"]
[null,null,null,null,"Eligible Use of System Bad Debt Costs incurred ",null,"£m nominal","EBDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92300000000000004,1.867,0]
[null,null,null,null,"Recovered Bad Debt",null,"£m nominal","RBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"COVID-19 Bad Debt term"]
[null,null,null,null,"Aggregate value of provisional COVID-19 Bad Debt incurred",null,"£m nominal","PCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Credited Amount by the Administrator or Liquidator",null,"£m nominal","RCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Aggregate value of COVID-19 Bad Debt incurred",null,"£m nominal","CBDA",null,null,null,null,null,null,null,null,null,null,null,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,"Calculation of Forecasting Penalty"]
[null,null,null,null,"Base revenue (last year of RIIO-1, per RIIO-1 definition) (for use in Correction term)",null,"£m 20/21 prices"]
[null,null,null,null,"Recovered Revenue",null,"£m nominal"]
[null,null,null,null,"Allowed Revenue (as published)",null,"£m nominal","AR*t"]
[null,null,null,null,"Base Revenue (as published)",null,"£m 20/21 prices","BRt"]
[null,null,null,null,"Bad Debt",null,"£m nominal","BDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Recovered Bad Debt (enter as a -ive)",null,"£m nominal","RBDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Base Revenue Forecasting Penalty Adjustment",null,"Scalar","BRFPAt"]
[null,null,null,null,"Recovered Revenue Forecasting Penalty Adjustment",null,"Scalar","RRFPAt"]
[null,null,null,null,"Over/undercollection percentage for penal rate adjustment",null,"%",null,0.06]
[null,null,null,null,"Applicable BR penalty interest rate",null,"%",null,1.15E-2]
[null,null,null,null,"Applicable AR penalty interest rate",null,"%",null,1.15E-2]
[]
[]
["End of sheet"]

{"sheet":"SPMW","index":27,"n_rows":431,"n_cols":48,"rows_kept":431,"cut":false,"hidden":false,"merged":[]}
["SPMW",null,null,null,null,"Company select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!E29","v":"ENWL"}]
[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,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",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","2027-03-31","2028-03-31"]
[]
[null,null,"Key data management settings"]
[]
[]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"Export!K10","v":""},{"$f":"Export!L10","v":""},{"$f":"Export!M10","v":""},{"$f":"Export!N10","v":""},{"$f":"Export!O10","v":""},{"$f":"Export!P10","v":""},{"$f":"Export!Q10","v":""},{"$f":"Export!R10","v":""},{"$f":"Export!S10","v":""},{"$f":"Export!T10","v":0.56549575070821523},{"$f":"Export!U10","v":0.58237960339943329},{"$f":"Export!V10","v":0.59107648725212458},{"$f":"Export!W10","v":0.60345609065155803},{"$f":"Export!X10","v":0.62031161473087815},{"$f":"Export!Y10","v":0.6396033994334277},{"$f":"Export!Z10","v":0.65645892351274782},{"$f":"Export!AA10","v":0.68096317280453267},{"$f":"Export!AB10","v":0.70909348441926356},{"$f":"Export!AC10","v":0.73014164305949025},{"$f":"Export!AD10","v":0.73348441926345587},{"$f":"Export!AE10","v":0.76988668555240791},{"$f":"Export!AF10","v":0.8068271954674221},{"$f":"Export!AG10","v":0.83175637393767698},{"$f":"Export!AH10","v":0.85575070821529742},{"$f":"Export!AI10","v":0.87252124645892348},{"$f":"Export!AJ10","v":0.88192634560906513},{"$f":"Export!AK10","v":0.9008215297450427},{"$f":"Export!AL10","v":0.93453257790368272},{"$f":"Export!AM10","v":0.96308781869688376},{"$f":"Export!AN10","v":0.98801699716713864},{"$f":"Export!AO10","v":1},{"$f":"Export!AP10","v":1.0577620396600564},{"$f":"Export!AQ10","v":1.1912139111833526},{"$f":"Export!AR10","v":1.2720448764226937},{"$f":"Export!AS10","v":1.2761337585410994},{"$f":"Export!AT10","v":1.2703790008307307},{"$f":"Export!AU10","v":1.2784280216544934},{"$f":"Export!AV10","v":1.3010915309080842}]
[]
[]
[null,"Variable value terms"]
[]
[null,null,"Totex allowance"]
[]
[null,null,null,"Non-variant allowances"]
[null,null,null,null,"Non-variant allowed load related capex",null,"£m 20/21 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,null,null,22.589353088448885,26.363560252822868,16.979196502205987,17.238281763051109,17.822556937351145]
[null,null,null,null,"Non-variant allowed non-load related capex - asset replacement",null,"£m 20/21 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,null,null,47.225691530679001,53.926341781238605,51.507824810048213,50.33899559820334,46.109543263480504]
[null,null,null,null,"Non-variant allowed non-load related capex - other (net of disposals)",null,"£m 20/21 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,null,null,32.515007197109512,32.641217356612174,29.81641379801842,27.738891835119773,26.21205571584364]
[null,null,null,null,"Non-variant allowed faults",null,"£m 20/21 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,null,null,23.436519687532254,23.192798948352333,22.384913325728871,22.368813151878054,21.871826873195651]
[null,null,null,null,"Non-variant allowed tree cutting",null,"£m 20/21 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,null,null,8.8245697799839924,8.6204482176648209,8.6168707969018463,8.6119944873963306,8.4599817849020571]
[null,null,null,null,"Non-variant allowed 100% 'revenue pool' expenditure",null,"£m 20/21 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,null,null,15.520071680023417,15.519775516296896,15.128261660927995,14.685713615100386,14.507724845381077]
[null,null,null,null,"Non-variant allowed controllable opex (net of DRS 10 & 16)",null,"£m 20/21 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,null,null,82.841423038756744,81.136536984738214,81.294425165916721,78.245398420412911,78.136354265710978]
[]
[null,null,null,null,"Non-variant allowed controllable opex (pre-DRS 10 & 16 netting)",null,"£m 20/21 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,null,null,82.841423038756744,81.136536984738214,81.294425165916721,78.245398420412911,78.136354265710978]
[]
[null,null,null,"Variant allowances"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,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(AR18:AR24)+SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AR$233-1)","v":3.7104701433700655},{"$f":"(SUM(AS18:AS24)+SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AS$233-1)","v":7.3296811766211576},{"$f":"(SUM(AT18:AT24)+SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AT$233-1)","v":11.047056454863721},{"$f":"(SUM(AU18:AU24)+SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AU$233-1)","v":13.391023590991205},{"$f":"(SUM(AV18:AV24)+SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AV$233-1)","v":15.693685081086024}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AR$233-1)","v":0.17908595272156158},{"$f":"SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AS$233-1)","v":0.44428029582952577},{"$f":"SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AT$233-1)","v":0.5765728239711031},{"$f":"SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AU$233-1)","v":0.67158052667778856},{"$f":"SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AV$233-1)","v":0.93932709985817742}]
[null,null,null,null,"Physical Security Re-opener",null,"£m 20/21 prices","PSUPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Specified Street Works Costs Re-opener",null,"£m 20/21 prices","SWRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Rail Electrification Costs Re-opener",null,"£m 20/21 prices","RECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","NZt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Coordinated Adjustment Mechanism Re-opener",null,"£m 20/21 prices","CAMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Electricity System Restoration Re-opener",null,"£m 20/21 prices","ESRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","EVRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Network Asset Risk Metric Expenditure",null,"£m 20/21 prices","NARMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.154693575161204,46.452558359653771,51.35957907165205,38.161985639906078,32.473441852160406]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"£m 20/21 prices","SRVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8903887484487076,4.5188637117556478,5.5709850015599471,6.3491275032902612,7.3022308222832617]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"£m 20/21 prices","LVSVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5339360307108065,4.1048276461350151,5.0605494454538986,5.7673954708000101,6.6331717152235248]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"£m 20/21 prices","LREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Digitalisation Re-opener",null,"£m 20/21 prices","DIGIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"PCB Interventions",null,"£m 20/21 prices","PCBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0148530239603302,9.0193801660635735,4.0669966997130524,0.90027936097519534,0.88721507144734624]
[null,null,null,null,"Visual Amenity Projects",null,"£m 20/21 prices","VAPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50669542115999489,0.49942832244885682,0.90557921420480414,0.90784159841971157,0.91212053522540881]
[null,null,null,null,"Cyber Resilience OT baseline",null,"£m 20/21 prices","CROTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1658997499999999,1.0750975833333332,1.1379364166666666,3.6326666666666667E-2,4.2462E-2]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"£m 20/21 prices","CROTREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT Re-opener",null,"£m 20/21 prices","CRITREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Off-gas Grid Mechanistic Price Control Deliverable",null,"£m 20/21 prices","OGGt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Link Contribution (SSEH only)",null,"£m 20/21 prices","SLKCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"West Coast of Cumbria Re-opener (ENWL only)",null,"£m 20/21 prices","WCCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"£m 20/21 prices","SEFECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Hebrides and Orkney Re-opener (SSEN only)",null,"£m 20/21 prices","HOt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","SSMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Worst Served Customers",null,"£m 20/21 prices","WSCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1342916965906662,1.1691659481503163,2.0123526435534429,0.90062151336856644,0.78751617091748238]
[null,null,null,null,"EV Optioneering Projects",null,"£m 20/21 prices","EOPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32722642194311197,0.32318159229395754,0.31894521232975148,0.31451247756260164,0.31136735278697564]
[null,null,null,null,"Cyber Resilience IT baseline",null,"£m 20/21 prices","CRITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20400319977315495,0.15309328436396619,0.15954797377343058,0,0]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"£m 20/21 prices","WDVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Indirects Scaler",null,"£m 20/21 prices","Ist",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","LMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"£m 20/21 prices","NEWDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"New Control Room (SSEN only)",null,"£m 20/21 prices","CTRLt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Storm Arwen Re-opener",null,"£m 20/21 prices","SARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"High Value Projects Re-opener",null,"£m 20/21 prices","HVPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Strategic Investment",null,"£m 20/21 prices","SINVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Carry-over Green Recovery Scheme",null,"£m 20/21 prices","CGRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"1-in-20 Severe Weather Event",null,"£m 20/21 prices","OTSWt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 to Gross Load Related Expenditure",null,"£m 20/21 prices","NGLREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Variant allowances: totex subcategory allocations and other attributes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UM / PCD/ Other (for info only)","TIM / non-TIM (for info only)","RPE Incl. or Excl. (for info only)","Cap rate allocation (1 or 2)",null,"Load related capex (%)","Non-load related capex - asset replacement (%)","Non-load related capex - other (%)","Faults (%)","Tree cutting (%)","100% ‘revenue pool’ expenditure (%)","Controllable opex (%)","Check"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,1,null,{"$f":"(SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":7.4350445833755954E-2},{"$f":"(SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.33622783908891973},{"$f":"(SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.12174833262842108},{"$f":"(SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":8.3377605530514237E-2},{"$f":"(SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$22:$AV$22))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":3.1754911055596045E-2},{"$f":"(SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$23:$AV$23))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":5.5480751107691531E-2},{"$f":"(SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$24:$AV$24))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.29706011475510125},0.99999999999999989]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,2,null,{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0.71626368573287469},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0.28373631426712542},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},0.99999999999999989]
[null,null,null,null,"Physical Security Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Specified Street Works Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Rail Electrification Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Net Zero Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Coordinated Adjustment Mechanism Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Electricity System Restoration Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Environmental Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Network Asset Risk Metric Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Digitalisation Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"PCB Interventions",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","non-TIM","RPEs Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Visual Amenity Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience IT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Off-gas Grid Mechanistic Price Control Deliverable",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Shetland Link Contribution (SSEH only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0.9,0,0,0,0.1,1]
[null,null,null,null,"West Coast of Cumbria Re-opener (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Worst Served Customers",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"EV Optioneering Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Cyber Resilience IT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Indirects Scaler",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Storm Arwen Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"High Value Projects Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Strategic Investment",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Carry-over Green Recovery Scheme",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"1-in-20 Severe Weather Event",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net to Gross Load Related Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[]
[null,null,"Actual totex"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 1"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALC"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCA"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCO"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFA"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATC"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARP"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACO"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 2"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALCU"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCAU"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCOU"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFAU"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATCU"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARPU"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACOU"]
[]
[null,null,"Pass-through costs"]
[]
[null,null,null,null,"Licence Fee Payments",null,"£m 20/21 prices","LFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1585000000000001,1.1585000000000001,1.1585000000000001,1.1585000000000001,1.1585000000000001]
[null,null,null,null,"Prescribed Rates",null,"£m 20/21 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,null,null,25.840685313341019,25.840685313710559,25.840685316971186,26.785040642462373,26.785280400481266]
[null,null,null,null,"Pass-through Transmission Connection Point Charges",null,"£m 20/21 prices","TBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.135340548446882,15.054634877393507,14.956706072476287,14.988450905060201,14.852497907347605]
[null,null,null,null,"Smart Meter Communication Licensee Costs",null,"£m 20/21 prices","SMCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2]
[null,null,null,null,"Smart Meter Information Technology Costs",null,"£m 20/21 prices","SMITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28749999999999998,0.28749999999999998,0.28749999999999998,0.28749999999999998,0.28749999999999998]
[null,null,null,null,"Ring Fence Costs",null,"£m 20/21 prices","RFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Supplier of Last Resort Net Costs",null,"£m 20/21 prices","SLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Valid Bad Debt Claims",null,"£m 20/21 prices","IBDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Pension Scheme Established Deficit repair expenditure",null,"£m 20/21 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,null,null,31.328920756105038,31.642209963666087,31.958632063302744,32.278218383935773,32.601000567775131]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SCRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs (SSEH only)",null,"£m 20/21 prices","SECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Assistance for high-cost distributors adjustment (SSEH only)",null,"£m 20/21 prices","HBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Incentive revenue"]
[]
[null,null,null,null,"ODI 1 (BMCS)",null,"£m 20/21 prices","BMCSt"]
[null,null,null,null,"ODI 2 (Time to connect)",null,"£m 20/21 prices","TTCt"]
[null,null,null,null,"ODI 3 (Major connections)",null,"£m 20/21 prices","MCt"]
[null,null,null,null,"ODI 4 (Vulnerability incentive)",null,"£m 20/21 prices","CVIt"]
[null,null,null,null,"ODI 5 (DSO)",null,"£m 20/21 prices","DSOIt"]
[null,null,null,null,"ODI 6 (Interruptions Incentive Scheme)",null,"£m 20/21 prices","IQt"]
[null,null,null,null,"ODI 7 (Collaborative Streetworks)",null,"£m 20/21 prices","CSWt"]
[null,null,null,null,"ODI 8 (Dig, Fix, Go)",null,"£m 20/21 prices","DFGt"]
[null,null,null,null,"ODI 9",null,"£m 20/21 prices"]
[null,null,null,null,"ODI 10",null,"£m 20/21 prices"]
[]
[null,null,null,null,"BPI reward/penalty",null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,"Other revenue allowances"]
[]
[null,null,null,null,"Network Innovation Allowance (NIA) (excluded from Totex)",null,"£m 20/21 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,null,null,1.0430637366,1.0430637366,1.0430637366,1.0430637366,1.0430637366]
[null,null,null,null,"Carry-over Network Innovation Allowance",null,"£m 20/21 prices","CNIAt"]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures",null,"£m 20/21 prices","CGSRAt"]
[null,null,null,null,"Aggregate Amount",null,"£m 20/21 prices","AUMt"]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,"Time Value of Money Profile Adjustment",null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,null,null,"Network Innovation Allowance (NIA): cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Carry-over Network Innovation Allowance: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Aggregate Amount: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Directly Attributable Revenue Terms"]
[]
[null,null,null,"DRS"]
[null,null,null,null,"DRS1. Connection services revenue",null,"£m 20/21 prices","DRS1R"]
[null,null,null,null,"DRS1. Connection services costs",null,"£m 20/21 prices","DRS1C"]
[null,null,null,null,"DRS2. Diversionary works under obligation revenue",null,"£m 20/21 prices","DRS2R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4183293486929798,10.069254888756319,8.6343799299838864,9.2386421818671423,20.365388793108192]
[null,null,null,null,"DRS2. Diversionary works under obligation costs",null,"£m 20/21 prices","DRS2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.3513032830323333,-9.8718185183885474,-8.4650783627293009,-9.0574923351638645,-19.966067444223718]
[null,null,null,null,"DRS3. Works required by any alteration of premises revenue",null,"£m 20/21 prices","DRS3R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6367670474328124,1.3183243880282345,2.6483769456958659,4.0477164395031116,6.8201644865411986]
[null,null,null,null,"DRS3. Works required by any alteration of premises costs",null,"£m 20/21 prices","DRS3C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.6046735759145219,-1.2924748902237593,-2.5964479859763392,-3.9683494504932462,-6.6864357711188216]
[null,null,null,null,"DRS10. Value Added Services revenue",null,"£m 20/21 prices","DRS10R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS10. Value Added Services costs",null,"£m 20/21 prices","DRS10C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security revenue",null,"£m 20/21 prices","DRS11R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security costs",null,"£m 20/21 prices","DRS11C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS12. Revenue protection services revenue",null,"£m 20/21 prices","DRS12R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.66542597433589634,0.65882114807548897,0.65826591946493296,0.65555828415486039,0.64811539171370836]
[null,null,null,null,"DRS12. Revenue protection services costs",null,"£m 20/21 prices","DRS12C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.6523784062116631,-0.64590308634851856,-0.64535874457346365,-0.64270420015182395,-0.63540724677814542]
[null,null,null,null,"DRS13. Metering Services revenue",null,"£m 20/21 prices","DRS13R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.80325103013583288,0.67642671322769898,0.57450992343030316,0.48645659517232132,0.4091028222341726]
[null,null,null,null,"DRS13. Metering Services costs",null,"£m 20/21 prices","DRS13C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.78750100993709105,-0.66316344434088137,-0.56324502297088541,-0.47691823056109933,-0.40108119826879668]
[null,null,null,null,"DRS14. Smart Meter Roll-out rechargeable services revenue",null,"£m 20/21 prices","DRS14R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS14. Smart Meter Roll-out rechargeable services costs",null,"£m 20/21 prices","DRS14C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS15. Miscellaneous revenue",null,"£m 20/21 prices","DRS15R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75470486322384411,0.75054489496934962,0.75010816891084686,0.74822638931535146,0.74391167705793526]
[null,null,null,null,"DRS15. Miscellaneous costs",null,"£m 20/21 prices","DRS15C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.73990672865082752,-0.73582832840132317,-0.73540016559886945,-0.73355528364250144,-0.72932517358621107]
[null,null,null,null,"DRS16. Distribution Network Voltage Control Services revenue",null,"£m 20/21 prices","DRS16R"]
[null,null,null,null,"DRS16. Distribution Network Voltage Control Services costs",null,"£m 20/21 prices","DRS16C"]
[]
[null,"Finance inputs"]
[]
[null,null,null,"Allowed return on capital"]
[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,null,null,null,null,null,null,null,null,null,null,null,3.1E-2,3.1300000000000001E-2,3.1099999999999999E-2,3.04E-2,2.98E-2]
[]
[null,null,null,null,"Risk Free Rate",null,"annual real %","RFR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,1.11E-2,1.18E-2,1.21E-2,1.18E-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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,null,0.6,0.6,0.6,0.6,0.6]
[]
[null,null,null,null,"RIIO-1 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,3.7574999999999997E-2,3.6729999999999999E-2,3.5885E-2,3.4584999999999998E-2,3.3610000000000001E-2,3.2570000000000002E-2,3.1530000000000002E-2,3.0359999999999998E-2]
[null,null,null,null,"RIIO-1 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,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[]
[null,null,null,"Real Price Effects"]
[null,null,null,null,"Cumulative RPEs",null,"%","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,null,null,null,null,null,1.0133256628750003,1.0251815731306377,1.0392265606825275,1.0515933567546496,1.0633712023503017]
[]
[null,null,null,"Notional finance parameters"]
[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,null,null,0.05,0.05,0.05,0.05,0.05]
[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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[null,null,null,null,"RPI 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Totex capitalisation rates and TIM"]
[null,null,null,null,"Capitalisation rate 1",null,"%",null,0.7]
[null,null,null,null,"Capitalisation rate 2",null,"%",null,0.85]
[]
[null,null,null,null,"RIIO-2 funding adjustment rate",null,"%",null,0.499]
[]
[null,"RAV"]
[]
[null,null,null,null,"RIIO-2 disposals",null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,"Metering write off",null,"£m 20/21 prices",null,24.028215138080675]
[null,null,null,null,"Vesting year",null,"year ending",null,"1991-03-31"]
[null,null,null,null,"Pre-vesting asset depn in first year (months)",null,"months",null,3.5]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,15]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,null,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Accelerated post-vesting asset life",null,"years",null,null,null,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Smoothing period following full depreciation of pre-vesting assets",null,"years",null,15]
[null,null,null,null,"RIIO-2 asset life",null,"years",null,45]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 20/21 prices",null,null,null,24.080390407724195,68.906963320564614,100.58193839534029,130.96027706354624,107.99128929002464,88.54174319147819,92.431652411187486,77.983418166552966,133.06659831640536,105.39272295047803,84.844456211705563,89.666906302420358,114.34116169155634,124.77599671187836,145.62906385742642,149.43816500896131,209.11553222139415,148.35841183198247,167.63870567238305,133.54795956376688,160.4840786114506,186.45686038168739,197.45432869512041,227.65689623478687,263.83231302700187]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 20/21 prices",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre-RIIO Other legacy adjustments' price control RAV additions adjustment",null,"£m 20/21 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,-8.3371971292727498E-2,-4.9511269904290431]
[null,null,null,null,"RIIO post-vesting RAV additions",null,"£m 20/21 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,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO post-vesting RAV disposals (Are netted off NV Allowed Capex-Other)",null,"£m 20/21 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,0,0,0,0,0,0,0,0]
[]
[null,"Operational performance and return adjustment"]
[]
[null,null,null,null,"Notional gearing",null,"%","G",0.6]
[null,null,null,null,"Threshold 1",null,"annual real %","T1",0.03]
[null,null,null,null,"Threshold 2",null,"annual real %","T2",0.04]
[null,null,null,null,"Adjustment rate 1",null,"%","AR1",0.5]
[null,null,null,null,"Adjustment rate 2",null,"%","AR2",0.9]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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",null,"£m nominal","TAXAt"]
[]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[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,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,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,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,null,null,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2]
[]
[null,null,null,null,"Tax trigger deadband",null,"£m 20/21 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,null,null,1.1883140327735484,1.184131891787269,1.17854165593965,1.170966962263992,1.1433086579257905]
[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,null,null,0.65,0.64,0.63,0.61,0.6]
[]
[null,null,null,"Variant and non-variant allowances: tax pool allocations"]
[null,null,null,null,"General: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Non-load related capex - asset replacement",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Non-load related capex - other",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,null,null,0.8201979553117803,0.84492574815426991,0.79454163353882312,0.79480321887260852,0.79648872462060105]
[null,null,null,null,"General: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Controllable opex",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,null,null,7.2864885433159568E-2,6.5208675781517692E-2,6.3184719019416968E-2,4.0280922985822837E-2,4.0260321864257091E-2]
[null,null,null,null,"Special Rate: Load related capex",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,null,null,0.95164180328904968,0.92784278695660138,0.91971506731874908,0.93185045875029826,0.90140528014311749]
[null,null,null,null,"Special Rate: Non-load related capex - asset replacement",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,null,null,0.95578844519207651,0.96023325344770949,0.95750299610443079,0.94288998060526708,0.94440191824983966]
[null,null,null,null,"Special Rate: Non-load related capex - other",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,null,null,7.0975173293935268E-2,2.8979658113592995E-2,7.2532606047823911E-2,4.9406748156784044E-2,4.6656338335417699E-2]
[null,null,null,null,"Special Rate: Faults",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,null,null,0.88406280089169731,0.88438100458337987,0.88250898988271487,0.88246334392312464,0.91058524525694862]
[null,null,null,null,"Special Rate: Tree cutting",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,null,null,9.644114696318612E-2,9.6868896062210857E-2,9.7350964315670571E-2,9.7816592117103307E-2,9.8243006708698968E-2]
[null,null,null,null,"Special Rate: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: Controllable opex",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,null,null,0.19627038046727452,0.2035232785580815,0.2029832546553948,0.20897907308508074,0.20735093853055286]
[null,null,null,null,"Deferred Revenue: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Non-load related capex - asset replacement",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Non-load related capex - other",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Controllable opex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Load related capex",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,null,null,2.3793824080597409E-2,4.6586247104223898E-2,4.5733954690060488E-2,2.1688856898211418E-2,2.0557768472962958E-2]
[null,null,null,null,"Structures and Buildings: Non-load related capex - asset replacement",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,null,null,3.4416082037720737E-2,3.1742296382809593E-2,3.4034934362436424E-2,4.6842723141904193E-2,4.370080954794988E-2]
[null,null,null,null,"Structures and Buildings: Non-load related capex - other",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Controllable opex",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,null,null,5.1992838762626387E-3,6.2297810575201729E-3,6.4362345646383915E-3,7.0833026879083957E-3,5.9938834922199239E-3]
[null,null,null,null,"Revenue: Load related capex",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,null,null,4.7796687621660281E-3,9.6828426880386405E-3,1.4479649914047847E-2,3.1428803332927746E-2,6.048763683382917E-2]
[null,null,null,null,"Revenue: Non-load related capex - asset replacement",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Non-load related capex - other",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,null,null,0.1088268713942845,0.12609459373213711,0.13292576041335294,0.15579003297060734,0.15685493704398126]
[null,null,null,null,"Revenue: Faults",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,null,null,0.11593719910830273,0.11561899541662007,0.11749101011728515,0.11753665607687527,8.9414754743051314E-2]
[null,null,null,null,"Revenue: Tree cutting",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,null,null,0.90355885303681394,0.90313110393778917,0.90264903568432941,0.90218340788289664,0.9017569932913011]
[null,null,null,null,"Revenue: 100% ‘revenue pool’ expenditure",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,null,null,1,1,1,1,1]
[null,null,null,null,"Revenue: Controllable opex",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,null,null,0.7236997024496864,0.72329552646061457,0.72543347421132065,0.74157410679518709,0.74409682463114091]
[null,null,null,null,"Non Qualifying: Load related capex",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,null,null,1.9784703868186808E-2,1.5888123251136043E-2,2.0071328077142531E-2,1.5031881018562373E-2,1.7549314550090334E-2]
[null,null,null,null,"Non Qualifying: Non-load related capex - asset replacement",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,null,null,9.7954727702028298E-3,8.0244501694809005E-3,8.4620695331327142E-3,1.026729625282875E-2,1.1897272202210391E-2]
[null,null,null,null,"Non Qualifying: Non-load related capex - other",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Controllable opex",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,null,null,1.9657477736167452E-3,1.7427381422660431E-3,1.9623175492290922E-3,2.0825944460008605E-3,2.2980314818292604E-3]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"RIIO-1 MOD",null,"£m 2012/13 prices","LMOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9762037115651507]
[null,null,null,null,"Legacy RAV",null,"£m 2012/13 prices","LRAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185.38366878672252,193.26897291911357,185.90278009227768,182.19723489716034,173.64379520270279,167.04938454954873,165.19637645128384,163.41415575072807]
[null,null,null,null,"RIIO-2 tax pools opening balance brought forwards"]
[null,null,null,null,"General pool RIIO-2 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,null,null,65.816908330231001]
[null,null,null,null,"Special rates pool RIIO-2 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,null,null,1529.96976992339]
[null,null,null,null,"Deferred revenue expenditure pool RIIO-2 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,null,null,0]
[null,null,null,null,"Deferred revenue expenditure pool capex additions pre-RIIO-2",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,null,null,null,0]
[null,null,null,null,"Structures and buildings pool RIIO-2 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,null,null,0]
[null,null,null,null,"Tax losses brought forwards",null,null,"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,null,null,0]
[null,null,null,null,"RPI forecast true up"]
[null,null,null,null,"Relevant revenue adjustments",null,"£m 2012/13 prices","REV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,314.89999999999998,290.7]
[null,null,null,null,"ED1 Price index adjustment factor ",null,"Index","RPIF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.238,1.321]
[null,null,null,null,"Legacy correction factor",null,null,"LK"]
[null,null,null,null,"Regulated Distribution Network Revenue",null,"£m nominal","RD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,370.3,340.7,337.2,337.7,388.4,386.2,398.4,448.8]
[null,null,null,null,"Allowed Distribution Network Revenue",null,"£m nominal","RIIO-1ARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360.2,343.9,334.6,348.1,370.8,406.3,378.8,462.2]
[null,null,null,null,"Average Specified Rate",null,"scalar","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,0.5,0.34,0.35,0.67,0.72,0.1,0.19,2.0710000000000002]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,0,0,0,0,0,0,0,0]
[null,null,null,null,"Low Carbon Networks Fund"]
[null,null,null,null,"LCNF Second Tier and Discretionary Funding Mechanism value",null,"£m nominal","LCN2"]
[null,null,null,null,"Recovered LCN, determined to be unrecoverable",null,"£m nominal","LCN1"]
[null,null,null,null,"Connections GS Failure Payments Adjustment",null,null,"LCGSRA"]
[null,null,null,null,"Connection Guaranteed Standards Payments made",null,"£m nominal","LCGSPM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,2E-3,1.4999999999999999E-2,3.3000000000000002E-2,1E-3,8.0000000000000002E-3,2.4E-2,"             -"]
[null,null,null,null,"Total connection guaranteed standards revenue exposure",null,"£m 2012/13 prices","LTCGSR",46]
[]
[null,null,null,"Legacy inputs for Incentives"]
[null,null,null,null,"Broader Measure of Customer Service (£m real 2012/13 prices)",null,null,"BMt"]
[null,null,null,null,"Customer Satisfaction Survey term",null,"£m 2012/13 prices","CS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3.4]
[null,null,null,null,"Complaints metric term",null,"£m 2012/13 prices","CM",null,null,null,null,null,null,null,null,null,null,null,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,"Stakeholder engagement reward term",null,"£m 2012/13 prices","SE",null,null,null,null,null,null,null,null,null,null,null,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,"Interruptions-Related Quality of Service (£m real 2012/13 prices)",null,null,"IQt"]
[null,null,null,null,"Performance on the number of supply interruptions and the duration of supply interruptions",null,"£m 2012/13 prices","QZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6,2]
[null,null,null,null,"Performance on severe weather supply restoration",null,"£m 2012/13 prices","QC",null,null,null,null,null,null,null,null,null,null,null,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,"Performance on normal weather supply restoration",null,"£m 2012/13 prices","QD",null,null,null,null,null,null,null,null,null,null,null,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,"Incentive on Connections Engagement (£m real 2012/13 prices)",null,null,"ICEt"]
[null,null,null,null,"Incentive on Connections Engagement negative performance adjustment",null,"£m 2012/13 prices","ICEO",null,null,null,null,null,null,null,null,null,null,null,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,"Time To Connect (£m real 2012/13 prices)",null,null,"TTCt"]
[null,null,null,null,"LVSSA Time to Quote term",null,"£m 2012/13 prices","TQA",null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,null,"LVSSB Time to Quote term",null,"£m 2012/13 prices","TQB",null,null,null,null,null,null,null,null,null,null,null,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,"LVSSA Time to Connect term",null,"£m 2012/13 prices","TCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.09,0.3]
[null,null,null,null,"LVSSB Time to Connect term",null,"£m 2012/13 prices","TCB",null,null,null,null,null,null,null,null,null,null,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]
[]
[null,null,null,"Legacy inputs for Passthrough"]
[null,null,null,null,"Licence Fee adjustment"]
[null,null,null,null,"Licence fee payments",null,"£m nominal","LFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.498,1.631]
[null,null,null,null,"Licence fee allowance",null,"£m 2012/13 prices","LFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.7]
[null,null,null,null,"Business Rates adjustment"]
[null,null,null,null,"Business rates payments",null,"£m nominal","RBA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.692,23.535]
[null,null,null,null,"Business rates allowance",null,"£m 2012/13 prices","RBE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.5,14.5]
[null,null,null,null,"Transmission Connection Point Charges adjustment"]
[null,null,null,null,"Pass-through Transmission Connection Point Charges incurred",null,"£m nominal","PTPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.786,16.469000000000001]
[null,null,null,null,"Pass-through Transmission Connection Point Charges allowance",null,"£m 2012/13 prices","PTPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.8,16.600000000000001]
[null,null,null,null,"Smart Meter Communication Licensee Costs adjustment"]
[null,null,null,null,"Smart Meter Communication Licensee Costs incurred",null,"£m nominal","SMCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.603,2.3260000000000001]
[null,null,null,null,"Smart Meter Communication Licensee Costs allowance",null,"£m 2012/13 prices","SMCE",null,null,null,null,null,null,null,null,null,null,null,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,"Smart Meter Information Technology Costs adjustment"]
[null,null,null,null,"Smart Meter Information Technology Costs incurred",null,"£m nominal","SMIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.026,0.33400000000000002]
[null,null,null,null,"Smart Meter Information Technology Costs allowance",null,"£m 2012/13 prices","SMIE",null,null,null,null,null,null,null,null,null,null,null,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,"Ring Fence Costs adjustment"]
[null,null,null,null,"Ring Fence Costs incurred",null,"£m nominal","RFA",null,null,null,null,null,null,null,null,null,null,null,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,"Ring Fence Costs allowance",null,"£m 2012/13 prices","RFE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland variable Energy Costs Actual incurred",null,"£m nominal","SECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland variable Energy Costs allowance",null,"£m 2012/13 prices","SECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland Extension Variable Energy Costs incurred",null,"£m nominal","SEVECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs allowance",null,"£m 2012/13 prices","SEVECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs adjustment"]
[null,null,null,null,"Shetland New Energy Solution Residual Costs incurred",null,"£m nominal","SNESRCA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs allowance",null,"£m 2012/13 prices","SNESRCE",null,null,null,null,null,null,null,null,null,null,null,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,"Supplier of Last Resort adjustment"]
[null,null,null,null,"Supplier of Last Resort Net Costs incurred",null,"£m nominal","SLRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65800000000000003,1.585]
[null,null,null,null,"Eligible Bad Debt adjustment adjustment"]
[null,null,null,null,"Eligible Use of System Bad Debt Costs incurred ",null,"£m nominal","EBDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.83399999999999996,2.4580000000000002,0]
[null,null,null,null,"Recovered Bad Debt",null,"£m nominal","RBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"COVID-19 Bad Debt term"]
[null,null,null,null,"Aggregate value of provisional COVID-19 Bad Debt incurred",null,"£m nominal","PCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Credited Amount by the Administrator or Liquidator",null,"£m nominal","RCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Aggregate value of COVID-19 Bad Debt incurred",null,"£m nominal","CBDA",null,null,null,null,null,null,null,null,null,null,null,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,"Calculation of Forecasting Penalty"]
[null,null,null,null,"Base revenue (last year of RIIO-1, per RIIO-1 definition) (for use in Correction term)",null,"£m 20/21 prices"]
[null,null,null,null,"Recovered Revenue",null,"£m nominal"]
[null,null,null,null,"Allowed Revenue (as published)",null,"£m nominal","AR*t"]
[null,null,null,null,"Base Revenue (as published)",null,"£m 20/21 prices","BRt"]
[null,null,null,null,"Bad Debt",null,"£m nominal","BDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Recovered Bad Debt (enter as a -ive)",null,"£m nominal","RBDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Base Revenue Forecasting Penalty Adjustment",null,"Scalar","BRFPAt"]
[null,null,null,null,"Recovered Revenue Forecasting Penalty Adjustment",null,"Scalar","RRFPAt"]
[null,null,null,null,"Over/undercollection percentage for penal rate adjustment",null,"%",null,0.06]
[null,null,null,null,"Applicable BR penalty interest rate",null,"%",null,1.15E-2]
[null,null,null,null,"Applicable AR penalty interest rate",null,"%",null,1.15E-2]
[]
[]
["End of sheet"]

{"sheet":"SSEH","index":28,"n_rows":431,"n_cols":48,"rows_kept":431,"cut":false,"hidden":false,"merged":[]}
["SSEH",null,null,null,null,"Company select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!E29","v":"ENWL"}]
[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,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",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","2027-03-31","2028-03-31"]
[]
[null,null,"Key data management settings"]
[]
[]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"Export!K10","v":""},{"$f":"Export!L10","v":""},{"$f":"Export!M10","v":""},{"$f":"Export!N10","v":""},{"$f":"Export!O10","v":""},{"$f":"Export!P10","v":""},{"$f":"Export!Q10","v":""},{"$f":"Export!R10","v":""},{"$f":"Export!S10","v":""},{"$f":"Export!T10","v":0.56549575070821523},{"$f":"Export!U10","v":0.58237960339943329},{"$f":"Export!V10","v":0.59107648725212458},{"$f":"Export!W10","v":0.60345609065155803},{"$f":"Export!X10","v":0.62031161473087815},{"$f":"Export!Y10","v":0.6396033994334277},{"$f":"Export!Z10","v":0.65645892351274782},{"$f":"Export!AA10","v":0.68096317280453267},{"$f":"Export!AB10","v":0.70909348441926356},{"$f":"Export!AC10","v":0.73014164305949025},{"$f":"Export!AD10","v":0.73348441926345587},{"$f":"Export!AE10","v":0.76988668555240791},{"$f":"Export!AF10","v":0.8068271954674221},{"$f":"Export!AG10","v":0.83175637393767698},{"$f":"Export!AH10","v":0.85575070821529742},{"$f":"Export!AI10","v":0.87252124645892348},{"$f":"Export!AJ10","v":0.88192634560906513},{"$f":"Export!AK10","v":0.9008215297450427},{"$f":"Export!AL10","v":0.93453257790368272},{"$f":"Export!AM10","v":0.96308781869688376},{"$f":"Export!AN10","v":0.98801699716713864},{"$f":"Export!AO10","v":1},{"$f":"Export!AP10","v":1.0577620396600564},{"$f":"Export!AQ10","v":1.1912139111833526},{"$f":"Export!AR10","v":1.2720448764226937},{"$f":"Export!AS10","v":1.2761337585410994},{"$f":"Export!AT10","v":1.2703790008307307},{"$f":"Export!AU10","v":1.2784280216544934},{"$f":"Export!AV10","v":1.3010915309080842}]
[]
[]
[null,"Variable value terms"]
[]
[null,null,"Totex allowance"]
[]
[null,null,null,"Non-variant allowances"]
[null,null,null,null,"Non-variant allowed load related capex",null,"£m 20/21 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,null,null,33.405177174426456,23.356994720530551,19.878715524170918,18.926633152639756,17.068057119063063]
[null,null,null,null,"Non-variant allowed non-load related capex - asset replacement",null,"£m 20/21 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,null,null,26.67852197220553,30.097467090496206,33.53831701515761,34.007542081811785,31.210295897009267]
[null,null,null,null,"Non-variant allowed non-load related capex - other (net of disposals)",null,"£m 20/21 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,null,null,13.748627629853663,19.373881112572985,18.17968442517801,18.058646327667734,15.413242573519206]
[null,null,null,null,"Non-variant allowed faults",null,"£m 20/21 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,null,null,12.837623654718472,12.147183079527442,13.284354047513634,11.932699297715486,12.040524983856704]
[null,null,null,null,"Non-variant allowed tree cutting",null,"£m 20/21 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,null,null,7.392169698940144,8.0983753171850754,8.6838523033688269,7.5574091617465733,7.4548278624670195]
[null,null,null,null,"Non-variant allowed 100% 'revenue pool' expenditure",null,"£m 20/21 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,null,null,11.098752285679588,10.701697297009254,9.2424320691266448,8.9235759579546308,8.651127800884856]
[null,null,null,null,"Non-variant allowed controllable opex (net of DRS 10 & 16)",null,"£m 20/21 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,null,null,118.86521246607543,111.1714640057438,92.083156130235309,89.43581771501249,87.950536272084904]
[]
[null,null,null,null,"Non-variant allowed controllable opex (pre-DRS 10 & 16 netting)",null,"£m 20/21 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,null,null,118.86521246607543,111.1714640057438,92.083156130235309,89.43581771501249,87.950536272084904]
[]
[null,null,null,"Variant allowances"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,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(AR18:AR24)+SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AR$233-1)","v":3.4214702310536826},{"$f":"(SUM(AS18:AS24)+SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AS$233-1)","v":6.1155858591225147},{"$f":"(SUM(AT18:AT24)+SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AT$233-1)","v":8.49462958493414},{"$f":"(SUM(AU18:AU24)+SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AU$233-1)","v":11.656857275084336},{"$f":"(SUM(AV18:AV24)+SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AV$233-1)","v":12.806138199187373}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AR$233-1)","v":0.1188387867326673},{"$f":"SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AS$233-1)","v":0.20020963553933316},{"$f":"SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AT$233-1)","v":0.28150008805644489},{"$f":"SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AU$233-1)","v":0.24389888875772298},{"$f":"SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AV$233-1)","v":0.22533002855559311}]
[null,null,null,null,"Physical Security Re-opener",null,"£m 20/21 prices","PSUPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Specified Street Works Costs Re-opener",null,"£m 20/21 prices","SWRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Rail Electrification Costs Re-opener",null,"£m 20/21 prices","RECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","NZt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Coordinated Adjustment Mechanism Re-opener",null,"£m 20/21 prices","CAMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Electricity System Restoration Re-opener",null,"£m 20/21 prices","ESRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","EVRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Network Asset Risk Metric Expenditure",null,"£m 20/21 prices","NARMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.612852348785545,17.5640796561337,15.029619107521084,25.5721306709166,12.370151174686981]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"£m 20/21 prices","SRVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4276984990351331,2.9343494273518549,2.7048206760033704,2.5469900570149213,1.7673953114097423]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"£m 20/21 prices","LVSVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6730531359382976,1.4322503898028662,1.3202178416252244,1.2431810158600536,0.86266229921595139]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"£m 20/21 prices","LREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Digitalisation Re-opener",null,"£m 20/21 prices","DIGIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"PCB Interventions",null,"£m 20/21 prices","PCBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8172877787067696,3.584040696870336,3.1512237689050329,0.93716019803991457,0.92565886939341058]
[null,null,null,null,"Visual Amenity Projects",null,"£m 20/21 prices","VAPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91044701663351157,0.89383965530241472,0.90574873444661164,0.89157046027186571,0.88796062404059395]
[null,null,null,null,"Cyber Resilience OT baseline",null,"£m 20/21 prices","CROTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.40722075,2.37927175,0.42405500000000007,5.6581000000000006E-2,8.5291000000000006E-2]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"£m 20/21 prices","CROTREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT Re-opener",null,"£m 20/21 prices","CRITREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Off-gas Grid Mechanistic Price Control Deliverable",null,"£m 20/21 prices","OGGt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Link Contribution (SSEH only)",null,"£m 20/21 prices","SLKCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,241,0,0]
[null,null,null,null,"West Coast of Cumbria Re-opener (ENWL only)",null,"£m 20/21 prices","WCCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"£m 20/21 prices","SEFECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Hebrides and Orkney Re-opener (SSEN only)",null,"£m 20/21 prices","HOt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","SSMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Worst Served Customers",null,"£m 20/21 prices","WSCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4107667604967826,5.2896129181561253,1.3579544470887359,3.3481927119973638,6.460228915256776]
[null,null,null,null,"EV Optioneering Projects",null,"£m 20/21 prices","EOPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT baseline",null,"£m 20/21 prices","CRITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39060442305968079,0.41067194560586046,0.55261440782928672,0.53567195158929204,0.50196774759647611]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"£m 20/21 prices","WDVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Indirects Scaler",null,"£m 20/21 prices","Ist",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","LMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"£m 20/21 prices","NEWDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"New Control Room (SSEN only)",null,"£m 20/21 prices","CTRLt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.3750249665293677,3.3925016180185148,6.6907045333855306,1.9871392464154962]
[null,null,null,null,"Storm Arwen Re-opener",null,"£m 20/21 prices","SARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"High Value Projects Re-opener",null,"£m 20/21 prices","HVPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Strategic Investment",null,"£m 20/21 prices","SINVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Carry-over Green Recovery Scheme",null,"£m 20/21 prices","CGRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"1-in-20 Severe Weather Event",null,"£m 20/21 prices","OTSWt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 to Gross Load Related Expenditure",null,"£m 20/21 prices","NGLREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Variant allowances: totex subcategory allocations and other attributes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UM / PCD/ Other (for info only)","TIM / non-TIM (for info only)","RPE Incl. or Excl. (for info only)","Cap rate allocation (1 or 2)",null,"Load related capex (%)","Non-load related capex - asset replacement (%)","Non-load related capex - other (%)","Faults (%)","Tree cutting (%)","100% ‘revenue pool’ expenditure (%)","Controllable opex (%)","Check"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,1,null,{"$f":"(SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":9.8441403233760646E-2},{"$f":"(SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.23171550415337466},{"$f":"(SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.10110093865255085},{"$f":"(SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":5.4398688690254195E-2},{"$f":"(SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$22:$AV$22))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":3.4248390711782088E-2},{"$f":"(SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$23:$AV$23))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":4.2490866809410388E-2},{"$f":"(SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$24:$AV$24))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.43760420774886699},0.99999999999999989]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,2,null,{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0.61595597730355001},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0.38404402269645016},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},1]
[null,null,null,null,"Physical Security Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Specified Street Works Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Rail Electrification Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Net Zero Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Coordinated Adjustment Mechanism Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Electricity System Restoration Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Environmental Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Network Asset Risk Metric Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Digitalisation Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"PCB Interventions",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","non-TIM","RPEs Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Visual Amenity Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience IT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Off-gas Grid Mechanistic Price Control Deliverable",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Shetland Link Contribution (SSEH only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0.9,0,0,0,0.1,1]
[null,null,null,null,"West Coast of Cumbria Re-opener (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Worst Served Customers",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"EV Optioneering Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Cyber Resilience IT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Indirects Scaler",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Storm Arwen Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"High Value Projects Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Strategic Investment",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Carry-over Green Recovery Scheme",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"1-in-20 Severe Weather Event",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net to Gross Load Related Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[]
[null,null,"Actual totex"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 1"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALC"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCA"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCO"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFA"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATC"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARP"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACO"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 2"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALCU"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCAU"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCOU"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFAU"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATCU"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARPU"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACOU"]
[]
[null,null,"Pass-through costs"]
[]
[null,null,null,null,"Licence Fee Payments",null,"£m 20/21 prices","LFt",null,null,null,null,null,null,null,null,null,null,null,null,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,"Prescribed Rates",null,"£m 20/21 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,null,null,23.2,23.2,23.2,23.2,23.2]
[null,null,null,null,"Pass-through Transmission Connection Point Charges",null,"£m 20/21 prices","TBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.602972179872388,10.726195119489416,10.002748232772115,10.594659763086064,10.119091835289057]
[null,null,null,null,"Smart Meter Communication Licensee Costs",null,"£m 20/21 prices","SMCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92,0.86399999999999999,0.91600000000000004,0.91600000000000004,0.91600000000000004]
[null,null,null,null,"Smart Meter Information Technology Costs",null,"£m 20/21 prices","SMITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13700000000000001,0.16500000000000001,0.19800000000000001,0.23799999999999999,0.28499999999999998]
[null,null,null,null,"Ring Fence Costs",null,"£m 20/21 prices","RFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Supplier of Last Resort Net Costs",null,"£m 20/21 prices","SLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Valid Bad Debt Claims",null,"£m 20/21 prices","IBDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Pension Scheme Established Deficit repair expenditure",null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SCRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs (SSEH only)",null,"£m 20/21 prices","SECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8163614267499986,4.6597090482749994,0.82672363882400002,0.826703638824,0.82672363882400002]
[null,null,null,null,"Assistance for high-cost distributors adjustment (SSEH only)",null,"£m 20/21 prices","HBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91.981104000000002,64.981104000000002,64.981104000000002,64.981104000000002,64.981104000000002]
[]
[null,null,"Incentive revenue"]
[]
[null,null,null,null,"ODI 1 (BMCS)",null,"£m 20/21 prices","BMCSt"]
[null,null,null,null,"ODI 2 (Time to connect)",null,"£m 20/21 prices","TTCt"]
[null,null,null,null,"ODI 3 (Major connections)",null,"£m 20/21 prices","MCt"]
[null,null,null,null,"ODI 4 (Vulnerability incentive)",null,"£m 20/21 prices","CVIt"]
[null,null,null,null,"ODI 5 (DSO)",null,"£m 20/21 prices","DSOIt"]
[null,null,null,null,"ODI 6 (Interruptions Incentive Scheme)",null,"£m 20/21 prices","IQt"]
[null,null,null,null,"ODI 7 (Collaborative Streetworks)",null,"£m 20/21 prices","CSWt"]
[null,null,null,null,"ODI 8 (Dig, Fix, Go)",null,"£m 20/21 prices","DFGt"]
[null,null,null,null,"ODI 9",null,"£m 20/21 prices"]
[null,null,null,null,"ODI 10",null,"£m 20/21 prices"]
[]
[null,null,null,null,"BPI reward/penalty",null,"£m 20/21 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,null,null,1.2349999999999999,0,0,0,0]
[]
[null,null,"Other revenue allowances"]
[]
[null,null,null,null,"Network Innovation Allowance (NIA) (excluded from Totex)",null,"£m 20/21 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,null,null,0.59223030552,0.59223030552,0.59223030552,0.59223030552,0.59223030552]
[null,null,null,null,"Carry-over Network Innovation Allowance",null,"£m 20/21 prices","CNIAt"]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures",null,"£m 20/21 prices","CGSRAt"]
[null,null,null,null,"Aggregate Amount",null,"£m 20/21 prices","AUMt"]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,"Time Value of Money Profile Adjustment",null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,null,null,"Network Innovation Allowance (NIA): cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Carry-over Network Innovation Allowance: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Aggregate Amount: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Directly Attributable Revenue Terms"]
[]
[null,null,null,"DRS"]
[null,null,null,null,"DRS1. Connection services revenue",null,"£m 20/21 prices","DRS1R"]
[null,null,null,null,"DRS1. Connection services costs",null,"£m 20/21 prices","DRS1C"]
[null,null,null,null,"DRS2. Diversionary works under obligation revenue",null,"£m 20/21 prices","DRS2R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3960658801024071,7.0294763404046794,6.4288151355331982,6.4288151355331982,6.4288151355331982]
[null,null,null,null,"DRS2. Diversionary works under obligation costs",null,"£m 20/21 prices","DRS2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.3941218023499946,-7.0328295313627534,-6.4305703735153337,-6.4305703735153337,-6.4305703735153337]
[null,null,null,null,"DRS3. Works required by any alteration of premises revenue",null,"£m 20/21 prices","DRS3R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55675801813675851,0.71908670186635137,0.65939286181577705,0.65939286181577705,0.65939286181577705]
[null,null,null,null,"DRS3. Works required by any alteration of premises costs",null,"£m 20/21 prices","DRS3C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.53606898776106449,-0.69892411519726627,-0.63907147023540345,-0.63907147023540345,-0.63907147023540345]
[null,null,null,null,"DRS10. Value Added Services revenue",null,"£m 20/21 prices","DRS10R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS10. Value Added Services costs",null,"£m 20/21 prices","DRS10C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security revenue",null,"£m 20/21 prices","DRS11R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security costs",null,"£m 20/21 prices","DRS11C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS12. Revenue protection services revenue",null,"£m 20/21 prices","DRS12R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1109369535051968E-2,4.1109369535051968E-2,4.1109369535051968E-2,4.1109369535051968E-2,4.1109369535051968E-2]
[null,null,null,null,"DRS12. Revenue protection services costs",null,"£m 20/21 prices","DRS12C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.8247556121833825E-2,-4.6410833316213582E-2,-4.6964891800618247E-2,-4.6964891800618247E-2,-4.6964891800618254E-2]
[null,null,null,null,"DRS13. Metering Services revenue",null,"£m 20/21 prices","DRS13R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9236453518649311E-2,8.9236453518649311E-2,8.9236453518649311E-2,8.9236453518649311E-2,8.9236453518649311E-2]
[null,null,null,null,"DRS13. Metering Services costs",null,"£m 20/21 prices","DRS13C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.10473137505997039,-0.10074438544849941,-0.10194708485132127,-0.10194708485132127,-0.10194708485132127]
[null,null,null,null,"DRS14. Smart Meter Roll-out rechargeable services revenue",null,"£m 20/21 prices","DRS14R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS14. Smart Meter Roll-out rechargeable services costs",null,"£m 20/21 prices","DRS14C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS15. Miscellaneous revenue",null,"£m 20/21 prices","DRS15R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS15. Miscellaneous costs",null,"£m 20/21 prices","DRS15C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS16. Distribution Network Voltage Control Services revenue",null,"£m 20/21 prices","DRS16R"]
[null,null,null,null,"DRS16. Distribution Network Voltage Control Services costs",null,"£m 20/21 prices","DRS16C"]
[]
[null,"Finance inputs"]
[]
[null,null,null,"Allowed return on capital"]
[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,null,null,null,null,null,null,null,null,null,null,null,3.1E-2,3.1300000000000001E-2,3.1099999999999999E-2,3.04E-2,2.98E-2]
[]
[null,null,null,null,"Risk Free Rate",null,"annual real %","RFR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,1.11E-2,1.18E-2,1.21E-2,1.18E-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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,null,0.6,0.6,0.6,0.6,0.6]
[]
[null,null,null,null,"RIIO-1 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,3.7574999999999997E-2,3.6729999999999999E-2,3.5885E-2,3.4584999999999998E-2,3.3610000000000001E-2,3.2570000000000002E-2,3.1529999999999996E-2,3.0359999999999998E-2]
[null,null,null,null,"RIIO-1 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,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[]
[null,null,null,"Real Price Effects"]
[null,null,null,null,"Cumulative RPEs",null,"%","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,null,null,null,null,null,1.0133256628750003,1.0251815731306377,1.0392265606825275,1.0515933567546496,1.0633712023503017]
[]
[null,null,null,"Notional finance parameters"]
[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,null,null,0.05,0.05,0.05,0.05,0.05]
[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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[null,null,null,null,"RPI 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Totex capitalisation rates and TIM"]
[null,null,null,null,"Capitalisation rate 1",null,"%",null,0.66]
[null,null,null,null,"Capitalisation rate 2",null,"%",null,0.85]
[]
[null,null,null,null,"RIIO-2 funding adjustment rate",null,"%",null,0.49299999999999999]
[]
[null,"RAV"]
[]
[null,null,null,null,"RIIO-2 disposals",null,"£m 20/21 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,null,null,-0.24969020820514626,-0.24969020820514626,-0.24969020820514626,-0.24969020820514626,-0.24969020820514626]
[null,null,null,null,"Metering write off",null,"£m 20/21 prices",null,14.416929082848403]
[null,null,null,null,"Vesting year",null,"year ending",null,"1991-03-31"]
[null,null,null,null,"Pre-vesting asset depn in first year (months)",null,"months",null,12]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,20]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,null,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Accelerated post-vesting asset life",null,"years",null,null,null,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Smoothing period following full depreciation of pre-vesting assets",null,"years",null,15]
[null,null,null,null,"RIIO-2 asset life",null,"years",null,45]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 20/21 prices",null,null,null,86.504171695439993,56.125833027234087,61.497612425880256,74.463976491577895,87.430340557275557,86.689405467807092,107.62082174529043,99.841003305871865,108.87267134978624,76.558864784781207,84.309271329895907,73.078916385472965,55.182038903316297,59.00260309631458,63.010922136593159,56.210685920801957,64.4674990485899,78.974059530332866,89.023822456739353,115.09452145846124,81.239047362860859,102.10331130566543,105.0351471664581,101.03373712235887,113.36682265485764]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 20/21 prices",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre-RIIO Other legacy adjustments' price control RAV additions adjustment",null,"£m 20/21 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,1.0944542582018191,-5.3507958101228335]
[null,null,null,null,"RIIO post-vesting RAV additions",null,"£m 20/21 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,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO post-vesting RAV disposals (Are netted off NV Allowed Capex-Other)",null,"£m 20/21 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,-0.62518306597186757,-0.62518306597186757,-0.62518306597186757,-0.62518306597186757,-0.62518306597186757,-0.62518306597186757,-0.62518306597186757,-0.62518306597186757]
[]
[null,"Operational performance and return adjustment"]
[]
[null,null,null,null,"Notional gearing",null,"%","G",0.6]
[null,null,null,null,"Threshold 1",null,"annual real %","T1",0.03]
[null,null,null,null,"Threshold 2",null,"annual real %","T2",0.04]
[null,null,null,null,"Adjustment rate 1",null,"%","AR1",0.5]
[null,null,null,null,"Adjustment rate 2",null,"%","AR2",0.9]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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",null,"£m nominal","TAXAt"]
[]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[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,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,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,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,null,null,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2]
[]
[null,null,null,null,"Tax trigger deadband",null,"£m 20/21 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,null,null,0.85508870206839893,0.85405624455978713,0.8625028788868625,0.78992825207198858,0.78489142725650018]
[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,null,null,0.65,0.64,0.63,0.61,0.6]
[]
[null,null,null,"Variant and non-variant allowances: tax pool allocations"]
[null,null,null,null,"General: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Non-load related capex - asset replacement",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,null,null,1.5631725095812905E-2,1.5631725095812905E-2,1.5631725095812905E-2,1.5631725095812905E-2,1.5631725095812905E-2]
[null,null,null,null,"General: Non-load related capex - other",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,null,null,0.13048825172250986,0.13048825172250986,0.13048825172250986,0.13048825172250986,0.13048825172250986]
[null,null,null,null,"General: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Controllable opex",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,null,null,6.018771654877444E-3,6.018771654877444E-3,6.018771654877444E-3,6.018771654877444E-3,6.018771654877444E-3]
[null,null,null,null,"Special Rate: Load related capex",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,null,null,0.61173619904694776,0.61173619904694776,0.61173619904694776,0.61173619904694776,0.61173619904694776]
[null,null,null,null,"Special Rate: Non-load related capex - asset replacement",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,null,null,0.2724313829342877,0.2724313829342877,0.2724313829342877,0.2724313829342877,0.2724313829342877]
[null,null,null,null,"Special Rate: Non-load related capex - other",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,null,null,0.62347781895900944,0.62347781895900944,0.62347781895900944,0.62347781895900944,0.62347781895900944]
[null,null,null,null,"Special Rate: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: Controllable opex",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,null,null,0.11712817511755486,0.11712817511755486,0.11712817511755486,0.11712817511755486,0.11712817511755486]
[null,null,null,null,"Deferred Revenue: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Non-load related capex - asset replacement",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,null,null,0.69177921582604818,0.69177921582604818,0.69177921582604818,0.69177921582604818,0.69177921582604818]
[null,null,null,null,"Deferred Revenue: Non-load related capex - other",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,null,null,0.24603392931848073,0.24603392931848073,0.24603392931848073,0.24603392931848073,0.24603392931848073]
[null,null,null,null,"Deferred Revenue: Faults",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,null,null,0.45060260294543836,0.45060260294543836,0.45060260294543836,0.45060260294543836,0.45060260294543836]
[null,null,null,null,"Deferred Revenue: Tree cutting",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,null,null,0.5,0.5,0.5,0.5,0.5]
[null,null,null,null,"Deferred Revenue: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Controllable opex",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,null,null,0.13810173240953885,0.13810173240953885,0.13810173240953885,0.13810173240953885,0.13810173240953885]
[null,null,null,null,"Structures and Buildings: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Non-load related capex - asset replacement",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Non-load related capex - other",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Controllable opex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Load related capex",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,null,null,0.38826380095305218,0.38826380095305218,0.38826380095305218,0.38826380095305218,0.38826380095305218]
[null,null,null,null,"Revenue: Non-load related capex - asset replacement",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Non-load related capex - other",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Faults",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,null,null,0.54939739705456159,0.54939739705456159,0.54939739705456159,0.54939739705456159,0.54939739705456159]
[null,null,null,null,"Revenue: Tree cutting",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,null,null,0.5,0.5,0.5,0.5,0.5]
[null,null,null,null,"Revenue: 100% ‘revenue pool’ expenditure",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,null,null,1,1,1,1,1]
[null,null,null,null,"Revenue: Controllable opex",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,null,null,0.67528756287747327,0.67528756287747327,0.67528756287747327,0.67528756287747327,0.67528756287747327]
[null,null,null,null,"Non Qualifying: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Non-load related capex - asset replacement",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,null,null,2.0157676143851059E-2,2.0157676143851059E-2,2.0157676143851059E-2,2.0157676143851059E-2,2.0157676143851059E-2]
[null,null,null,null,"Non Qualifying: Non-load related capex - other",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Controllable opex",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,null,null,6.3463757940555574E-2,6.3463757940555574E-2,6.3463757940555574E-2,6.3463757940555574E-2,6.3463757940555574E-2]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"RIIO-1 MOD",null,"£m 2012/13 prices","LMOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3741400049381149]
[null,null,null,null,"Legacy RAV",null,"£m 2012/13 prices","LRAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94.987690760736712,101.99097550417763,99.186980501153272,103.72998755665556,106.86030797708973,107.43207170806413,119.03715980212552,113.89010915819942]
[null,null,null,null,"RIIO-2 tax pools opening balance brought forwards"]
[null,null,null,null,"General pool RIIO-2 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,null,null,16.1147192965519]
[null,null,null,null,"Special rates pool RIIO-2 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,null,null,336.39048775323698]
[null,null,null,null,"Deferred revenue expenditure pool RIIO-2 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,null,null,700.11154689640898]
[null,null,null,null,"Deferred revenue expenditure pool capex additions pre-RIIO-2",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,null,null,null,846.28821248114082]
[null,null,null,null,"Structures and buildings pool RIIO-2 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,null,null,0]
[null,null,null,null,"Tax losses brought forwards",null,null,"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,null,null,0]
[null,null,null,null,"RPI forecast true up"]
[null,null,null,null,"Relevant revenue adjustments",null,"£m 2012/13 prices","REV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308.51228463311736,257.89953712639829]
[null,null,null,null,"ED1 Price index adjustment factor ",null,"Index","RPIF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.238,1.321]
[null,null,null,null,"Legacy correction factor",null,null,"LK"]
[null,null,null,null,"Regulated Distribution Network Revenue",null,"£m nominal","RD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220.81409839000005,244.73361199999999,238.83937044000007,233.93916957600001,245.46941799999999,245.25521499000001,257.71426278999996,241.33199999999999]
[null,null,null,null,"Allowed Distribution Network Revenue",null,"£m nominal","RIIO-1ARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220.14906921297555,242.24649041964364,230.4082250802592,234.74044363842469,207.99997751648363,231.24292365717966,248.20666307883542,257.68471457500766]
[null,null,null,null,"Average Specified Rate",null,"scalar","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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71598360655737692,0.1,0.19289999999999999,2.0710000000000002]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,0,0,0,0,1.5,1.5,0,0]
[null,null,null,null,"Low Carbon Networks Fund"]
[null,null,null,null,"LCNF Second Tier and Discretionary Funding Mechanism value",null,"£m nominal","LCN2"]
[null,null,null,null,"Recovered LCN, determined to be unrecoverable",null,"£m nominal","LCN1"]
[null,null,null,null,"Connections GS Failure Payments Adjustment",null,null,"LCGSRA"]
[null,null,null,null,"Connection Guaranteed Standards Payments made",null,"£m nominal","LCGSPM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4700000000000001E-3,5.6899999999999997E-3,4.1845E-2,1.4855E-2,4.8799999999999998E-3,1.6424999999999999E-2,6.6950000000000004E-3,0.04]
[null,null,null,null,"Total connection guaranteed standards revenue exposure",null,"£m 2012/13 prices","LTCGSR",27.3]
[]
[null,null,null,"Legacy inputs for Incentives"]
[null,null,null,null,"Broader Measure of Customer Service (£m real 2012/13 prices)",null,null,"BMt"]
[null,null,null,null,"Customer Satisfaction Survey term",null,"£m 2012/13 prices","CS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7045440443213304,2]
[null,null,null,null,"Complaints metric term",null,"£m 2012/13 prices","CM",null,null,null,null,null,null,null,null,null,null,null,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,"Stakeholder engagement reward term",null,"£m 2012/13 prices","SE",null,null,null,null,null,null,null,null,null,null,null,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,"Interruptions-Related Quality of Service (£m real 2012/13 prices)",null,null,"IQt"]
[null,null,null,null,"Performance on the number of supply interruptions and the duration of supply interruptions",null,"£m 2012/13 prices","QZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9361472260699174,0.40456306189451818]
[null,null,null,null,"Performance on severe weather supply restoration",null,"£m 2012/13 prices","QC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4020799999999998,0]
[null,null,null,null,"Performance on normal weather supply restoration",null,"£m 2012/13 prices","QD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-8.9999999999998406E-5]
[null,null,null,null,"Incentive on Connections Engagement (£m real 2012/13 prices)",null,null,"ICEt"]
[null,null,null,null,"Incentive on Connections Engagement negative performance adjustment",null,"£m 2012/13 prices","ICEO",null,null,null,null,null,null,null,null,null,null,null,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,"Time To Connect (£m real 2012/13 prices)",null,null,"TTCt"]
[null,null,null,null,"LVSSA Time to Quote term",null,"£m 2012/13 prices","TQA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12377072801058668,0.2]
[null,null,null,null,"LVSSB Time to Quote term",null,"£m 2012/13 prices","TQB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2]
[null,null,null,null,"LVSSA Time to Connect term",null,"£m 2012/13 prices","TCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2]
[null,null,null,null,"LVSSB Time to Connect term",null,"£m 2012/13 prices","TCB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2]
[]
[null,null,null,"Legacy inputs for Passthrough"]
[null,null,null,null,"Licence Fee adjustment"]
[null,null,null,null,"Licence fee payments",null,"£m nominal","LFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.77740000000000009,0.57440000000000002]
[null,null,null,null,"Licence fee allowance",null,"£m 2012/13 prices","LFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.4]
[null,null,null,null,"Business Rates adjustment"]
[null,null,null,null,"Business rates payments",null,"£m nominal","RBA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.220000000000002,23.58]
[null,null,null,null,"Business rates allowance",null,"£m 2012/13 prices","RBE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.8,24.8]
[null,null,null,null,"Transmission Connection Point Charges adjustment"]
[null,null,null,null,"Pass-through Transmission Connection Point Charges incurred",null,"£m nominal","PTPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.4525368259415199,17.206510225687232]
[null,null,null,null,"Pass-through Transmission Connection Point Charges allowance",null,"£m 2012/13 prices","PTPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.5,18.3]
[null,null,null,null,"Smart Meter Communication Licensee Costs adjustment"]
[null,null,null,null,"Smart Meter Communication Licensee Costs incurred",null,"£m nominal","SMCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.96337651999999985,1.14072419]
[null,null,null,null,"Smart Meter Communication Licensee Costs allowance",null,"£m 2012/13 prices","SMCE",null,null,null,null,null,null,null,null,null,null,null,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,"Smart Meter Information Technology Costs adjustment"]
[null,null,null,null,"Smart Meter Information Technology Costs incurred",null,"£m nominal","SMIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4758070000000005E-2,0.16450988999999999]
[null,null,null,null,"Smart Meter Information Technology Costs allowance",null,"£m 2012/13 prices","SMIE",null,null,null,null,null,null,null,null,null,null,null,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,"Ring Fence Costs adjustment"]
[null,null,null,null,"Ring Fence Costs incurred",null,"£m nominal","RFA",null,null,null,null,null,null,null,null,null,null,null,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,"Ring Fence Costs allowance",null,"£m 2012/13 prices","RFE",null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,null,"Shetland Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland variable Energy Costs Actual incurred",null,"£m nominal","SECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland variable Energy Costs allowance",null,"£m 2012/13 prices","SECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland Extension Variable Energy Costs incurred",null,"£m nominal","SEVECA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.8911648200000002,-39.663562273325596]
[null,null,null,null,"Shetland Extension Variable Energy Costs allowance",null,"£m 2012/13 prices","SEVECE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9,2.1]
[null,null,null,null,"Shetland New Energy Solution Residual Costs adjustment"]
[null,null,null,null,"Shetland New Energy Solution Residual Costs incurred",null,"£m nominal","SNESRCA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs allowance",null,"£m 2012/13 prices","SNESRCE",null,null,null,null,null,null,null,null,null,null,null,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,"Supplier of Last Resort adjustment"]
[null,null,null,null,"Supplier of Last Resort Net Costs incurred",null,"£m nominal","SLRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.29082092999999998,0.47150281499999996]
[null,null,null,null,"Eligible Bad Debt adjustment adjustment"]
[null,null,null,null,"Eligible Use of System Bad Debt Costs incurred ",null,"£m nominal","EBDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.61870882000000005,1.2711079999999999,0]
[null,null,null,null,"Recovered Bad Debt",null,"£m nominal","RBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.17466845,0]
[null,null,null,null,"COVID-19 Bad Debt term"]
[null,null,null,null,"Aggregate value of provisional COVID-19 Bad Debt incurred",null,"£m nominal","PCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Credited Amount by the Administrator or Liquidator",null,"£m nominal","RCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Aggregate value of COVID-19 Bad Debt incurred",null,"£m nominal","CBDA",null,null,null,null,null,null,null,null,null,null,null,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,"Calculation of Forecasting Penalty"]
[null,null,null,null,"Base revenue (last year of RIIO-1, per RIIO-1 definition) (for use in Correction term)",null,"£m 20/21 prices"]
[null,null,null,null,"Recovered Revenue",null,"£m nominal"]
[null,null,null,null,"Allowed Revenue (as published)",null,"£m nominal","AR*t"]
[null,null,null,null,"Base Revenue (as published)",null,"£m 20/21 prices","BRt"]
[null,null,null,null,"Bad Debt",null,"£m nominal","BDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Recovered Bad Debt (enter as a -ive)",null,"£m nominal","RBDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Base Revenue Forecasting Penalty Adjustment",null,"Scalar","BRFPAt"]
[null,null,null,null,"Recovered Revenue Forecasting Penalty Adjustment",null,"Scalar","RRFPAt"]
[null,null,null,null,"Over/undercollection percentage for penal rate adjustment",null,"%",null,0.06]
[null,null,null,null,"Applicable BR penalty interest rate",null,"%",null,1.15E-2]
[null,null,null,null,"Applicable AR penalty interest rate",null,"%",null,1.15E-2]
[]
[]
["End of sheet"]

{"sheet":"SSES","index":29,"n_rows":431,"n_cols":48,"rows_kept":431,"cut":false,"hidden":false,"merged":[]}
["SSES",null,null,null,null,"Company select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base date",{"$f":"m_baseyear","v":2021}]
[null,{"$f":"UserInterface!$E$29","v":"ENWL"}]
[null,null,null,null,"Parameter",null,"Units",null,"Constant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual values"]
[null,null,null,null,"PCFM year ending",null,null,null,"2028-03-31",null,"1991-03-31","1992-03-31","1993-03-31","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31"]
[]
[null,null,"Key data management settings"]
[]
[]
[]
[null,null,null,null,"Combined RPI-CPIH real to nominal prices conversion factor (financial year average)",null,"scalar",null,null,null,{"$f":"Export!K10","v":""},{"$f":"Export!L10","v":""},{"$f":"Export!M10","v":""},{"$f":"Export!N10","v":""},{"$f":"Export!O10","v":""},{"$f":"Export!P10","v":""},{"$f":"Export!Q10","v":""},{"$f":"Export!R10","v":""},{"$f":"Export!S10","v":""},{"$f":"Export!T10","v":0.56549575070821523},{"$f":"Export!U10","v":0.58237960339943329},{"$f":"Export!V10","v":0.59107648725212458},{"$f":"Export!W10","v":0.60345609065155803},{"$f":"Export!X10","v":0.62031161473087815},{"$f":"Export!Y10","v":0.6396033994334277},{"$f":"Export!Z10","v":0.65645892351274782},{"$f":"Export!AA10","v":0.68096317280453267},{"$f":"Export!AB10","v":0.70909348441926356},{"$f":"Export!AC10","v":0.73014164305949025},{"$f":"Export!AD10","v":0.73348441926345587},{"$f":"Export!AE10","v":0.76988668555240791},{"$f":"Export!AF10","v":0.8068271954674221},{"$f":"Export!AG10","v":0.83175637393767698},{"$f":"Export!AH10","v":0.85575070821529742},{"$f":"Export!AI10","v":0.87252124645892348},{"$f":"Export!AJ10","v":0.88192634560906513},{"$f":"Export!AK10","v":0.9008215297450427},{"$f":"Export!AL10","v":0.93453257790368272},{"$f":"Export!AM10","v":0.96308781869688376},{"$f":"Export!AN10","v":0.98801699716713864},{"$f":"Export!AO10","v":1},{"$f":"Export!AP10","v":1.0577620396600564},{"$f":"Export!AQ10","v":1.1912139111833526},{"$f":"Export!AR10","v":1.2720448764226937},{"$f":"Export!AS10","v":1.2761337585410994},{"$f":"Export!AT10","v":1.2703790008307307},{"$f":"Export!AU10","v":1.2784280216544934},{"$f":"Export!AV10","v":1.3010915309080842}]
[]
[]
[null,"Variable value terms"]
[]
[null,null,"Totex allowance"]
[]
[null,null,null,"Non-variant allowances"]
[null,null,null,null,"Non-variant allowed load related capex",null,"£m 20/21 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,null,null,75.520319689639379,84.62548248969884,78.223691784411955,51.682656563737702,32.376385607231789]
[null,null,null,null,"Non-variant allowed non-load related capex - asset replacement",null,"£m 20/21 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,null,null,63.525897373616381,73.026813246072166,73.728002284954556,83.869281612578533,76.364522516578148]
[null,null,null,null,"Non-variant allowed non-load related capex - other (net of disposals)",null,"£m 20/21 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,null,null,25.749000859344957,38.760104598111504,37.751816704431846,36.582194357791515,32.821614342749619]
[null,null,null,null,"Non-variant allowed faults",null,"£m 20/21 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,null,null,44.531785749633471,43.863741841628865,43.986508218650073,42.072015152545347,41.59965627000404]
[null,null,null,null,"Non-variant allowed tree cutting",null,"£m 20/21 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,null,null,18.578752372995783,19.605290333717129,17.871419386403861,17.193742626015247,17.434205519501077]
[null,null,null,null,"Non-variant allowed 100% 'revenue pool' expenditure",null,"£m 20/21 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,null,null,18.809424581430299,18.998952414213729,18.70496994603932,17.949067053156725,17.761174263813274]
[null,null,null,null,"Non-variant allowed controllable opex (net of DRS 10 & 16)",null,"£m 20/21 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,null,null,148.5564533674067,149.26426889424766,146.91142364726167,141.14154233352195,140.58382087554295]
[]
[null,null,null,null,"Non-variant allowed controllable opex (pre-DRS 10 & 16 netting)",null,"£m 20/21 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,null,null,148.5564533674067,149.26426889424766,146.91142364726167,141.14154233352195,140.58382087554295]
[]
[null,null,null,"Variant allowances"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,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(AR18:AR24)+SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AR$233-1)","v":5.7825854898871096},{"$f":"(SUM(AS18:AS24)+SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AS$233-1)","v":12.003057073056944},{"$f":"(SUM(AT18:AT24)+SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AT$233-1)","v":18.257297654865358},{"$f":"(SUM(AU18:AU24)+SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AU$233-1)","v":22.905556578703674},{"$f":"(SUM(AV18:AV24)+SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))) * (AV$233-1)","v":25.317396290929981}]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"£m 20/21 prices","RPEAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((AR$31:AR$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AR$233-1)","v":0.20696518033433864},{"$f":"SUMPRODUCT((AS$31:AS$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AS$233-1)","v":0.43482324833211095},{"$f":"SUMPRODUCT((AT$31:AT$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AT$233-1)","v":0.72926758721774143},{"$f":"SUMPRODUCT((AU$31:AU$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AU$233-1)","v":0.72576606756893303},{"$f":"SUMPRODUCT((AV$31:AV$77)*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2)) * (AV$233-1)","v":0.61840815934865612}]
[null,null,null,null,"Physical Security Re-opener",null,"£m 20/21 prices","PSUPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Specified Street Works Costs Re-opener",null,"£m 20/21 prices","SWRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Rail Electrification Costs Re-opener",null,"£m 20/21 prices","RECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","NZt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Coordinated Adjustment Mechanism Re-opener",null,"£m 20/21 prices","CAMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Electricity System Restoration Re-opener",null,"£m 20/21 prices","ESRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Re-opener",null,"£m 20/21 prices","EVRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Network Asset Risk Metric Expenditure",null,"£m 20/21 prices","NARMt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.805614540869918,39.750847797449367,37.108681177830846,36.050581040191425,32.898938096570753]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"£m 20/21 prices","SRVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.049745846134714,8.8304896781379458,10.686317155334441,10.158302202045455,6.7573445917478079]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"£m 20/21 prices","LVSVDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6241283853205695,2.0343781542717019,2.4619257779389128,2.3402810985097178,1.5567646551212042]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"£m 20/21 prices","LREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Digitalisation Re-opener",null,"£m 20/21 prices","DIGIt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"PCB Interventions",null,"£m 20/21 prices","PCBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8574492213252736,6.4026494142818757,5.4429252580938696,1.5684616296727274,1.4443951906866384]
[null,null,null,null,"Visual Amenity Projects",null,"£m 20/21 prices","VAPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1796125386618077,2.1528493413018275,2.1766108941365352,2.0628668472828671,2.0557794779987759]
[null,null,null,null,"Cyber Resilience OT baseline",null,"£m 20/21 prices","CROTt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.40722075,2.37927175,0.42405500000000007,5.6581000000000006E-2,8.5291000000000006E-2]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"£m 20/21 prices","CROTREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT Re-opener",null,"£m 20/21 prices","CRITREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Off-gas Grid Mechanistic Price Control Deliverable",null,"£m 20/21 prices","OGGt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Link Contribution (SSEH only)",null,"£m 20/21 prices","SLKCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"West Coast of Cumbria Re-opener (ENWL only)",null,"£m 20/21 prices","WCCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"£m 20/21 prices","SEFECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Hebrides and Orkney Re-opener (SSEN only)",null,"£m 20/21 prices","HOt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","SSMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Worst Served Customers",null,"£m 20/21 prices","WSCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.61662854879935936,0.61105226870722085,0.61587648470321665,0.59206584497480541,0.59049180597065043]
[null,null,null,null,"EV Optioneering Projects",null,"£m 20/21 prices","EOPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Cyber Resilience IT baseline",null,"£m 20/21 prices","CRITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.66284231461969878,0.78194666065259044,0.92274921343711935,0.89300062957130377,0.83374688381543849]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"£m 20/21 prices","WDVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Indirects Scaler",null,"£m 20/21 prices","Ist",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"£m 20/21 prices","LMPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"£m 20/21 prices","NEWDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"New Control Room (SSEN only)",null,"£m 20/21 prices","CTRLt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.8397129186416525,7.0062223637406911,13.817698267854105,4.1038563855526879]
[null,null,null,null,"Storm Arwen Re-opener",null,"£m 20/21 prices","SARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"High Value Projects Re-opener",null,"£m 20/21 prices","HVPt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Strategic Investment",null,"£m 20/21 prices","SINVt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Carry-over Green Recovery Scheme",null,"£m 20/21 prices","CGRSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"1-in-20 Severe Weather Event",null,"£m 20/21 prices","OTSWt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 to Gross Load Related Expenditure",null,"£m 20/21 prices","NGLREt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,0,null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Variant allowances: totex subcategory allocations and other attributes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UM / PCD/ Other (for info only)","TIM / non-TIM (for info only)","RPE Incl. or Excl. (for info only)","Cap rate allocation (1 or 2)",null,"Load related capex (%)","Non-load related capex - asset replacement (%)","Non-load related capex - other (%)","Faults (%)","Tree cutting (%)","100% ‘revenue pool’ expenditure (%)","Controllable opex (%)","Check"]
[null,null,null,null,"RPEs (bucket 1 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,1,null,{"$f":"(SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$18:$AV$18))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.14527022916492058},{"$f":"(SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$19:$AV$19))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.26037143807466229},{"$f":"(SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$20:$AV$20))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":8.637863328376881E-2},{"$f":"(SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$21:$AV$21))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":9.7343032778204108E-2},{"$f":"(SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$22:$AV$22))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":4.085742516697851E-2},{"$f":"(SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$23:$AV$23))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":4.1551352623292827E-2},{"$f":"(SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=1))+SUM($AR$24:$AV$24))/(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=1)*($AL$82:$AL$128=\"RPEs Apply\"))+SUM($AR$18:$AV$24))","v":0.32822788890817284},1]
[null,null,null,null,"RPEs (bucket 2 allowances)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM",0,2,null,{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AO$82:AO$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0.71128472330961079},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AP$82:AP$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0.28871527669038916},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AQ$82:AQ$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AR$82:AR$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AS$82:AS$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AT$82:AT$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},{"$f":"IF(SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\"))=0,0,SUMPRODUCT((AU$82:AU$128)*(($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AL$82:$AL$128=\"RPEs Apply\")*($AM$82:$AM$128=2))/SUMPRODUCT((($AR$31:$AR$77)+($AS$31:$AS$77)+($AT$31:$AT$77)+($AU$31:$AU$77)+($AV$31:$AV$77))*($AM$82:$AM$128=2)*($AL$82:$AL$128=\"RPEs Apply\")))","v":0},1]
[null,null,null,null,"Physical Security Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Specified Street Works Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Rail Electrification Costs Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Net Zero Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Coordinated Adjustment Mechanism Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Electricity System Restoration Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Environmental Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Network Asset Risk Metric Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Secondary Reinforcement",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure: Low Voltage Services",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","TIM","RPEs Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Load Related Expenditure Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Digitalisation Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"PCB Interventions",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume driver","non-TIM","RPEs Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Visual Amenity Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience OT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Cyber Resilience IT Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Off-gas Grid Mechanistic Price Control Deliverable",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Shetland Link Contribution (SSEH only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0.9,0,0,0,0.1,1]
[null,null,null,null,"West Coast of Cumbria Re-opener (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"Shetland Extension Fixed Energy Costs Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Hebrides and Orkney Re-opener (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Smart Street Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,1,0,0,0,0,0,0,1]
[null,null,null,null,"Worst Served Customers",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"EV Optioneering Projects",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UIOLI","non-TIM","RPEs Apply",1,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"Cyber Resilience IT baseline",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,0.5,0,0,0,0.5,1]
[null,null,null,null,"Wayleaves and Diversions Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","TIM","RPEs Don't Apply",2,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Indirects Scaler",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,1,1]
[null,null,null,null,"LineSIGHT Mechanistic Price Control Deliverable (ENWL only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Depot Refurbishment (Plymouth, Torquay & Exeter)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,0,1,0,0,0,0,1]
[null,null,null,null,"New Control Room (SSEN only)",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCD","TIM","RPEs Apply",1,null,0,1,0,0,0,0,0,1]
[null,null,null,null,"Storm Arwen Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"High Value Projects Re-opener",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-opener","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Strategic Investment",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Carry-over Green Recovery Scheme",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"1-in-20 Severe Weather Event",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net to Gross Load Related Expenditure",null,"mixed inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","non-TIM","RPEs Don't Apply",2,null,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,"mixed inputs",null,null,null,null,null,null,null,null,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,0,0,0,0,0,0,0,0]
[]
[null,null,"Actual totex"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 1"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALC"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCA"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCO"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFA"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATC"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARP"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACO"]
[]
[null,null,null,"RIIO-2 Actual expenditure: capitalisation rate allocation 2"]
[null,null,null,null,"Actual load related capex",null,"£m 20/21 prices","ALCU"]
[null,null,null,null,"Actual non-load related capex - asset replacement",null,"£m 20/21 prices","ANCAU"]
[null,null,null,null,"Actual non-load related capex - other",null,"£m 20/21 prices","ANCOU"]
[null,null,null,null,"Actual faults",null,"£m 20/21 prices","AFAU"]
[null,null,null,null,"Actual tree cutting",null,"£m 20/21 prices","ATCU"]
[null,null,null,null,"Actual 100% 'revenue pool' expenditure",null,"£m 20/21 prices","ARPU"]
[null,null,null,null,"Actual controllable opex",null,"£m 20/21 prices","ACOU"]
[]
[null,null,"Pass-through costs"]
[]
[null,null,null,null,"Licence Fee Payments",null,"£m 20/21 prices","LFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.38,2.38,2.38,2.38,2.38]
[null,null,null,null,"Prescribed Rates",null,"£m 20/21 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,null,null,40.770000000000003,40.770000000000003,40.770000000000003,40.770000000000003,40.770000000000003]
[null,null,null,null,"Pass-through Transmission Connection Point Charges",null,"£m 20/21 prices","TBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.326993414258084,12.180078054366282,12.034269136288849,17.546278771131224,11.965060180443368]
[null,null,null,null,"Smart Meter Communication Licensee Costs",null,"£m 20/21 prices","SMCt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6829999999999998,3.456,3.6659999999999999,3.6659999999999999,3.6659999999999999]
[null,null,null,null,"Smart Meter Information Technology Costs",null,"£m 20/21 prices","SMITt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.48499999999999999,0.58199999999999996,0.69899999999999995,0.83799999999999997,1.006]
[null,null,null,null,"Ring Fence Costs",null,"£m 20/21 prices","RFt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Supplier of Last Resort Net Costs",null,"£m 20/21 prices","SLRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Valid Bad Debt Claims",null,"£m 20/21 prices","IBDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Pension Scheme Established Deficit repair expenditure",null,"£m 20/21 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,null,null,22.212,22.212,22.212,17.053000000000001,17.053000000000001]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SCRt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Variable Energy Costs (SSEH only)",null,"£m 20/21 prices","SECt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Assistance for high-cost distributors adjustment (SSEH only)",null,"£m 20/21 prices","HBt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Incentive revenue"]
[]
[null,null,null,null,"ODI 1 (BMCS)",null,"£m 20/21 prices","BMCSt"]
[null,null,null,null,"ODI 2 (Time to connect)",null,"£m 20/21 prices","TTCt"]
[null,null,null,null,"ODI 3 (Major connections)",null,"£m 20/21 prices","MCt"]
[null,null,null,null,"ODI 4 (Vulnerability incentive)",null,"£m 20/21 prices","CVIt"]
[null,null,null,null,"ODI 5 (DSO)",null,"£m 20/21 prices","DSOIt"]
[null,null,null,null,"ODI 6 (Interruptions Incentive Scheme)",null,"£m 20/21 prices","IQt"]
[null,null,null,null,"ODI 7 (Collaborative Streetworks)",null,"£m 20/21 prices","CSWt"]
[null,null,null,null,"ODI 8 (Dig, Fix, Go)",null,"£m 20/21 prices","DFGt"]
[null,null,null,null,"ODI 9",null,"£m 20/21 prices"]
[null,null,null,null,"ODI 10",null,"£m 20/21 prices"]
[]
[null,null,null,null,"BPI reward/penalty",null,"£m 20/21 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,null,null,2.3049999999999997,0,0,0,0]
[]
[null,null,"Other revenue allowances"]
[]
[null,null,null,null,"Network Innovation Allowance (NIA) (excluded from Totex)",null,"£m 20/21 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,null,null,1.0877696944799999,1.0877696944799999,1.0877696944799999,1.0877696944799999,1.0877696944799999]
[null,null,null,null,"Carry-over Network Innovation Allowance",null,"£m 20/21 prices","CNIAt"]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures",null,"£m 20/21 prices","CGSRAt"]
[null,null,null,null,"Aggregate Amount",null,"£m 20/21 prices","AUMt"]
[null,null,null,null,"Initial Profile Adjustment",null,"£m 20/21 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,null,null,0,0,0,0,0]
[null,null,null,null,"Time Value of Money Profile Adjustment",null,"£m 20/21 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,null,null,0,0,0,0,0]
[]
[null,null,null,null,"Network Innovation Allowance (NIA): cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Carry-over Network Innovation Allowance: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Revenue adjustments in respect of connection performance failures: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.111111]
[null,null,null,null,"Aggregate Amount: cost multiplier",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Directly Attributable Revenue Terms"]
[]
[null,null,null,"DRS"]
[null,null,null,null,"DRS1. Connection services revenue",null,"£m 20/21 prices","DRS1R"]
[null,null,null,null,"DRS1. Connection services costs",null,"£m 20/21 prices","DRS1C"]
[null,null,null,null,"DRS2. Diversionary works under obligation revenue",null,"£m 20/21 prices","DRS2R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.070232158015534,12.590603966559966,14.20206228210723,12.420780761697211,12.420780761697211]
[null,null,null,null,"DRS2. Diversionary works under obligation costs",null,"£m 20/21 prices","DRS2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-12.112665422650227,-12.63303723119466,-14.244495546741923,-12.463214026331904,-12.463214026331904]
[null,null,null,null,"DRS3. Works required by any alteration of premises revenue",null,"£m 20/21 prices","DRS3R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7080310618055838,3.8655086844883173,4.3531765796699151,3.8141159031365479,3.8141159031365479]
[null,null,null,null,"DRS3. Works required by any alteration of premises costs",null,"£m 20/21 prices","DRS3C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.6655977971708893,-3.8230754198536228,-4.3107433150352206,-3.7716826385018534,-3.7716826385018534]
[null,null,null,null,"DRS10. Value Added Services revenue",null,"£m 20/21 prices","DRS10R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS10. Value Added Services costs",null,"£m 20/21 prices","DRS10C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security revenue",null,"£m 20/21 prices","DRS11R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS11. Top-up, standby and enhanced system security costs",null,"£m 20/21 prices","DRS11C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS12. Revenue protection services revenue",null,"£m 20/21 prices","DRS12R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS12. Revenue protection services costs",null,"£m 20/21 prices","DRS12C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS13. Metering Services revenue",null,"£m 20/21 prices","DRS13R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS13. Metering Services costs",null,"£m 20/21 prices","DRS13C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS14. Smart Meter Roll-out rechargeable services revenue",null,"£m 20/21 prices","DRS14R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS14. Smart Meter Roll-out rechargeable services costs",null,"£m 20/21 prices","DRS14C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS15. Miscellaneous revenue",null,"£m 20/21 prices","DRS15R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS15. Miscellaneous costs",null,"£m 20/21 prices","DRS15C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"DRS16. Distribution Network Voltage Control Services revenue",null,"£m 20/21 prices","DRS16R"]
[null,null,null,null,"DRS16. Distribution Network Voltage Control Services costs",null,"£m 20/21 prices","DRS16C"]
[]
[null,"Finance inputs"]
[]
[null,null,null,"Allowed return on capital"]
[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,null,null,null,null,null,null,null,null,null,null,null,3.04E-2,3.0700000000000002E-2,3.0499999999999999E-2,2.9899999999999999E-2,2.92E-2]
[]
[null,null,null,null,"Risk Free Rate",null,"annual real %","RFR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46E-2,1.11E-2,1.18E-2,1.21E-2,1.18E-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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,null,0.6,0.6,0.6,0.6,0.6]
[]
[null,null,null,null,"RIIO-1 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,3.7574999999999997E-2,3.6729999999999999E-2,3.5885E-2,3.4584999999999998E-2,3.3610000000000001E-2,3.2570000000000002E-2,3.1529999999999996E-2,3.0359999999999998E-2]
[null,null,null,null,"RIIO-1 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,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[]
[null,null,null,"Real Price Effects"]
[null,null,null,null,"Cumulative RPEs",null,"%","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,null,null,null,null,null,1.0133256628750003,1.0251815731306377,1.0392265606825275,1.0515933567546496,1.0633712023503017]
[]
[null,null,null,"Notional finance parameters"]
[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,null,null,0.05,0.05,0.05,0.05,0.05]
[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,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,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,null,null,0.6,0.6,0.6,0.6,0.6]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[null,null,null,null,"RPI 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,null,null,0,0,0,0,0]
[]
[null,null,null,"Totex capitalisation rates and TIM"]
[null,null,null,null,"Capitalisation rate 1",null,"%",null,0.65]
[null,null,null,null,"Capitalisation rate 2",null,"%",null,0.85]
[]
[null,null,null,null,"RIIO-2 funding adjustment rate",null,"%",null,0.49299999999999999]
[]
[null,"RAV"]
[]
[null,null,null,null,"RIIO-2 disposals",null,"£m 20/21 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,null,null,-0.93828954836590195,-0.93828954836590195,-0.93828954836590195,-0.93828954836590195,-0.93828954836590195]
[null,null,null,null,"Metering write off",null,"£m 20/21 prices",null,23.6967914810037]
[null,null,null,null,"Vesting year",null,"year ending",null,"1991-03-31"]
[null,null,null,null,"Pre-vesting asset depn in first year (months)",null,"months",null,3.5]
[]
[null,null,null,null,"Pre-vesting asset life",null,"years",null,15]
[null,null,null,null,"Post-vesting asset life",null,"years",null,null,null,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,33.299999999999997,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Accelerated post-vesting asset life",null,"years",null,null,null,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,23.125,26.25,29.375,32.5,35.625,38.75,41.875,45]
[null,null,null,null,"Smoothing period following full depreciation of pre-vesting assets",null,"years",null,15]
[null,null,null,null,"RIIO-2 asset life",null,"years",null,45]
[null,null,null,null,"Pre-RIIO net additions to RAV",null,"£m 20/21 prices",null,null,null,46.678910636511517,169.11843417117069,198.0149026604397,235.80259222332995,229.50464396284826,238.76633258120378,253.95550191530666,234.13548827202604,211.44829321510989,176.83598837791808,151.4606112841775,157.26052528302458,132.90088648786693,151.21432159656575,164.0927647373646,160.10143876087497,167.11620482299614,200.11462584561133,241.32303872119195,258.87716182782998,202.99394050708435,228.76063237405197,258.56397680481382,290.10064172987757,304.08997783931699]
[null,null,null,null,"Pre-RIIO transfers to depreciation",null,"£m 20/21 prices",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre-RIIO Other legacy adjustments' price control RAV additions adjustment",null,"£m 20/21 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,-0.35474119470380677,-45.20504073225392]
[null,null,null,null,"RIIO post-vesting RAV additions",null,"£m 20/21 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,0,0,0,0,0,0,0,0]
[null,null,null,null,"RIIO post-vesting RAV disposals (Are netted off NV Allowed Capex-Other)",null,"£m 20/21 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,-0.36068253806069278,-0.36068253806069278,-0.36068253806069278,-0.36068253806069278,-0.36068253806069278,-0.36068253806069278,-0.36068253806069278,-0.36068253806069278]
[]
[null,"Operational performance and return adjustment"]
[]
[null,null,null,null,"Notional gearing",null,"%","G",0.6]
[null,null,null,null,"Threshold 1",null,"annual real %","T1",0.03]
[null,null,null,null,"Threshold 2",null,"annual real %","T2",0.04]
[null,null,null,null,"Adjustment rate 1",null,"%","AR1",0.5]
[null,null,null,null,"Adjustment rate 2",null,"%","AR2",0.9]
[]
[null,"Tax inputs"]
[]
[null,null,null,null,"Tax liability allowance adjustments - driven by tax trigger events",null,"£m 20/21 prices","TTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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",null,"£m nominal","TAXAt"]
[]
[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,null,null,0.25,0.25,0.25,0.25,0.25]
[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,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,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,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,null,null,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2,2.2200000000000001E-2]
[]
[null,null,null,null,"Tax trigger deadband",null,"£m 20/21 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,null,null,1.5401256746894767,1.5813011447388345,1.609121226843931,1.5934400637875321,1.5474355250260616]
[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,null,null,0.65,0.64,0.63,0.61,0.6]
[]
[null,null,null,"Variant and non-variant allowances: tax pool allocations"]
[null,null,null,null,"General: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Non-load related capex - asset replacement",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,null,null,3.1899477452032709E-3,3.1899477452032709E-3,3.1899477452032709E-3,3.1899477452032709E-3,3.1899477452032709E-3]
[null,null,null,null,"General: Non-load related capex - other",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,null,null,0.68041237113402053,0.68041237113402053,0.68041237113402053,0.68041237113402053,0.68041237113402053]
[null,null,null,null,"General: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"General: Controllable opex",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,null,null,4.9001592551757931E-3,4.9001592551757931E-3,4.9001592551757931E-3,4.9001592551757931E-3,4.9001592551757931E-3]
[null,null,null,null,"Special Rate: Load related capex",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,null,null,0.98510411886786298,0.98510411886786298,0.98510411886786298,0.98510411886786298,0.98510411886786298]
[null,null,null,null,"Special Rate: Non-load related capex - asset replacement",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,null,null,0.27433550608748125,0.27433550608748125,0.27433550608748125,0.27433550608748125,0.27433550608748125]
[null,null,null,null,"Special Rate: Non-load related capex - other",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Special Rate: Controllable opex",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,null,null,0.20494916084772755,0.20494916084772755,0.20494916084772755,0.20494916084772755,0.20494916084772755]
[null,null,null,null,"Deferred Revenue: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Non-load related capex - asset replacement",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,null,null,0.66483827589611488,0.66483827589611488,0.66483827589611488,0.66483827589611488,0.66483827589611488]
[null,null,null,null,"Deferred Revenue: Non-load related capex - other",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,null,null,0.14908802537668517,0.14908802537668517,0.14908802537668517,0.14908802537668517,0.14908802537668517]
[null,null,null,null,"Deferred Revenue: Faults",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,null,null,0.37540902588706376,0.37540902588706376,0.37540902588706376,0.37540902588706376,0.37540902588706376]
[null,null,null,null,"Deferred Revenue: Tree cutting",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,null,null,0.5,0.5,0.5,0.5,0.5]
[null,null,null,null,"Deferred Revenue: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Deferred Revenue: Controllable opex",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,null,null,0.22626485360774226,0.22626485360774226,0.22626485360774226,0.22626485360774226,0.22626485360774226]
[null,null,null,null,"Structures and Buildings: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Non-load related capex - asset replacement",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Non-load related capex - other",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Structures and Buildings: Controllable opex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Load related capex",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,null,null,1.4895881132137087E-2,1.4895881132137087E-2,1.4895881132137087E-2,1.4895881132137087E-2,1.4895881132137087E-2]
[null,null,null,null,"Revenue: Non-load related capex - asset replacement",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Non-load related capex - other",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,null,null,0,0,0,0,0]
[null,null,null,null,"Revenue: Faults",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,null,null,0.62459097411293629,0.62459097411293629,0.62459097411293629,0.62459097411293629,0.62459097411293629]
[null,null,null,null,"Revenue: Tree cutting",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,null,null,0.5,0.5,0.5,0.5,0.5]
[null,null,null,null,"Revenue: 100% ‘revenue pool’ expenditure",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,null,null,1,1,1,1,1]
[null,null,null,null,"Revenue: Controllable opex",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,null,null,0.50679897096655635,0.50679897096655635,0.50679897096655635,0.50679897096655635,0.50679897096655635]
[null,null,null,null,"Non Qualifying: Load related capex",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Non-load related capex - asset replacement",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,null,null,5.7636270271200496E-2,5.7636270271200496E-2,5.7636270271200496E-2,5.7636270271200496E-2,5.7636270271200496E-2]
[null,null,null,null,"Non Qualifying: Non-load related capex - other",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,null,null,0.17049960348929416,0.17049960348929416,0.17049960348929416,0.17049960348929416,0.17049960348929416]
[null,null,null,null,"Non Qualifying: Faults",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Tree cutting",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: 100% ‘revenue pool’ expenditure",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,null,null,0,0,0,0,0]
[null,null,null,null,"Non Qualifying: Controllable opex",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,null,null,5.7086855322797982E-2,5.7086855322797982E-2,5.7086855322797982E-2,5.7086855322797982E-2,5.7086855322797982E-2]
[]
[null,"Legacy adjustments"]
[]
[null,null,null,"Legacy inputs for Allowed Revenue"]
[null,null,null,null,"RIIO-1 MOD",null,"£m 2012/13 prices","LMOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.4966437655789484]
[null,null,null,null,"Legacy RAV",null,"£m 2012/13 prices","LRAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202.26345052255641,210.95947032872306,217.74568090976194,212.62445742120082,207.98001786043127,206.6154938211499,200.56935349147852,209.04875255784043]
[null,null,null,null,"RIIO-2 tax pools opening balance brought forwards"]
[null,null,null,null,"General pool RIIO-2 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,null,null,61.253818625989801]
[null,null,null,null,"Special rates pool RIIO-2 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,null,null,769.26564933182703]
[null,null,null,null,"Deferred revenue expenditure pool RIIO-2 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,null,null,1589.70086727133]
[null,null,null,null,"Deferred revenue expenditure pool capex additions pre-RIIO-2",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,null,null,null,1954.644375562988]
[null,null,null,null,"Structures and buildings pool RIIO-2 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,null,null,0]
[null,null,null,null,"Tax losses brought forwards",null,null,"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,null,null,0]
[null,null,null,null,"RPI forecast true up"]
[null,null,null,null,"Relevant revenue adjustments",null,"£m 2012/13 prices","REV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453.12471502371858,450.79234580833258]
[null,null,null,null,"ED1 Price index adjustment factor ",null,"Index","RPIF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.238,1.321]
[null,null,null,null,"Legacy correction factor",null,null,"LK"]
[null,null,null,null,"Regulated Distribution Network Revenue",null,"£m nominal","RD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,526.16413163000004,577.80679599999996,560.21135780999998,549.04647326359998,538.290029,498.79019738,577.46477448999997,721.34100000000001]
[null,null,null,null,"Allowed Distribution Network Revenue",null,"£m nominal","RIIO-1ARt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,531.16688928852034,570.69295410846405,544.32299063205494,543.74019252494202,538.40784805375677,543.44130819080578,568.94672292529617,749.59770680825079]
[null,null,null,null,"Average Specified Rate",null,"scalar","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,0.5,0.33561643835616445,0.35273972602739728,0.66575342465753418,0.71598360655737692,0.1,0.19289999999999999,2.0710000000000002]
[null,null,null,null,"Value of PRt (interest rate adjustment) set in a direction",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,0,0,0,0,0,0,0,0]
[null,null,null,null,"Low Carbon Networks Fund"]
[null,null,null,null,"LCNF Second Tier and Discretionary Funding Mechanism value",null,"£m nominal","LCN2"]
[null,null,null,null,"Recovered LCN, determined to be unrecoverable",null,"£m nominal","LCN1"]
[null,null,null,null,"Connections GS Failure Payments Adjustment",null,null,"LCGSRA"]
[null,null,null,null,"Connection Guaranteed Standards Payments made",null,"£m nominal","LCGSPM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.193E-2,3.2980000000000002E-2,6.5000000000000002E-2,0.598495,6.7724999999999994E-2,8.5769999999999999E-2,0.25201499999999999,0.32]
[null,null,null,null,"Total connection guaranteed standards revenue exposure",null,"£m 2012/13 prices","LTCGSR",58.2]
[]
[null,null,null,"Legacy inputs for Incentives"]
[null,null,null,null,"Broader Measure of Customer Service (£m real 2012/13 prices)",null,null,"BMt"]
[null,null,null,null,"Customer Satisfaction Survey term",null,"£m 2012/13 prices","CS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11238440690535761,1.1681000000000012]
[null,null,null,null,"Complaints metric term",null,"£m 2012/13 prices","CM",null,null,null,null,null,null,null,null,null,null,null,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,"Stakeholder engagement reward term",null,"£m 2012/13 prices","SE",null,null,null,null,null,null,null,null,null,null,null,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,"Interruptions-Related Quality of Service (£m real 2012/13 prices)",null,null,"IQt"]
[null,null,null,null,"Performance on the number of supply interruptions and the duration of supply interruptions",null,"£m 2012/13 prices","QZ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0412094743167302,3.5652818683370784]
[null,null,null,null,"Performance on severe weather supply restoration",null,"£m 2012/13 prices","QC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.9487999999999773E-2,0]
[null,null,null,null,"Performance on normal weather supply restoration",null,"£m 2012/13 prices","QD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.4768000000000038E-2,0]
[null,null,null,null,"Incentive on Connections Engagement (£m real 2012/13 prices)",null,null,"ICEt"]
[null,null,null,null,"Incentive on Connections Engagement negative performance adjustment",null,"£m 2012/13 prices","ICEO",null,null,null,null,null,null,null,null,null,null,null,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,"Time To Connect (£m real 2012/13 prices)",null,null,"TTCt"]
[null,null,null,null,"LVSSA Time to Quote term",null,"£m 2012/13 prices","TQA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23404952764486239,0.4]
[null,null,null,null,"LVSSB Time to Quote term",null,"£m 2012/13 prices","TQB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.4]
[null,null,null,null,"LVSSA Time to Connect term",null,"£m 2012/13 prices","TCA",null,null,null,null,null,null,null,null,null,null,null,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,"LVSSB Time to Connect term",null,"£m 2012/13 prices","TCB",null,null,null,null,null,null,null,null,null,null,null,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,"Legacy inputs for Passthrough"]
[null,null,null,null,"Licence Fee adjustment"]
[null,null,null,null,"Licence fee payments",null,"£m nominal","LFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0584669999999994,2.2786]
[null,null,null,null,"Licence fee allowance",null,"£m 2012/13 prices","LFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,1.5]
[null,null,null,null,"Business Rates adjustment"]
[null,null,null,null,"Business rates payments",null,"£m nominal","RBA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.775680000000001,40.775679999999994]
[null,null,null,null,"Business rates allowance",null,"£m 2012/13 prices","RBE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.5,40.5]
[null,null,null,null,"Transmission Connection Point Charges adjustment"]
[null,null,null,null,"Pass-through Transmission Connection Point Charges incurred",null,"£m nominal","PTPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.146839750000002,12.00430356]
[null,null,null,null,"Pass-through Transmission Connection Point Charges allowance",null,"£m 2012/13 prices","PTPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.4,13.7]
[null,null,null,null,"Smart Meter Communication Licensee Costs adjustment"]
[null,null,null,null,"Smart Meter Communication Licensee Costs incurred",null,"£m nominal","SMCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5045167799999999,4.1397787900000003]
[null,null,null,null,"Smart Meter Communication Licensee Costs allowance",null,"£m 2012/13 prices","SMCE",null,null,null,null,null,null,null,null,null,null,null,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,"Smart Meter Information Technology Costs adjustment"]
[null,null,null,null,"Smart Meter Information Technology Costs incurred",null,"£m nominal","SMIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33903225999999997,0.65803957999999996]
[null,null,null,null,"Smart Meter Information Technology Costs allowance",null,"£m 2012/13 prices","SMIE",null,null,null,null,null,null,null,null,null,null,null,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,"Ring Fence Costs adjustment"]
[null,null,null,null,"Ring Fence Costs incurred",null,"£m nominal","RFA",null,null,null,null,null,null,null,null,null,null,null,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,"Ring Fence Costs allowance",null,"£m 2012/13 prices","RFE",null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,null,"Shetland Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland variable Energy Costs Actual incurred",null,"£m nominal","SECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland variable Energy Costs allowance",null,"£m 2012/13 prices","SECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs adjustment"]
[null,null,null,null,"Shetland Extension Variable Energy Costs incurred",null,"£m nominal","SEVECA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland Extension Variable Energy Costs allowance",null,"£m 2012/13 prices","SEVECE",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs adjustment"]
[null,null,null,null,"Shetland New Energy Solution Residual Costs incurred",null,"£m nominal","SNESRCA",null,null,null,null,null,null,null,null,null,null,null,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,"Shetland New Energy Solution Residual Costs allowance",null,"£m 2012/13 prices","SNESRCE",null,null,null,null,null,null,null,null,null,null,null,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,"Supplier of Last Resort adjustment"]
[null,null,null,null,"Supplier of Last Resort Net Costs incurred",null,"£m nominal","SLRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1491058900000002,1.8675824991666665]
[null,null,null,null,"Eligible Bad Debt adjustment adjustment"]
[null,null,null,null,"Eligible Use of System Bad Debt Costs incurred ",null,"£m nominal","EBDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6137419900000001,4.8894719999999996,0]
[null,null,null,null,"Recovered Bad Debt",null,"£m nominal","RBD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7263820000000001E-2,0.13876327999999999,0]
[null,null,null,null,"COVID-19 Bad Debt term"]
[null,null,null,null,"Aggregate value of provisional COVID-19 Bad Debt incurred",null,"£m nominal","PCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Credited Amount by the Administrator or Liquidator",null,"£m nominal","RCBD",null,null,null,null,null,null,null,null,null,null,null,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,"Aggregate value of COVID-19 Bad Debt incurred",null,"£m nominal","CBDA",null,null,null,null,null,null,null,null,null,null,null,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,"Calculation of Forecasting Penalty"]
[null,null,null,null,"Base revenue (last year of RIIO-1, per RIIO-1 definition) (for use in Correction term)",null,"£m 20/21 prices"]
[null,null,null,null,"Recovered Revenue",null,"£m nominal"]
[null,null,null,null,"Allowed Revenue (as published)",null,"£m nominal","AR*t"]
[null,null,null,null,"Base Revenue (as published)",null,"£m 20/21 prices","BRt"]
[null,null,null,null,"Bad Debt",null,"£m nominal","BDAt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Recovered Bad Debt (enter as a -ive)",null,"£m nominal","RBDt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Base Revenue Forecasting Penalty Adjustment",null,"Scalar","BRFPAt"]
[null,null,null,null,"Recovered Revenue Forecasting Penalty Adjustment",null,"Scalar","RRFPAt"]
[null,null,null,null,"Over/undercollection percentage for penal rate adjustment",null,"%",null,0.06]
[null,null,null,null,"Applicable BR penalty interest rate",null,"%",null,1.15E-2]
[null,null,null,null,"Applicable AR penalty interest rate",null,"%",null,1.15E-2]
[]
[]
["End of sheet"]